{"text_format":"1","workbook":"xlsx","n_sheets":122,"sheets":["Cover","Contents","User Parameters","Default Pars","Audit","TAG1","Development versions","Annual Parameters","Annual Parameters Source","Indirect tax correction","Cost Inflation","TABLE TEMPLATE","A1.1.1","Discount %","A1.2.1","A1.3.1","Source VoT","A1.3.2","A1.3.3","A1.3.3.2","Forecast occupancies","VoT2","VoT3","VoT4","VoT5","A1.3.4","VoT6","VoT7","A1.3.5","A1.3.6","A1.3.7","VoC Fuel","Electricity","A1.3.8","Fuel consumption","A1.3.9","VoC Mileage %","A1.3.10","VoC Efficiency","A1.3.11","A1.3.12","A1.3.13","A1.3.14","VoC Non-Fuel","A1.3.15","A1.3.16","Bus Social Impacts","A1.3.17","A1.3.18","A3.1","Noise","A3.2","NOx damage","PM2.5 damage","NOx concentration","PM2.5 concentration","PM conversion","A3.3","CO2","A3.4","GHG","A3.5","AQ emits","A4.1.1","Casualty data","Casualty costs","A4.1.2","A4.1.3","Accident data","Accident costs","A4.1.4","A4.1.5","Rail","A4.1.6","Cycling","A4.1.7","Walking","A4.1.8","Option values","A5.2.1","CORSIA","A5.3.1","Cost and rev series","A5.3.2","JP TT splits","A5.4.1","Total - Traffic %","A5.4.2","MECs","A5.4.3","Car Traffic Shares","A5.4.4","MECs - time of day","A5.4.5","Diversion Factors","A5.4.6","A5.4.7","M2.1","M2.2","Income segmented VTTS","M3.2.1","Soft bus","M4.2.1","Adjustment Factors","M4.2.2","Car costs (CPI)","Car costs (RPI)","M4.2.3","Car and bus journey time","M4.2.4","M4.2.5","Journeys per season","COBALT 1","COBALT 2","COBALT 3","COBALT 4","COBALT 5","COBALT 6","COBALT 7","COBALT 8","COBALT 9","Flow chart"],"not_rendered":{"charts":0,"images":25,"macros":1,"external_links":1,"defined_names":47,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,1],[6,0,6,1],[15,0,15,1],[10,2,12,7]]}
[]
[]
["TAG Data Book"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[]
["Links:"]
["Contents"]
[]
["Contact:",null,null,"N.B: Always unprotect for unhiding, and hide before protecting"]
["Transport Appraisal and Strategic Modelling (TASM) Division"]
["Department for Transport",null,"N.B: If macros are not working, this may be due to your network security policy: please save the Data Book to a trusted location (typically not the default ‘Downloads’ folder) and try again."]
["Zone 1/3 Great Minster House"]
["33 Horseferry Road"]
["London"]
["SW1P 4DR"]
["Click here to email TASM"]

{"sheet":"Contents","index":1,"n_rows":125,"n_cols":7,"rows_kept":125,"cut":false,"hidden":false,"merged":[[124,4,124,5],[122,4,122,5],[123,4,123,5],[117,4,117,5],[113,4,113,5],[118,4,118,5],[63,4,63,5],[49,4,49,5],[81,4,81,5],[83,4,83,5],[82,4,82,5],[110,4,110,5],[107,4,107,5],[104,4,104,5],[108,4,108,5],[97,4,97,5],[119,4,119,5],[120,4,120,5],[121,4,121,5],[114,4,114,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[60,4,60,5],[80,4,80,5],[98,4,98,5],[99,4,99,5],[93,4,94,5],[79,4,79,5],[76,4,76,5],[78,4,78,5],[74,4,74,5],[75,4,75,5],[77,4,77,5],[86,4,86,5],[109,4,109,5],[112,4,112,5],[111,4,111,5],[105,4,105,5],[92,4,92,5],[95,4,95,5],[96,4,96,5],[84,4,84,5],[85,4,85,5],[87,4,87,5],[89,4,89,5],[90,4,90,5],[91,4,91,5],[88,4,88,5],[106,4,106,5],[100,4,100,5],[73,0,73,1],[36,4,36,5],[37,4,37,5],[38,4,38,5],[26,4,26,5],[51,4,51,5],[61,4,61,5],[73,4,73,5],[58,4,58,5],[59,4,59,5],[71,4,71,5],[62,4,62,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[72,4,72,5],[69,4,69,5],[70,4,70,5],[64,4,64,5],[30,4,30,5],[31,4,31,5],[42,4,42,5],[53,4,53,5],[15,4,15,5],[14,4,14,5],[22,4,22,5],[23,4,23,5],[18,4,18,5],[19,4,19,5],[0,0,0,1],[10,4,10,5],[11,4,11,5],[21,4,21,5],[20,4,20,5],[0,4,2,13],[17,4,17,5],[12,4,12,5],[13,4,13,5],[16,4,16,5],[47,4,47,5],[24,4,24,5],[48,4,48,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[27,4,27,5],[57,4,57,5],[29,4,29,5],[25,4,25,5],[28,4,28,5],[44,4,44,5],[39,4,39,5],[45,4,45,5],[46,4,46,5],[40,4,40,5],[43,4,43,5],[41,4,41,5],[55,4,55,5],[56,4,56,5],[54,4,54,5],[52,4,52,5],[50,4,50,5],[35,4,35,5]]}
[null,null,null,null,"This Data Book has been prepared for transport modelling and appraisal purposes, and should be applied in accordance with wider guidance in TAG. It may not be appropriate for other purposes. Whilst every effort is made to ensure this data is correct, use of any part of the data comprising this Data Book is at the user’s sole risk and the DfT cannot be held liable for any loss or damage (including but not limited to, loss of profits, revenue or data) resulting from the use, or misuse, of the data, howsoever caused. For the avoidance of any doubt, the offer by the DfT of this data for use by third parties does not create a contractual relationship between the DfT and any party using it."]
[]
["TAG Data Book"]
["Data Book Contents"]
[]
[]
["Go to 'User Parameters' tab to change Price year or Initial forecast year."]
["Click on cells in columns E/F to go to the desired table.",null,null,null,null,"Grey cells","These act as hyperlinks. Click once on these to navigate directly, without scrolling."]
[]
["TAG Unit","Section Title","Unit Title",null,"Worksheet",null,"Table Title"]
[null,null,null,null,"Cover",null,"Department for Transport contact information"]
[null,null,null,null,"User Parameters",null,"User - defined price year and initial forecast year"]
[null,null,null,null,"Audit",null,"Version log"]
[null,null,null,null,"TAG1",null,"TAG1 table look-up"]
[null,null,null,null,"Annual Parameters",null,"Forecast annual economic and demographic parameters"]
["A 1.1","Cost Benefit Analysis",null,null,"A 1.1.1",null,"Discount rates"]
["A 1.2","Scheme costs",null,null,"A 1.2.1",null,"Cost inflation series"]
["A 1.3","User & ","Values of time",null,"A 1.3.1",null,"Values of time per person (working and non-working)"]
[null,"Provider",null,null,"A 1.3.2",null,"Forecast values of time per person (working and non-working)"]
[null,"Impacts",null,null,"A 1.3.3",null,"Car and vehicle occupancies (2000); Annual percentage change in car passenger occupancy up to 2036"]
[null,null,null,null,"A 1.3.4",null,"Proportion of travel and trips in work and non-work time"]
[null,null,null,null,"A 1.3.5",null,"Market price values of time per vehicle based on distance travelled"]
[null,null,null,null,"A 1.3.6",null,"Forecast market price values of time per vehicle based on distance travelled"]
[null,null,"Operating costs",null,"A 1.3.7",null,"Fuel and electricity prices and components"]
[null,null,null,null,"A 1.3.8",null,"Fuel / energy consumption parameter values"]
[null,null,null,null,"A 1.3.9",null,"Forecast proportion of car, LGV and other vehicle kilometres using petrol / diesel / electricity"]
[null,null,null,null,"A 1.3.10",null,"Forecast assumed vehicle fuel efficiency improvements to 2050"]
[null,null,null,null,"A 1.3.11",null,"Forecast fuel / energy consumption parameters"]
[null,null,null,null,"A 1.3.12",null,"Forecast vehicle fuel / energy cost formulae parameters (work)"]
[null,null,null,null,"A 1.3.13",null,"Forecast vehicle fuel / energy cost formulae parameters (non-work)"]
[null,null,null,null,"A 1.3.14",null,"Non-fuel resource vehicle operating costs"]
[null,null,null,null,"A 1.3.15",null,"Forecast non-fuel resource car operating costs to 2045"]
[null,null,"Social Impact of buses",null,"A 1.3.16",null,"Proportion of bus trips by car ownership, trip purpose and concessionary travel pass status."]
[null,null,null,null,"A 1.3.17",null,"Proportion of bus trips by that would “not go” if bus not available."]
[null,null,null,null,"A 1.3.18",null,"Value of the social impact per return bus trip"]
["A 3.1","Environmental","Noise Impacts",null,"A 3.1",null,"Monetary valuation of changes in noise"]
["A 3.2","Impacts","Air Quality Impacts",null,"A 3.2",null,"Damage cost values by pollutant"]
["A 3.3",null,"Greenhouse Gases",null,"A 3.3",null,"Carbon dioxide emissions per litre of fuel burnt / kWh used"]
["A 3.4",null,null,null,"A 3.4",null,"Forecast non-traded, £ per tonne of CO2e"]
["A 4.1","Social & ","Social Impact",null,"A 4.1.1",null,"Average value of prevention per casualty by severity and element of cost"]
[null,"Distributional","Appraisal",null,"A 4.1.2",null,"Average value of prevention per road casualty by class of road user"]
[null,"Impacts",null,null,"A 4.1.3",null,"Average value of prevention of road accidents by severity and element of cost"]
[null,null,null,null,"A 4.1.4",null,"Average value of prevention per road accident by severity & class of road: all hours"]
[null,null,null,null,"A 4.1.5",null,"Rail injury classification, weights and values"]
[null,null,null,null,"A 4.1.6",null,"Value of journey quality benefit of cycle facilities, relative to no facilities"]
[null,null,null,null,"A 4.1.7",null,"Values of aspects of pedestrian environment, used in valuation of London Strategic Walk Network"]
[null,null,null,null,"A 4.1.8",null,"Option and non-use values"]
["A 5.2","Uni-Modal Appraisal","Aviation Appraisal",null,"A 5.2.1",null,"CORSIA price series"]
["A 5.3",null,"Rail Appraisal",null,"A 5.3.1",null,"Operating cost and revenue forecasting series"]
[null,null,null,null,"A 5.3.2",null,"Journey purpose / ticket type splits by flow category"]
["A 5.4",null,"Marginal External ",null,"A 5.4.1",null,"Proportion of total traffic by region, congestion band, area type & road type"]
[null,null,"Congestion Costs",null,"A 5.4.2",null,"Marginal external costs by road type and congestion band: core scenario"]
[null,null,null,null,"A 5.4.3",null,"Car traffic shares by time of day"]
[null,null,null,null,"A 5.4.4",null,"Marginal external costs by region and time of day"]
[null,null,null,null,"A 5.4.5",null,"Car diversion factors by PDFH flow category"]
[null,null,null,null,"A5.4.6",null,"Bus diversion factors by recipient/source mode"]
[null,null,null,null,"A5.4.7",null,"Cycling diversion factors by recipient/source mode"]
["M 2.1","Variable Demand Modelling",null,null,"M 2.1",null,"Values of time by income band for non-work purposes (£/hr)"]
["M 2.2",null,null,null,"M 2.2",null,"Values of time by income band for work purposes (£/hr)"]
["M 3.2","Assignment Modelling",null,null,"M 3.2.1",null,"Segmented values of bus quality interventions (generalised minutes)"]
["M 4.2","Model Forecasting & Uncertainty",null,null,"M 4.2.1",null,"Forecast fuel price and income adjustment factors"]
[null,null,null,null,"M 4.2.2",null,"Car cost series for rail demand forecasting"]
[null,null,null,null,"M 4.2.3",null,"Car and bus journey time series for rail demand forecasting"]
[null,null,null,null,"M 4.2.4",null,"Rail forecasting parameters"]
["COBALT ","Accidents & Casualties",null,null,"COBALT 1",null,"Costs per accident / casualty"]
[null,null,null,null,"COBALT 2",null,"Annual rates of growth of accident values"]
[null,null,null,null,"COBALT 3",null,"Link & Combined Link / Junction: accident rates & change factors"]
[null,null,null,null,"COBALT 4",null,"Severity rates (Link / Combined)"]
[null,null,null,null,"COBALT 5",null,"Link & Combined Link / Junction: casualty rates & change factors"]
[null,null,null,null,"COBALT 6",null,"Junction only: accident parameters"]
[null,null,null,null,"COBALT 7",null,"Junction only: accident change factors"]
[null,null,null,null,"COBALT 8",null,"Severity rates (Junction only)"]
[null,null,null,null,"COBALT 9",null,"Junction only: casualty rates & change factors"]
["Source Data",null,null,null,"Default Pars",null,"Default price year, initial forecast year and value year"]
[null,null,null,null,"Annual Parameters Source",null,"Forecast annual economic and demographic parameters"]
[null,null,null,null,"Discount %",null,"Discount rates, source: Green Book, HMT (2026)"]
[null,null,null,null,"Indirect tax correction",null,"VAT rates by year"]
[null,null,null,null,"Cost inflation",null,"Construction Output Prices Index and Uncertainty Range RCF series"]
[null,null,null,null,"Forecast occupancies",null,"Intermediate calculations for vehicle operating costs: Forecast vehicle occupancies"]
[null,null,"Values of Time",null,"Source VoT",null,"Values of time per person (working and non-working), source: DfT (2000)"]
[null,null,null,null,"VoT2",null,"Car occupancies, source: DfT (2000)"]
[null,null,null,null,"VoT3",null,"Vehicle occupancies, source: DfT (2000)"]
[null,null,null,null,"A 1.3.3.2",null,{"$f":"CONCATENATE(\"Vehicle occupancies based on vehicle kilometres travelled (\",'Default Pars'!L19,\")\")","v":"Vehicle occupancies based on vehicle kilometres travelled (2023)"}]
[null,null,null,null,"VoT4",null,"Annual percentage change in car passenger occupancy up to 2036, source: DfT (2000)"]
[null,null,null,null,"VoT5",null,"Proportion of travel in work and non-work time, source: DfT (2000)"]
[null,null,null,null,"VoT6",null,"Proportion of trips in work and non-work time, source: DfT (2000)"]
[null,null,null,null,"VoT7",null,"LGV and OGV VoT growth rates"]
[null,null,"Vehicle Operating Costs",null,"Fuel consumption",null,"Fuel / energy consumption parameter values, source: DfT (2010 / 2011 respectively)"]
[null,null,null,null,"VoC Efficiency",null,"Forecast assumed vehicle fuel efficiency improvements to 2035, source: DfT (2010)"]
[null,null,null,null,"VoC Mileage %",null,"Forecast proportion of car, LGV and other vehicle kilometres using petrol / diesel / electricity, 2000-2030, source: DfT"]
[null,null,null,null,"VoC Fuel",null,"Fuel and electricity prices and components, source: DfT (2010 prices)"]
[null,null,null,null,"VoC Non-Fuel",null,"Non-fuel resource vehicle operating costs, source: DfT (2010 prices and values)"]
[null,null,null,null,"Bus Social Impacts",null,"Social Impacts of buses"]
[null,null,"Environment",null,"Noise",null,"Annoyance response relationships for road and rail traffic noise and"]
[null,null,null,null,null,null,"Monetary valuation of changes in noise level, source: DfT (2002 prices and values)"]
[null,null,null,null,"NOx damage",null,"NOx damage cost values, source: Defra (2010 values and prices)"]
[null,null,null,null,"PM10 damage",null,"Marginal annual air quality cost, source: DfT (2010 values and prices)"]
[null,null,null,null,"CO2",null,"Carbon dioxide emissions per litre of fuel burnt / kWh used"]
[null,null,null,null,"GHG",null,"Forecast traded & non-traded, £ per tonne of CO2e, 2009-2100, source: DECC (2010 prices)"]
[null,null,null,null,"Electricity",null,"Road and rail electricity prices & carbon components"]
[null,null,null,null,"CORSIA",null,"CORSIA price series"]
[null,null,"Social",null,"Casualty costs",null,"Average value of prevention per casualty by severity and element of cost, source: DfT (2010 prices and values)"]
[null,null,null,null,"Accident costs",null,"Accident related costs, by severity, road type and cost element, source: DfT (2010 prices and values)"]
[null,null,null,null,"Casualty data",null,"Total injuries by type of road accident, by severity, source: Police (2010)"]
[null,null,null,null,"Accident data",null,"Reported accidents by daylight / darkness, road type and severity, source: DfT (2011)"]
[null,null,null,null,"Rail",null,"Rail injury classification, weights and values, source DfT (2010 values and prices)"]
[null,null,null,null,"Option values",null,"Option and non-use values, source: various papers, source: various papers (2002)"]
[null,null,null,null,"Cycling",null,"Value of journey ambience benefit of cycle facilities, source: various papers (2010 prices and values)"]
[null,null,null,null,"Walking",null,"Values of aspects in pedestrian environment, source: Heuman (2005)"]
[null,null,"Marginal external costs",null,"Total - Traffic %",null,"Proportion of Total Traffic in each congestion band for different regions, area types and road types"]
[null,null,null,null,"Car - MECs",null,"Marginal External Costs & Indirect Tax - Cars"]
[null,null,null,null,"Car Traffic Shares",null,"Car Traffic Shares %"]
[null,null,null,null,"MECs - time of day",null,"Marginal External Congestion Costs by time of day"]
[null,null,"Forecasting",null,"Adjustment Factors",null,"Fuel price and income forecast adjustment factors, source: DfT (2010)"]
[null,null,null,null,"Car speeds",null,"Average speeds, and Car cost series for rail demand forecasting"]
[]
[]
[null,null,"COBALT Accidents",null,"COBALT 1",null,"COBALT Discount rates, costs per accident / casualty, number of damage only accidents (2002)"]
[null,null,null,null,"COBALT 2",null,"COBALT Compound annual rates of growth of accident values, 2002-2061+"]
[null,null,null,null,"COBALT 3",null,"COBALT Accident proportions (junction, link and combined)"]
[null,null,null,null,"COBALT 4",null,"COBALT Accident parameters (junction only)"]
[null,null,null,null,"COBALT 5",null,"COBALT Accident change factors (junction only)"]
[null,null,null,null,"COBALT 6",null,"COBALT Accident rates and change factors (link and link and junction combined)"]
[null,null,null,null,"COBALT 7",null,"COBALT Casualty rates and change factors (junction only)"]
[null,null,null,null,"COBALT 8",null,"COBALT Casualty rates and change factors (link and link and junction combined)"]

{"sheet":"User Parameters","index":2,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,1],[6,0,6,1]]}
[]
[]
["TAG Data Book"]
["User-defined parameters"]
[]
["Links:"]
["Contents"]
[]
["NOTE: Users can change parameter values in the \"Value\" column L (using drop-down menus), or reset default values using buttons in column M."]
["Parameter",null,"Parameter description",null,null,null,null,null,null,null,null,"Value","Defaults"]
["Reset all defaults",null,null,null,null,null,null,null,null,null,null,null,"Reset"]
[]
["Price year",null,"Price base year for presentation of values. ",null,null,null,null,null,null,null,null,2023,"Reset"]
[null,null,"Note that at present, TAG recommends presentation of monetary values in 2023 prices."]
[]
["Initial forecast year",null,"In forecasting sheets (in which values are presented over a series of years), this is the first year for which values are displayed.",null,null,null,null,null,null,null,null,2010,"Reset"]
[null,null,"Values are usually presented over a period of 80 years where possible."]
[]
["Value year",null,"Base year for valuations presented in single-year tables.",null,null,null,null,null,null,null,null,2023,"Reset"]

{"sheet":"Default Pars","index":3,"n_rows":62,"n_cols":14,"rows_kept":62,"cut":false,"hidden":true,"merged":[[0,0,0,1],[6,0,6,1],[21,8,21,9]]}
[]
[]
["TAG Data Book"]
["DfT-defined default parameters"]
[]
["Links:"]
["Contents"]
[]
[]
["Parameter",null,"Parameter description",null,null,null,null,null,null,null,null,"Value","Drop down menus"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price Yr","Initial Yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,1990,2002]
["Price year",null,"Price base year for presentation of values.",null,null,null,null,null,null,null,null,2023,1991,2003]
[null,null,"Note that at present, TAG recommends presentation of monetary values in 2023 prices.",null,null,null,null,null,null,null,null,null,1992,2004]
[null,null,null,null,null,null,null,null,null,null,null,null,1993,2005]
["Initial forecast year",null,"In forecasting sheets (in which values are presented over a series of years), this is the first year for which values are displayed.",null,null,null,null,null,null,null,null,2010,1994,2006]
[null,null,"Values are usually presented over a period of 80 years where possible.",null,null,null,null,null,null,null,null,null,1995,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,1996,2008]
["Value year",null,"Base year for valuations presented in single-year tables.",null,null,null,null,null,null,null,null,2023,1997,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,1998,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,1999]
["Indirect taxation factor",null,"IMPORTANT NOTE - this can be overridden for individual years in the following sheet:",null,null,null,null,null,"Indirect tax correction",null,null,0.19,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,2001]
["Work VOT elasticity",null,"Elasticity of in-work-time value of time to GDP/head (Used in Annual Parameters Source)",null,null,null,null,null,null,null,null,1,2002]
["Non-work VOT elasticity",null,"Elasticity of non-work-time value of time to GDP/head (Used in Annual Parameters Source)",null,null,null,null,null,null,null,null,1,2003]
[null,null,null,null,null,null,null,null,null,null,null,null,2004]
[null,null,"The Reset cells in column M of the User Parameters tab uses macros to reset to the values in column L of this tab.",null,null,null,null,null,null,null,null,null,2005]
[null,null,"The Drop down menus in columns M and N of this tab are used in column L of the User Parameters tab.",null,null,null,null,null,null,null,null,null,2006]
[null,null,null,null,null,null,null,null,null,null,null,null,2007]
[null,null,"See Flow chart to see which tabs are affected by these cells.",null,null,null,null,null,null,null,null,null,2008]
[null,null,null,null,null,null,null,null,null,null,null,null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,2025]
[null,null,null,null,null,null,null,null,null,null,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,2029]
[null,null,null,null,null,null,null,null,null,null,null,null,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,2031]
[null,null,null,null,null,null,null,null,null,null,null,null,2032]
[null,null,null,null,null,null,null,null,null,null,null,null,2033]
[null,null,null,null,null,null,null,null,null,null,null,null,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,2035]
[null,null,null,null,null,null,null,null,null,null,null,null,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,2037]
[null,null,null,null,null,null,null,null,null,null,null,null,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,2039]
[null,null,null,null,null,null,null,null,null,null,null,null,2040]

{"sheet":"Audit","index":4,"n_rows":203,"n_cols":4,"rows_kept":203,"cut":false,"hidden":false,"merged":[[0,0,0,1],[6,0,6,1]]}
[]
[]
["TAG Data Book"]
["Audit sheet"]
[]
["Links:",null,null,"DISCLAIMER: In general, all values in the Data Book are liable to minor revisions with each version of the Data Book, as whenever the data in the Annual Parameters tab"]
["Contents",null,null,"is updated this flows through into price and value base adjustments. Please refer to the hidden tab 'Flow chart' for details of inter-dependencies within the Data Book."]
[null,null,null,"Please make sure you are using the most up to date version of the Data Book, available at: https://www.gov.uk/guidance/transport-analysis-guidance-TAG#TAG-data-book"]
[]
["This version"]
["Version",null,"Date","Changes from previous version"]
["May 2026 v2.03",null,"2026-05-01","Updated Annual Parameters and A5.3.1 with March 2026 OBR EFO data and latest ONS outturn data"]
[null,null,null,"Updated A1.3.3 and A1.3.4 with latest available NTS data. Added London Underground to A1.3.4"]
[null,null,null,"Updated A1.3.9 with updated proportion of vehicles per fuel type (only 2004 onwards)"]
[null,null,null,"Updated A1.3.10 with updated forecast assumed vehicle fuel efficiency improvements"]
[null,null,null,"Updated A3.2 with updated air quality damage costs (A3.2.1), concentration change costs (A3.2.2) and PM2.5/PM10 conversion factors (A3.2.3)"]
["Previous versions (in reverse date order)"]
["December 2025 v2.03FC",null,"2025-12-01","Updated Annual Parameters with addition of VoT uprating series for LGVs and OGVs, based on new source tab 'VoT7'"]
["Forthcoming Change: Road freight values of travel time",null,null,"Updated A1.3.1 with updated road freight values of travel time; this impacts tables A1.3.2, A1.3.5 and A1.3.6"]
[null,null,null,"Updated A1.3.4 with updated LGV journey purpose data; this impacts table A1.3.3"]
[null,null,null,"Updated A1.3.14 to add LGV (services) and remove the b1 parameter for LGV (freight) and OGV"]
[null,null,null,"Updated A5.4.2 and A5.4.4 with updated Marginal External Costs"]
["November 2025 v2.02",null,"2025-11-01","Updated A1.3.1 to ensure source VoTs use 2014 prices and values as per Arup et al (2015) study."]
[null,null,null,"Updated M2.1 and M2.2 to ensure source VoTs and income bands use 2014 prices and values as per Arup et al (2015) study."]
[null,null,null,"Updated M2.1 to use car VoTs only, and corrected M2.2 to use all mode 0-50km distance EB values for PSV passengers."]
[null,null,null,"Updated Annual Parameters, A1.2.1 and A5.3.1 with June 2025 OBR Long-term Economic Determinants, ONS outturn household data, ONS COPI data and Nov 2025 OBR EFO data."]
[null,null,null,"Corrected A1.3.11 to reflect correct underlying PSV Electric efficiency series"]
[null,null,null,"Updated A1.3.7 to reflect the latest fuel duty policy and RPI forecasts."]
["May 2025 v2.01",null,"2025-05-01","Updated A3.5 d/e to reflect new non-exhaust emission values (except for motorcycles)"]
[null,null,null,"Corrected A1.3.1 to use the appraisal VoT growth indices to grow the values over time"]
[null,null,null,"Updated Annual Parameters, A1.2.1 and A5.3.1 with spring 2025 ONS outturn GDP, population and inflation, March 2025 OBR EFO forecasts and Feb 2025 ONS COPI data."]
[null,null,null,"Addition of table A5.2.1 - CORSIA price series"]
[null,null,null,"Updated A3.4 with new DESNZ value of traded carbon for modelling"]
["November 2024 v2.0FC",null,"2024-11-01","Default price base year (and value year for single-year tables) updated from 2010 to 2023"]
["Forthcoming change: Base year and operating costs",null,null,"Updated A5.4.2 to reflect latest economic parameters, fuel prices, fleet assumptions and greenhouse gas guidance."]
[null,null,null,"Updated A1.3.7 to add Non-variable Costs (NVCs) series"]
[null,null,null,"Updated A1.3.8 to reflect latest electric vehicle energy consumption parameter values."]
[null,null,null,"Updated A1.3.9 to reflect latest fleet mix by fuel type forecasts."]
[null,null,null,"Updated A1.3.10 to reflect latest vehicle fuel efficiency improvement forecasts."]
["November 2024 v1.24",null,"2024-11-01","Corrected uprating formula in A4.1.4 to appropriately apply income elasticity of marginal utility of income of -1.3"]
[null,null,null,"Updated A3.3 liquid fuel emissions factors to reflect latest biofuel blend rates and forecasts"]
[null,null,null,"Updated Annual Parameters and A5.3.1 with ONS outturn population, May 2024 OBR LRD and Oct 2024 EFO data"]
["May 2024 v1.23",null,"2024-05-01","Updated Annual Parameters to include choice of GDP base year."]
[null,null,null,"Updated A1.3.7 to include latest DESNZ fuel and electricity prices."]
[null,null,null,"Updated A3.3 electricity emissions factors to reflect latest DESNZ supplementary guidance"]
[null,null,null,"Updated Annual Parameters and A5.3.1 with spring 2024 ONS outturn GDP, population, households and inflation, and March 2024 OBR EFO forecasts."]
[null,null,null,"Corrected error in Annual Parameters tab, shifting High and Low Population series back by one year to match underlying ONS projections"]
[null,null,null,"Updated A1.2.1 to include latest ONS COPI release."]
[null,null,null,"Updated A3.4 to add adjusted appraisal values for valuing traded (UK ETS) emissions."]
["November 2023 v1.22",null,"2023-11-01","Updated Annual Parameters and A5.3.1 with June 23 OBR LRD and Nov 23 EFO data"]
[null,null,null,"Addition of table A1.2.1 - Cost inflation series"]
[null,null,null,"Updated A1.3.1 to reflect latest data from ONS Annual Survey of Hours and Earnings."]
[null,null,null,"Updated A5.4.2 to reflect latest economic parameters, air quality and greenhouse gas guidance, and included additional table with marginal tonnes CO2."]
[null,null,null,"Updated A4.1.6 following a review of the relevant literature."]
[null,null,null,"Updated A3.4 to add carbon values in market price unit of account"]
["May 2023 v1.21",null,"2023-05-01","Updated A5.4.1, A5.4.2, A5.4.3, A5.4.4 to reflect updated underpinning NTMv2 runs and economic parameters.\n"]
[null,null,null,"Removal of A5.4.2.1 and A5.4.2.2 with introduction of the Common Analytical Scenario MECs."]
[null,null,null,"Updated A3.3 electricity emissions factors to reflect latest DESNZ supplementary guidance"]
[null,null,null,"Updated Annual Parameters and A5.3.1 with spring 2023 ONS outturn GDP, population, inflation and households data, and March 2023 OBR EFO."]
[null,null,null,"Updated A3.2 to reflect latest values from Defra. This includes the removal of PM10 Damage Costs and Abatement Costs, and presentation of concentration-based values in per capita terms."]
["January 2023 v1.20.2",null,"2023-01-11","Updated A1.3.7 with 2023 BEIS fuel and electricity price data"]
["November 2022 v1.20.1",null,"2022-11-01","Updated Annual Parameters and A5.3.1 with July 2022 OBR Fiscal Risk Sustainability data and November 2022 OBR EFO data"]
["Interim release prior to energy price update",null,null,"Updated A1.3.10 to reflect latest bio energy penalty information (relevant to petrol and diesel car only)"]
[null,null,null,"Updated A3.3 liquid fuel emissions factors to reflect latest biofuel blend rates and forecasts"]
[null,null,null,"Updated A5.4.7 with latest cycling diversion factors"]
[null,null,null,"Updated M4.2.2 and M4.2.3 with car costs and car and bus journey times from NTMv2R (NRTP 2022 runs)"]
["May 2022 v1.19",null,"2022-05-01","Updated table A1.3.8 (plus calculations in A1.3.11 and A1.3.12) to reflect latest electric vehicle energy consumption parameter values."]
["Forthcoming Change: fleet assumptions",null,null,"Updated table A1.3.9 to reflect latest fleet mix by fuel type forecasts."]
[null,null,null,"Updated table A1.3.10 to reflect latest vehicle fuel efficiency improvement forecasts."]
["May 2022 v1.18",null,"2022-05-01","Updated Annual Parameters and A5.3.1 with Spring 2022 ONS outturn GDP and inflation data, March 2022 ONS Households data, and March 2022 OBR EFO."]
[null,null,null,"Updated table A4.1.5 to align approach to uprating over time with road accident values"]
["November 2021 v1.17",null,"2021-11-01","Updated table A3.3 with 2021 BEIS emissions factors"]
[null,null,null,"Updated table A1.3.7 with 2021 BEIS fuel and electricity price data"]
[null,null,null,"Updated Annual Parameters and A5.3.1 with March 2021 OBR Long-Term Economic Determinants data, June 2021 ONS Population data, and October 2021 OBR EFO data"]
["September 2021 v1.16",null,"2021-09-01","Updated table A3.4 with 2021 BEIS carbon values."]
["Forthcoming Change: carbon values",null,null,"Updated tables A5.4.2, A5.4.2.1 and A5.4.2.2 with 2021 BEIS carbon values."]
[null,null,null,"Corrected error in tables A5.4.2.1 (2015 only) and A5.4.2.2 (years 2025, 2035-2050) which adjusted for inflation incorrectly."]
[null,null,null,"Corrected error present in A5.4.2 tables for all years except 2015, causing minor impact on air quality MECs."]
[null,null,null,"Corrected error in A5.4.2 tables. Accident MECs for car and LGV were incorrectly picking up accident MECs for LGV and Rigids respectively.  "]
["July 2021 v1.15",null,"2021-07-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2021 and latest ONS data"]
[null,null,null,"Added user notice in Annual Parameters highlighting new changes to appraisal accounting."]
[null,null,null,"Updated table A5.3.1 in line with OBR EFO March 2021 and latest outturn ONS data."]
[null,null,null,"Fixed tables A1.3.11, A1.3.12 and A1.3.13 to correctly pick up changes in efficiency and fleet mix from 2035-50"]
[null,null,null,"Updated 'Casualty data' and 'Accident data' to include latest data from Reported Road Casualties Great Britain 2019"]
[null,null,null,"Updated NOx and PM damage costs in table A3.2 to reflect latest Defra air quality appraisal guidance (March 2021)."]
[null,null,null,"Added Green Book health discount rate to table A1.1.1"]
[null,null,null,"Fixed cell K156 in sheet A5.4.2.1. Incorrect formula was used to interpolate MEC value."]
[null,null,null,"Updated COBALT2 sheet to reflect changes to appraisal accounting guidance described in Unit A4.1"]
["July 2020 v1.14",null,"2020-07-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2020 & FSR July 2020 (central scenario)."]
["Sensitivity test version",null,null,"Updated table A1.3.8 to reflect latest electric vehicle energy consumption parameter values."]
[null,null,null,"Updated table A1.3.9 to reflect latest fleet mix by fuel type forecasts."]
[null,null,null,"Updated table A1.3.10 to reflect latest vehicle fuel efficiency improvement forecasts."]
[null,null,null,"Updated table A5.3.1 in line with OBR EFO March 2020, FSR July 2020 (central scenario) and outturn ONS data."]
[null,null,null,"Updated MECs tables A5.4.2, A5.4.2.1 and A5.4.2.2 to reflect revised annual parameters and fleet assumptions. Corrections to Mon-Fri, Sat-Sun and all-week average calculations."]
["July 2020 v1.13.1",null,"2020-07-01","Corrected Annual Parameters source notes to refer to source material referenced in November 2019 forthcoming change."]
["Correction to May 2020 v1.13",null,null,"Corrected table A5.4.1 to give correct weighted average of congestion bands."]
[null,null,null,"Corrected table A5.4.4 to give correct values for Scotland."]
[null,null,null,"Corrected table A1.3.9 to give correct fleet splits by fuel type."]
[null,null,null,"Corrected table A1.3.7 to give correct fuel and electricity price forecasts."]
[null,null,null,"Corrected table A4.1.1 to calculate the average value of accident prevention per casualty severity."]
[null,null,null,"Corrected tables A5.4.2, A5.4.2.1 and A5.4.2.2 to contain MECs for band 5 London motorways for years where they were missing before."]
[null,null,null,"Added outturn data for number of households, GDP deflator and real GDP based on ONS publications from May 2020."]
["May 2020 v1.13",null,"2020-05-01","Updated A1.3.15 sheet formulae to allow calculations out to 2050 to be made (previously stopped at 2035)"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated Marginal External Costs to adjust forecast period to 2015-2050."]
[null,null,null,"Added low and high scenario MECs"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated 'Casualty data' and 'Accident data' to include latest data from Reported Road Casualties Great Britain 2018"]
["May 2019 v1.12",null,"2019-05-01","Update to the car vehicle kilometre projections following internal modelling"]
[null,null,null,"Updated the fuel consumption parameter values following the publication of the update by Ricardo AEA. Emissions curves for Nox and PM are now included in the source sheet."]
[null,null,null,"Updated with BEIS's updates of traded & non-traded carbon values and emissions factors (from road fuel and electricity)"]
[null,null,null,"Inclusion of new journeys per season ticket assumptions following the publication release by the Department."]
[null,null,null,"Updated with Defra's published damage costs and impact pathways for Nox, PM and NO2. Fixed user parameters lookups in certain sheets"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated inputs in the 'VoC fuel' tab to reflect BEIS's update of the IAG tables covering forecast road fuel prices"]
["Nov 2018 v1.11",null,"2018-11-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO October 2018 and outturn ONS data"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO October 2018 and outturn ONS data"]
[null,null,null,"Corrected formulae for 'Car costs (CPI)', 'Car costs (RPI)' and 'Car and bus journey time' tabs "]
[null,null,null,"Updated 'VoC' fuel tab to adjust for revisions to the GDP deflator index"]
[null,null,null,"Updated accident and casualty data based on RRCGB 2018 publication"]
["June 2018 v1.10.1",null,"2018-06-01","Corrected table M4.2.1 to add fuel cost adjustment factor series, which was omitted due to a processing error."]
["Correction to May 2018 release",null,null,"Corrected explanatory text in notes for table A1.3.5."]
["May 2018 v1.10",null,"2018-05-01","Adoption of data from the March 2018 EFO and accompanying updated long-term economic determinants. Updates to annual parameters and cost & rev series tabs."]
[null,null,null,"Updated tables A1.3.8, A1.3.9 and A1.3.10 with updated fleet forecasts from the Environmental Analysis team, reflecting the assumptions used in the latest BEIS EEP publication."]
[null,null,null,"Added table M4.2.4 containing rail demand forecasting parameters."]
[null,null,null,"Added CPI based car costs to table M4.2.2, along with forecast CPI growth in table A5.3.1."]
[null,null,null,"Updated car cost, car time and bus time series’ based on updated projections from the Department’s National Transport Model."]
[null,null,null,"Added of tables A5.4.6 and A5.4.7 containing recommended diversion factors for bus and cycling interventions."]
[null,null,null,"Updated MECs to reflect new economic parameters, fuel costs, fleet mix data and minor processing errors related to indirect tax."]
["December 2017 v1.9.1",null,"2017-12-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR data from the November 2017 EFO"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic outturns in line with the latest available ONS data."]
[null,null,null,"Updated inputs in the 'VoC fuel', 'Electricity', 'CO2' and 'GHG' tabs to reflect BEIS's Forthcoming January 2018 update of the IAG tables"]
[null,null,null,"Updated accident and casualty data based on RRCGB 2016 publication"]
[null,null,null,"Added rigid, artic and PSV MECs in hidden tabs, as well as updates to car MECs to reflect the latest CO2 and fuel price projections from BEIS"]
["October 2017 v1.8.2",null,"2017-10-01","Added forecast fuel cost parameters for electric LGVs to tables A1.3.11, A1.3.12 and A1.3.13, in line with the update to electric LGV fuel consumption & efficiency parameters in  v1.8.1"]
["Correction to August 2017 release"]
["August 2017 v1.8.1",null,"2017-08-01","Updated electric car and LGV consumption parameters in table A1.3.8"]
["Correction to July 2017 release",null,null,"Updated electric car and LGV forecast efficiency improvements in table A1.3.10"]
[null,null,null,"Added non-fuel VOCs for electric LGVs in table A1.3.14"]
["July 2017 v1.8",null,"2017-07-01","Updated accident and casualty data based on RRCGB 2015 publication"]
[null,null,null,"Updated table A4.1.4 to include average cost across all accidents"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR data from the January 2017 FSR and March 2017 EFO."]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic outturns in line with the latest available ONS data."]
[null,null,null,"Updated table A1.3.8 to reflect calibration of base year fuel consumption curves to DUKES fuel sales data in the NTM."]
[null,null,null,"Updated table A1.3.10 to reflect revised fuel efficiency assumed improvements, based on ICCT analysis of the gap between test cycle and 'real world' emissions"]
[null,null,null,"Updated 'VoC fuel', 'Electricity', 'CO2' and 'GHG' tabs to reflect BEIS's March 2017 update of the IAG tables"]
[null,null,null,"Updated the 'car speeds' and 'car and bus journey time' tabs to be consistent with RTF Scenario 1 (including the RIS 1 package of schemes)"]
[null,null,null,"Updated the 'car speeds' and 'car and bus journey time' tabs to include a new PDFH flow group 'PTE internal' based on the 'GB x London - Urban' NTM outputs"]
[null,null,null,"Introduced new rail tabs A5.3.2 and A5.4.5, reflecting recommended default journey purpose / ticket type splits and car diversion factors by flow category"]
[null,null,null,"Updated the 'Cost and rev series' tabs to incorporate revised OBR projections (from the March 2017 EFO) and ONS outturn data"]
[null,null,null,"Updated the MEC tables (A5.4.2 and A5.4.4) to correct a minor error identified in the uprating over time, and reflect the latest fuel price projections from BEIS"]
[null,null,null,"Updated traffic weights underpinning MECs in A5.4.2 to be consistent with NTM traffic forecasts, which has a minor effect on all values"]
[null,null,null,"Updated fleet fuel mix splits in tab A1.3.9, to reflect the latest EEP policy reference scenario "]
[null,null,null,"Corrected price and value updating formula in tabs M2.1 and M2.2"]
["March 2017 v1.7",null,"2017-03-01","Updated table A1.3.1 to reflect new values of time. This also affects tables A1.3.5 and A1.3.6."]
[null,null,null,"Updated table A1.3.3 with new refreshed occupancy data for 2010, and a new assumption of 0% change per annum in occupancy from 2010 onwards."]
[null,null,null,"Updated table A1.3.4 with new journey purpose splits."]
[null,null,null,"Updated tables M2.1 and M2.2 to reflect new values of time."]
["Spring 2016 v1.6",null,"2016-07-01","Updated with new values of time"]
["Forthcoming Change: Values of Time"]
["Spring 2016 v1.5",null,"2016-07-01","Updates to GDP and GDP deflator series in Annual Parameters with latest OBR forecasts (2016 Budget)"]
[null,null,null,"Updated forecasts of GDP, GDP deflator and RPI (OBR and ONS, 2016)"]
[null,null,null,"Updated OGV 1 and OGV 2 Fuel Consumption Parameters."]
[null,null,null,"Updated Car MECs to reflect indirect tax correction and new values of time"]
[null,null,null,"Updated Average Earnings Data with latest OBR Outturn and Forecast data"]
["Autumn 2015 v1.4",null,"2016-01-01","Corrected hard-coding of price base year in tables A1.3.7 and A3.4, corrected references in 'VOC fuel', 'Electricity' and 'A1.3.7' tabs."]
[null,null,"2015-12-01","Extend user parameters price and value year series to 2040."]
[null,null,null,"Inclusion of Defra noise values on health-basis (noise and A3.1)"]
[null,null,null,"Revise calculation of car cost series to be in real terms against RPI, consistent with elasticities used in forecasting (car speeds, M4.2.2 and Adjustment Factors"]
[null,null,null,"Updates to cost and rev series (table A5.3.1) with latest OBR forecasts for the GDP deflator, RPI and average earnings. (2015 summer budget and FSR)"]
[null,null,null,"Updates to GDP and GDP deflator series in Annual Parameters with latest OBR forecasts (2015 summer Budget and FSR)"]
[null,null,null,"Updated population series with 2014 ONS MY estimate and principal ONS projections, consistent with latest OBR GDP forecasts."]
[null,null,null,"Updated household series with 2014 (and back series) from LFS"]
[null,null,null,"Updated accident and casualty data (affecting A4.1 tables) with latest data from Road Safety team from RRCGB 2014"]
[null,null,null,"Updated forecasts of GDP, GDP deflator and RPI (OBR and ONS, 2015)"]
[null,null,null,"Updated population and household projections (ONS and DCLG, 2015)"]
[null,null,null,"Updated road fuel and electricity price projections, GHG value projections and emissions factor projections (DECC, 2015)"]
["November 2014 v1.3",null,"2014-12-01","Removal of calculation of nominal fare increases from table A5.3.1"]
[null,null,"2014-11-10","Inclusion of operating cost and revenue forecasting series (table A5.3.1)"]
[null,null,null,"Inclusion of car and bus journey time series for rail forecating (table M4.2.3)"]
[null,null,null,"Update to PDFH flow categories in table M4.2.2 to match PDFHv5.1"]
[null,null,null,"Updated casualty and accident data from Reported Road Casualties Great Britain 2013"]
[null,null,null,"Updates to fuel consumption curves (A1.3.8) and forecast fuel efficiency improvements (A1.3.10), including addition of rail diesel biofuel energy penalty"]
[null,null,null,"Updates to GDP and deflator forecasts (Annual Parameters table) with the latest OBR forecasts and ONS revisions to GDP"]
[null,null,null,"Inclusion of Mid-Year Population estimates for 2013 from ONS (Annual Parameters table)"]
[null,null,null,"Value year control for single year tables added to the User Parameters table"]
[null,null,null,"Updates to the accident rates and beta factors for 'link only' and 'link and junction combined' in COBALT 3, 4 & 5"]
[null,null,null,"Updates to fuel prices from the 2014 version of DECC / Supp. Green Book guidance on energy and GHGs"]
[null,null,null,"Updates to GHG emission factors and values from the 2014 version of DECC / Supp. Green Book guidance on energy and GHGs"]
[null,null,null,"Revisions to the historic GDP series published in the Q2 2014 Blue Book"]
["May 2014 v1.2",null,"2014-05-01","Updated emission factors (A3.3), carbon values (A3.4) and electricity prices (A1.3.7) from DECC IAG 2013 guidance"]
[null,null,null,"Updated GDP deflator series and forecasts (HMT, Dec 2013, and OBR Mar 2014, July 2013)"]
[null,null,null,"Updated GDP series and forecasts (Final estimate for Q4 2013 ABMI, Mar 2014 and July 2013 OBR forecasts)"]
[null,null,null,"Updated population series and projections (ONS, 2013)"]
[null,null,null,"Updated historic household series (ONS, 2013) "]
[null,null,null,"Updated price year to include up to 2014"]
[null,null,null,"Updated fuel price forecasts, using IAG 2013 fossil fuel prices and Budget 2014 duty announcements"]
[null,null,null,"Beta factors for junction accidents on COBALT7 corrected"]
[null,null,null,"Correction to treatment of non-fuel costs in Table M4.2.2, re-structured calculations with use of cagr interpolation and added additional flow categories"]
[null,null,null,"Bus Social Impact tables added (A1.3.16-18)"]
["January 2014 v1.1",null,"2014-01-01","Correction to resets on user parameters tab; and bus quality factors in table M3.2.1"]
["Autumn 2013 v1.0",null,"2013-10-01","This is the first release, as part of the restructured TAG guidance."]

{"sheet":"TAG1","index":5,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":false,"merged":[[43,10,43,11],[44,10,44,11],[45,10,45,11],[46,10,46,11],[39,10,39,11],[40,10,40,11],[41,10,41,11],[19,8,19,9],[23,8,23,9],[5,4,5,18],[6,0,6,1],[25,8,25,9],[11,8,11,9],[12,8,12,9],[17,8,17,9],[14,8,14,9],[22,8,22,9],[13,8,13,9],[18,8,18,9],[15,8,15,9],[16,8,16,9],[20,8,20,9],[21,8,21,9],[24,8,24,9],[31,8,31,9],[26,8,26,9],[27,8,27,9],[28,8,28,9],[29,8,29,9],[46,8,46,9],[47,8,47,9],[48,8,48,9],[43,8,43,9],[39,8,39,9],[32,8,32,9],[33,8,33,9],[44,8,44,9],[45,8,45,9],[38,8,38,9],[42,8,42,9],[34,8,34,9],[35,8,35,9],[36,8,36,9],[41,8,41,9],[37,8,37,9],[38,10,38,11],[30,8,30,9],[40,8,40,9],[57,8,57,9],[50,8,50,9],[55,8,55,9],[54,8,54,9],[52,8,52,9],[53,8,53,9],[51,8,51,9],[56,8,56,9],[42,10,42,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[49,8,49,9]]}
[]
[]
["TAG Data Book"]
["TAG1 Look-up "]
[]
["Links:"]
["Contents"]
[]
[]
["TAG1",null,null,null,null,null,null,null,"Data Book "]
["Unit"," Table No.","Table Title",null,null,null,null,null,"Worksheet"]
["3.3.2",1,"Annoyance response relationships for road and rail traffic noise",null,null,null,null,null,"A 3.1"]
["3.3.2",2,"Monetary valuation of changes in noise level (per household)",null,null,null,null,null,"A 3.1"]
["3.3.3",4,"Damage cost and marginal abatement cost values by pollutant",null,null,null,null,null,"A 3.2"]
["3.3.5",1,"Carbon dioxide emissions per litre of fuel burnt / kWh used",null,null,null,null,null,"A 3.3"]
["3.3.5","2a","Forecast traded & non-traded, £ per tonne of CO2e (2010-2050)",null,null,null,null,null,"A 3.4"]
["3.3.5","2b","Forecast traded & non-traded, £ per tonne of CO2e (2050-2100)",null,null,null,null,null,"A 3.4"]
["3.4.1",1,"Average value of prevention per casualty by severity and element of cost",null,null,null,null,null,"A 4.1.1"]
["3.4.1",2,"Average value of prevention per road casualty by class of road user",null,null,null,null,null,"A 4.1.2"]
["3.4.1",3,"Average value of prevention of road accidents by severity and element of cost",null,null,null,null,null,"A 4.1.3"]
["3.4.1","4a","Average value of prevention per road accident by severity and class of road: all hours",null,null,null,null,null,"A 4.1.4"]
["3.4.1","4b","Average value of prevention per road accident by severity and class of road: daylight hours",null,null,null,null,null,"Deleted"]
["3.4.1","4c","Average value of prevention per road accident by severity and class of road: darkness hours",null,null,null,null,null,"Deleted"]
["3.4.1",5,"Rail injury classification, weights and values",null,null,null,null,null,"A 4.1.5"]
["3.5.4",1,"Green book discount rates",null,null,null,null,null,"A 1.1.1"]
["3.5.6",1,"Values of Working (Employers' Business) Time by mode per person",null,null,null,null,null,"A 1.3.1"]
["3.5.6",2,"Values of Non-Working Time by Trip Purpose ",null,null,null,null,null,"A 1.3.1"]
["3.5.6","1 & 2","(New) Forecast values of time per person (working and non-working)",null,null,null,null,null,"A 1.3.2"]
["3.5.6","3a","Forecast growth in real GDP, population and households",null,null,null,null,null,"Annual Parameters"]
["3.5.6","3b","Forecast growth in working and non-working values of time",null,null,null,null,null,"Annual Parameters"]
["3.5.6",4,"Car occupancies (2000)",null,null,null,null,null,"A 1.3.3"]
["3.5.6",5,"Vehicle occupancies (2000)",null,null,null,null,null,"A 1.3.3"]
["3.5.6",6,"Annual percentage change in car passenger occupancy to 2036",null,null,null,null,null,"A 1.3.3"]
["3.5.6","4 & 5 & 6","(New) Vehicle occupancies based on vehicle kilometres travelled",null,null,null,null,null,"A 1.3.3.2"]
["3.5.6",7,"Proportion of travel in work and non-work time",null,null,null,null,null,"A 1.3.4"]
["3.5.6",8,"Proportion of trips made in work and non-work time",null,null,null,null,null,"A 1.3.4"]
["3.5.6",9,"Market price values of time per vehicle based on distance travelled",null,null,null,null,null,"A 1.3.5"]
["3.5.6",9,"(New) Forecast market price values of time per vehicle based on distance travelled",null,null,null,null,null,"A 1.3.6"]
["3.5.6",10,"Fuel / energy consumption parameter values",null,null,null,null,null,"A 1.3.8"]
["3.5.6",10,"(New) Forecast fuel / energy consumption parameter values",null,null,null,null,null,"A 1.3.11"]
["3.5.6","10a","Average vehicle fuel / energy cost formulae parameter values (Work)",null,null,null,null,null,"A 1.3.12"]
["3.5.6","10b","Average vehicle fuel / energy cost formulae parameter values (Non-work)",null,null,null,null,null,"A 1.3.13"]
["3.5.6","11a","Fuel and electricity prices and components",null,null,null,null,null,"A 1.3.7"]
["3.5.6","11b","Fuel and electricity prices and components",null,null,null,null,null,"A 1.3.7"]
["3.5.6",12,"Forecast proportion of cars, LGV and other vehicle kilometres using petrol / diesel / electricity",null,null,null,null,null,"A 1.3.9"]
["3.5.6",13,"Forecast assumed vehicle fuel efficiency improvements to 2035",null,null,null,null,null,"A 1.3.10"]
["3.5.6",14,"Average Car / LGV fuel cost formulae parameter values (Work)",null,null,null,null,null,"A 1.3.12"]
["3.5.6",14,"Average Car / LGV fuel cost formulae parameter values (Non-work)",null,null,null,null,null,"A 1.3.13"]
["3.5.6",15,"Non-fuel resource vehicle operating costs",null,null,null,null,null,"A 1.3.14"]
["3.5.6",16,"Forecast non-fuel resource car operating costs to 2035",null,null,null,null,null,"A 1.3.15"]
["3.6.1",2,"Option and non-use values",null,null,null,null,null,"A 4.1.8"]
["3.13.2","Spreadsheet 1","Proportion of Total Traffic by congestion band, region, area and road types",null,null,null,null,null,"A 5.4.1"]
["3.13.2","Spreadsheet 2","Marginal External Costs by road type and congestion band",null,null,null,null,null,"A 5.4.2"]
["3.13.2","Spreadsheet 3","Car traffic shares by time of day",null,null,null,null,null,"A 5.4.3"]
["3.13.2","Spreadsheet 3","Marginal External Costs by region and time of day",null,null,null,null,null,"A 5.4.4"]
["3.14.1",4,"Value of journey ambience benefit of cycle facilities",null,null,null,null,null,"A 4.1.6"]
["3.14.1",5,"Values of aspects in pedestrian environment",null,null,null,null,null,"A 4.1.7"]
["3.15.2",1,"Fuel price and income forecast adjustment factors",null,null,null,null,null,"M 4.2.1"]

{"sheet":"Development versions","index":6,"n_rows":132,"n_cols":4,"rows_kept":132,"cut":false,"hidden":true,"merged":[[0,0,0,1],[6,0,6,1]]}
[]
[]
["TAG Data Book"]
["Development versions"]
[]
["Links:"]
["Contents"]
[]
["This version"]
["Version",null,"Date","Changes from previous version"]
["May 2021 v1.15 Forthcoming Change version",null,"2021-04-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO Nov 2020 and latest ONS data"]
[null,null,null,"Updated table A5.3.1 in line with OBR EFO Nov 2020 and latest outturn ONS data."]
[null,null,null,"Fixed tables A1.3.11, A1.3.12 and A1.3.13 to correctly pick up changes in efficiency and fleet mix from 2035-50"]
[null,null,null,"Updated 'Casualty data' and 'Accident data' to include latest data from Reported Road Casualties Great Britain 2019"]
[null,null,null,"Fixed cell K156 in sheet A5.4.2.1. Incorrect formula was used to interpolate MEC value."]
[null,null,null,"Added Green Book health discount rate to table A1.1.1"]
["Previous versions (in reverse date order)"]
["July 2020 v1.14 - sensitivity test data book",null,"2020-07-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2020 & FSR July 2020 (central scenario)."]
[null,null,null,"Updated table A1.3.8 to reflect latest electric vehicle energy consumption parameter values."]
[null,null,null,"Updated table A1.3.9 to reflect latest fleet mix by fuel type forecasts."]
[null,null,null,"Updated table A1.3.10 to reflect latest vehicle fuel efficiency improvement forecasts."]
[null,null,null,"Updated table A5.3.1 in line with OBR EFO March 2020, FSR July 2020 (central scenario) and outturn ONS data."]
[null,null,null,"Updated MECs tables A5.4.2, A5.4.2.1 and A5.4.2.2 to reflect revised annual parameters and fleet assumptions. Corrections to Mon-Fri, Sat-Sun and all-week average calculations."]
["June 2020 v.13.1",null,"2020-06-01","Corrected Annual Parameters source notes to refer to source material referenced in November 2019 forthcoming change."]
["(correction to May 2020 release)",null,null,"Corrected table A5.4.1 to give correct weighted average of congestion bands."]
[null,null,null,"Corrected table A5.4.4 to give correct values for Scotland."]
[null,null,null,"Corrected table A1.3.9 to give correct fleet splits by fuel type."]
[null,null,null,"Corrected table A1.3.7 to give correct fuel and electricity price forecasts."]
[null,null,null,"Corrected table A4.1.1 to calculate the average value of accident prevention per casualty severity."]
[null,null,null,"Corrected tables A5.4.2, A5.4.2.1 and A5.4.2.2 to contain MECs for band 5 London motorways for years where they were missing before."]
[null,null,null,"Added outturn data for number of households, GDP deflator and real GDP based on ONS publications from May 2020."]
["May 2020 v1.13",null,"2020-05-29","Updated A1.3.15 sheet formulae to allow calculations out to 2050 to be made (previously stopped at 2035)"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated Marginal External Costs to adjust forecast period to 2015-2050."]
[null,null,null,"Added low and high scenario MECs"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated 'Casualty data' and 'Accident data' to include latest data from Reported Road Casualties Great Britain 2018"]
["May 2019 v1.12",null,"2019-05-01","Update to the car vehicle kilometre projections following internal modelling"]
[null,null,null,"Updated the fuel consumption parameter values following the publication of the update by Ricardo AEA. Emissions curves for Nox and PM are now included in the source sheet."]
[null,null,null,"Updated with BEIS's updates of traded & non-traded carbon values and emissions factors (from road fuel and electricity)"]
[null,null,null,"Inclusion of new journeys per season ticket assumptions following the publication release by the Department."]
[null,null,null,"Updated with Defra's published damage costs and impact pathways for Nox, PM and NO2. Fixed user parameters lookups in certain sheets"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO March 2019 and outturn ONS data"]
[null,null,null,"Updated inputs in the 'VoC fuel' tab to reflect BEIS's update of the IAG tables covering forecast road fuel prices"]
["November 2018 release v1.11",null,"2018-11-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR EFO October 2018 and outturn ONS data"]
[null,null,null,"Updated the 'Cost and rev series' tabs in line with OBR EFO October 2018 and outturn ONS data"]
[null,null,null,"Corrected formulae for 'Car costs (CPI)', 'Car costs (RPI)' and 'Car and bus journey time' tabs "]
[null,null,null,"Updated 'VoC' fuel tab to adjust for revisions to the GDP deflator index"]
[null,null,null,"Updated accident and casualty data based on RRCGB 2018 publication"]
["June 2018 v1.10.1",null,"2018-06-01","Corrected table M4.2.1 to add fuel cost adjustment factor series, which was omitted due to a processing error."]
["(correction to May 2018 release)",null,null,"Corrected explanatory text in notes for table A1.3.5."]
["May 2018 v1.10",null,"2018-05-01","Adoption of data from the March 2018 EFO and accompanying updated long-term economic determinants. Updates to annual parameters and cost & rev series tabs."]
[null,null,null,"Updated tables A1.3.8, A1.3.9 and A1.3.10 with updated fleet forecasts from the Environmental Analysis team, reflecting the assumptions used in the latest EEP publication."]
[null,null,null,"Added table M4.2.4 containing rail demand forecasting parameters"]
[null,null,null,"Added CPI based car costs to table M4.2.2, along with forecast CPI growth in table A5.3.1"]
[null,null,null,"Updated car cost, car time and bus time series’ based on updated projections from the Department’s National Transport Model."]
[null,null,null,"Added of tables A5.4.6 and A5.4.7 containing recommended diversion factors for bus and cycling interventions."]
[null,null,null,"Updated MECs to reflect new economic parameters, fuel costs, fleet mix data and minor processing errors related to indirect tax."]
["December 2017 release v1.9.1",null,"2017-12-01","Updated 'Annual parameters' tab to include revised economic and demographic projections in line with OBR data from the November 2017 EFO"]
[null,null,null,"Updated 'Annual parameters' tab to include revised economic and demographic outturns in line with the latest available ONS data."]
[null,null,null,"Updated inputs in the 'VoC fuel', 'Electricity', 'CO2' and 'GHG' tabs to reflect BEIS's Forthcoming January 2018 update of the IAG tables"]
[null,null,null,"Updated accident and casualty data based on RRCGB 2016 publication"]
[null,null,null,"Added rigid, artic and PSV MECs in hidden tabs, as well as updates to car MECs to reflect the latest CO2 and fuel price projections from BEIS"]
["October 2017 release 1.8.2",null,"2017-10-01","Added forecast fuel cost parameters for electric LGVs to tables A1.3.11, A1.3.12 and A1.3.13, in line with the update to electric LGV fuel consumption & efficiency parameters in  v1.8.1"]
["(correction to August  2017 release)"]
["August 2017 release v1.8.1",null,"2017-08-01","Updated electric car and LGV consumption parameters in table A1.3.8"]
["(correction to July 2017 release)",null,null,"Updated electric car and LGV forecast efficiency improvements in table A1.3.10"]
[null,null,null,"Added non-fuel VOCs for electric LGVs in table A1.3.14"]
["July 2017 release v1.8",null,"2017-07-01","Updated accident and casualty data based on RRCGB 2015 publication"]
[null,null,null,"Updated table A4.1.4 to include average cost across all accidents"]
[null,null,null,"Updated 'Annual parameters source' tab to include revised economic and demographic projections in line with OBR data from the January 2017 FSR and March 2017 EFO."]
[null,null,null,"Updated 'Annual parameters source' tab to include revised economic and demographic outturns in line with the latest available ONS data."]
[null,null,null,"Updated 'Fuel consumption' tab to reflect calibration of base year fuel consumption curves to DUKES fuel sales data in the NTM."]
[null,null,null,"Updated 'VoC efficiency' tab to reflect revised fuel efficiency assumed improvements, based on ICCT analysis of the gap between test cycle and 'real world' emissions"]
[null,null,null,"Updated 'VoC fuel', 'Electricity', 'CO2' and 'GHG' tabs to reflect BEIS's March 2017 update of the IAG tables"]
[null,null,null,"Updated the 'car speeds' and 'car and bus journey time' tabs to be consistent with RTF Scenario 1 (including the RIS 1 package of schemes)"]
[null,null,null,"Updated the 'car speeds' and 'car and bus journey time' tabs to include a new PDFH flow group 'PTE internal' based on the 'GB x London - Urban' NTM outputs"]
[null,null,null,"Introduced new rail tabs A5.3.2 and A5.4.5, reflecting recommended default journey purpose / ticket type splits and car diversion factors by flow category"]
[null,null,null,"Updated the 'Cost and rev series' tabs to incorporate revised OBR projections (from the March 2017 EFO) and ONS outturn data"]
[null,null,null,"Updated the MEC tables (A5.4.2 and A5.4.4) to correct a minor error identified in the uprating over time, and reflect the latest fuel price projections from BEIS"]
[null,null,null,"Updated traffic weights underpinning MECs in A5.4.2 to be consistent with NTM traffic forecasts, which has a minor effect on all values"]
[null,null,null,"Updated fleet fuel mix splits in tab A1.3.9, to reflect the latest EEP policy reference scenario "]
[null,null,null,"Corrected price and value updating formula in tabs M2.1 and M2.2"]
["March 2017 release v1.7",null,"2017-03-01","Updated table A1.3.1 to reflect updated values of time. This also affects tables A1.3.5 and A1.3.6."]
[null,null,null,"Updated table A1.3.3 with new refreshed occupancy data for 2010, and a new assumption of 0% change per annum in occupancy from 2010 onwards."]
[null,null,null,"Updated table A1.3.4 with new journey purpose splits."]
[null,null,null,"Updated tables M2.1 and M2.2 to reflect new values of time."]
["Spring 2016 release",null,"2016-07-01","Updates to GDP and GDP deflator series in Annual Parameters with latest OBR forecasts (2016 Budget)"]
[null,null,"2016-07-01","Updated forecasts of GDP, GDP deflator and RPI (OBR and ONS, 2016)"]
[null,null,"2016-07-01","Updated OGV 1 and OGV 2 Fuel Consumption Parameters."]
[null,null,"2016-07-01","Updated Car MECs to reflect indirect tax correction and new values of time"]
[null,null,"2016-07-01","Updated Average Earnings Data with latest OBR Outturn and Forecast data"]
["v1.4 ",null,"2015-09-21","Extend user parameters price and value year series to 2040."]
[null,null,"2015-09-21","Inclusion of Defra noise values on health-basis (noise and A3.1)"]
[null,null,"2015-09-21","Revise calculation of car cost series to be in real terms against RPI, consistent with elasticities used in forecasting (car speeds, M4.2.2 and Adjustment Factors"]
[null,null,"2015-09-21","Updates to cost and rev series (table A5.3.1) with latest OBR forecasts for the GDP deflator, RPI and average earnings. (2015 summer budget and FSR)"]
[null,null,"2015-09-21","Updates to GDP and GDP deflator series in Annual Parameters with latest OBR forecasts (2015 summer Budget and FSR)"]
[null,null,"2015-09-21","Updated population series with 2014 ONS MY estimate and principal ONS projections, consistent with latest OBR GDP forecasts."]
[null,null,"2015-09-21","Updated household series with 2014 (and back series) from LFS"]
[null,null,"2015-09-22","Updated accident and casualty data (affecting A4.1 tables) with latest data from Road Safety team from RRCGB 2014"]
[null,null,"2015-12-16","Updated forecasts of GDP, GDP deflator and RPI (OBR and ONS, 2015)"]
[null,null,"2015-12-17","Updated population and household projections (ONS and DCLG, 2015)"]
[null,null,"2015-12-18","Updated road fuel and electricity price projections, GHG value projections and emissions factor projections (DECC, 2015)"]
[null,null,"2016-01-08","Corrected hard-coding of price base year in tables A1.3.7 and A3.4, corrected references in 'VOC fuel', 'Electricity' and 'A1.3.7' tabs."]
[]
["v1.3",null,"2014-11-01","Car and bus JT for rail forecasting"]
[null,null,null,"Inflation factors for rail revenue and op cost forecasting"]
[]
["v1.2",null,"2014-05-01","Updated emission factors (A3.3) and carbon values (A3.4) from DECC IAG 2013 guidance on valuing energy and GHG emissions"]
[null,null,null,"Updated GDP deflator series and forecasts, including basing index on specified price year (HMT, Dec 2013, and OBR Mar 2014, July 2013)"]
[null,null,null,"Updated GDP series and forecasts (Final estimate for Q4 2103 ABMI, Mar 2014 OBR forecasts for 2014-2018)"]
[null,null,null,"Updated population series and projections (ONS, 2013)"]
[null,null,null,"Updated historic household series (ONS, 2013) "]
[null,null,null,"Updated price year to include up to 2014"]
[null,null,null,"Notes updated and initial forecast year control added to COBALT2 tab"]
[null,null,null,"Damage only accidents per pia added to COBALT1 tab"]
[null,null,null,"Beta factors for junction accidents on COBALT7 corrected"]
[null,null,null,"Correction to treatment of non-fuel costs in Table M4.2.2, re-structured calculations with use of cagr interpolation and added additional flow categories"]
[null,null,null,"Bus Social Impact tables added (A1.3.16-18)"]
[null,null,null,"DECC IAG emission factors"]
[null,null,null,"DECC IAG 2013 electricity prices"]
[null,null,null,"Fuel price forecasts from v2.8 of DfT fuel price model, using IAG 2013 fossil fuel prices and Budget 2014 duty announcements"]
[]
["v1.1",null,"2014-01-01","Reset macro re-added to user parameters; correction to table M3.2.1 - bus quality factors"]
["v0.11",null,"2013-09-27","MECC values revised following QA - This was the October 2013 release version"]
["v0.10",null,"2013-08-22","Includes updated values of time for work and non-work purposes, segmented values of time in M2.1 and M2.2 and adjusted MECs in A5.4.2 and A5.4.4"]
[]
[]
["v0.9",null,"2013-07-22","Changes made to reflect \"in draft\" changes in TAG 2013 - includes DECC IAG 2012 carbon values and fuel prices (including gas oil and separate electricity for road and rail)"]
[null,null,null,"Updated and automated TEMPRO adjustment factors (M4.2.1) and introduced car cost series for rail forecasting (M4.2.2)"]
[null,null,null,"Updated GDP and GDP deflator historic series (July ONS/HMT releases) and forecasts (based on Budget 2013 and July 2013 OBR Fiscal Sustainability Report)"]

{"sheet":"Annual Parameters","index":7,"n_rows":158,"n_cols":37,"rows_kept":158,"cut":false,"hidden":false,"merged":[[5,4,5,16],[6,0,6,1],[7,0,7,1],[10,0,10,1],[9,0,9,1],[39,19,40,22],[12,0,12,1],[17,0,17,1],[18,0,18,1],[11,0,11,1],[39,27,39,34],[40,27,40,28],[40,29,40,30],[40,31,40,34],[39,23,39,26],[40,23,40,24]]}
[]
[]
["TAG Data Book"]
["Annual Parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"1. GDP Deflator",{"$f":"'Annual Parameters Source'!F8","v":"1990-2025 from ONS MNF2 series, published 12/02/2026"}]
["Links:",null,null,null,null,{"$f":"'Annual Parameters Source'!F9","v":"2026-2030 from OBR EFO March 2026 supplementary economy table 1.7, published 3/3/2026"}]
["Contents",null,null,null,null,{"$f":"'Annual Parameters Source'!F10","v":"2031-2073 from OBR Jun 25 Long-term Economic Determinants published 19/06/2025"}]
["TAG Unit 3.5.6",null,null,null,null,{"$f":"'Annual Parameters Source'!F11","v":"2074 onwards: annual growth assumed to be equal to final OBR forecast year."}]
["TAG Unit A 1.3",null,null,null,"2. Real GDP ",{"$f":"'Annual Parameters Source'!F12","v":"1990-2025 from ONS ABMI series, published 12/02/2026 (£m, chained volume measure with a 2023 base)"}]
["Parameters:",null,null,null,null,{"$f":"'Annual Parameters Source'!F13","v":"2026-2030 from OBR EFO March 26 Table TA.1, published 3/3/2026"}]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,null,{"$f":"'Annual Parameters Source'!F14","v":"2031-2073 from OBR Jun 25 Long-term Economic Determinants published 19/06/2025"}]
["Appraisal year",2026,null,null,null,{"$f":"'Annual Parameters Source'!F15","v":"2074 onwards: based on trends in real GDP and public sector workforce growth from OBR June 25 Long-Term Economic Determinants and expected growth in working age population from ONS 2022-based migration category variant population projection"}]
["GDP Base Year",2023,null,null,"3. Population",{"$f":"'Annual Parameters Source'!F16","v":"1990-2025 from mid-year population estimates - UKPOP series (all ages, '000s), published 27/11/2025"}]
["Sheet Navigation:",null,null,null,null,{"$f":"'Annual Parameters Source'!F17","v":"2026-2030 based on population implied by GDP and GDP per capita growth from OBR March 2026 EFO Table TA.1, published 3/3/2026. For this period, according to OBR, this should be in line with the ONS 2022-based population projection 'migration category' variant."}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F18","v":"2031-2073 from OBR Jun 25 Long-term Economic Determinants (ONS 2022-based migration category variant population projection) published 19/06/2025."}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F19","v":"2074 onwards: from ONS 2022-based migration category variant population projection"}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F20","v":"High and Low Growth series: 2026 onwards from ONS 2022-based population projection 'High Population' and 'Low Population' variants, published 28/01/2025"}]
[null,null,null,null,"4. Households",{"$f":"'Annual Parameters Source'!F21","v":"1996-2024 from Labour Force Survey (UK households, '000s) published 23/07/2025"}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F22","v":"2025-2039 uses ONS projections of UK households last updated 29/06/2020"}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F23","v":"Post-2039, household growth is assumed to equal population growth"}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F24","v":"For 2025 and beyond, the series has been constructed to be consistent with the population forecast, by constraining the average household size in each forecast year to that implied by the ONS 2022-based migration category variant population projection"}]
[null,null,null,null,null,{"$f":"'Annual Parameters Source'!F25","v":"This is necessary because changes in population must entail household growth, all else equal, but ONS have not produced a household forecast to accompany the aforementioned projection."}]
[null,null,null,null,"If using historic values of Real GDP, GDP per person or GDP per household, users can edit the base year of Real GDP using the input cell B16 (otherwise set to latest ONS base year)."]
[null,null,null,null,"VoT elasticities are set in Default Pars. The VoT index and growth p.a have been interpolated from 2019-2022 to account for short-term fluctuations due to Covid-19. "]
[]
[null,null,null,null,"Important notice for users (May 2021)"]
[null,null,null,null," - Following changes to appraisal accounting detailed in a Forthcoming Change to TAG Unit A1.3 (May 2021), the VoT indices in columns V-Z should now be used for modelling purposes only. A separate set of VoT indices for appraisal purposes is provided alongside cols X-AA)."]
[null,null,null,null," - For appraisal purposes, all non-heath values formerly assumed to grow in line with annual OBR GDP forecasts should now be uprated by 1.5% each year from the appraisal year onwards, in line with the long-term OBR growth rate."]
[null,null,null,null," - As a consequence, users should first enter the correct appraisal year in the input cell B15 before using the appraisal VoT indices in columns X-AA (as the two are now linked)."]
[null,null,null,null," - Please also note that all VoT growth indices (cols V, W, Z and AA) have been interpolated between 2019-2022 to mitigate the impact of short-term fluctuations due to Covid-19 on values used for modelling/appraisal - this is particularly relevant for appraisals starting in this period."]
[]
[null,null,null,null,"These tables feed Annual Parameters, and hence: 1.3.1,  1.3.2,  1.3.6,  1.3.7,  1.3.12,  1.3.13,  1.3.14,  1.3.15,  3.1,  3.2,  3.4,  4.1.1,  4.1.2,  4.1.4,  4.1.5,  4.1.6,  4.1.7,  4.1.8,  5.4.2,  5.4.4,  COBALT1, COBALT2."]
[null,null,null,null,"Where a longer appraisal period is used for the purpose of sensitivity testing, relevant series' should be assumed to continue to grow at the same rate from the end of the period for which data is provided."]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 3)"]
[]
["Annual Parameters"]
[null,null,null,"GDP deflator1\n","Real GDP2",null,null,"Population3",null,null,"Households4",null,null,"Average GDP per person",null,null,"Average GDP per household",null,null,"Work & Non-Work VoT\nFor modelling purposes only ",null,null,null,"Work & Non-Work VoT\nFor appraisal purposes only ",null,null,null,"LGV & OGV VoT",null,null,null,null,null,null,null,"Population Scenarios3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appraisal start year",null,{"$f":"$B$15","v":2026},null,"Modelling only",null,"Appraisal only",null,"Modelling and appraisal"]
[null,null,null,{"$f":"_xlfn.CONCAT(\"(\",B14,\"=100)\")","v":"(2023=100)"},"Historic Value","Annual","Index","Historic","Annual","Index","Historic","Annual","Index","Historic Value","Annual","Index","Historic Value","Annual","Index","Work","Non-Work","Work","Non-work","Work","Non-Work","Work","Non-work","Average LGV","Average LGV","Average LGV","Average LGV","LGV Freight","OGV","LGV Freight","OGV","High","Low"]
[null,null,null,null,"Base Year =","Growth","1990 = 100","Value","Growth","1990 = 100","Value","Growth","1996 = 100","Base Year =","Growth","1990 = 100","Base Year =","Growth","1996 = 100","VoT Growth","VoT Growth","Index","Index","VoT Growth","VoT Growth","Index","Index","VoT Growth","Index","VoT Growth","Index","VoT Growth","VoT Growth","Index","Index","Growth","Growth"]
[null,"Year",null,null,{"$f":"B16","v":2023},"(%pa)",null,null,"(%pa)",null,null,"(%pa)",null,{"$f":"B16","v":2023},"(%pa)",null,{"$f":"B16","v":2023},"(%pa)",null,"(% pa)","(% pa)","2002 = 100","2002 = 100","(% pa)","(% pa)","2002 = 100","2002 = 100","(% pa)","2010 = 100","(% pa)","2010 = 100","(% pa)","(% pa)","2010 = 100","2010 = 100","(%pa)","(%pa)"]
[null,1990,null,{"$f":"IF('Annual Parameters Source'!D42=\"\",\"-\",'Annual Parameters Source'!D42/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":44.419145932782342},{"$f":"IF('Annual Parameters Source'!E42=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E42)","v":1515202},{"$f":"IF('Annual Parameters Source'!F42=\"\",\"-\",'Annual Parameters Source'!F42)","v":"-"},{"$f":"IF('Annual Parameters Source'!G42=\"\",\"-\",'Annual Parameters Source'!G42)","v":100},{"$f":"IF('Annual Parameters Source'!H42=\"\",\"-\",'Annual Parameters Source'!H42)","v":57237.5},{"$f":"IF('Annual Parameters Source'!I42=\"\",\"-\",'Annual Parameters Source'!I42)","v":"-"},{"$f":"IF('Annual Parameters Source'!L42=\"\",\"-\",'Annual Parameters Source'!L42)","v":100},{"$f":"IF('Annual Parameters Source'!M42=\"\",\"-\",'Annual Parameters Source'!M42)","v":"-"},{"$f":"IF('Annual Parameters Source'!N42=\"\",\"-\",'Annual Parameters Source'!N42)","v":"-"},{"$f":"IF('Annual Parameters Source'!O42=\"\",\"-\",'Annual Parameters Source'!O42)","v":"-"},{"$f":"IF('Annual Parameters Source'!P42=\"\",\"-\",'Annual Parameters Source'!P42)","v":26472.190434592707},{"$f":"IF('Annual Parameters Source'!Q42=\"\",\"-\",'Annual Parameters Source'!Q42)","v":"-"},{"$f":"IF('Annual Parameters Source'!R42=\"\",\"-\",'Annual Parameters Source'!R42)","v":100},{"$f":"IF('Annual Parameters Source'!S42=\"\",\"-\",'Annual Parameters Source'!S42)","v":"-"},{"$f":"IF('Annual Parameters Source'!T42=\"\",\"-\",'Annual Parameters Source'!T42)","v":"-"},{"$f":"IF('Annual Parameters Source'!U42=\"\",\"-\",'Annual Parameters Source'!U42)","v":"-"},{"$f":"IF('Annual Parameters Source'!V42=\"\",\"-\",'Annual Parameters Source'!V42)","v":"-"},{"$f":"IF('Annual Parameters Source'!W42=\"\",\"-\",'Annual Parameters Source'!W42)","v":"-"},{"$f":"IF('Annual Parameters Source'!X42=\"\",\"-\",'Annual Parameters Source'!X42)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y42=\"\",\"-\",'Annual Parameters Source'!Y42)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD42=\"\",\"-\",'Annual Parameters Source'!AD42)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE42=\"\",\"-\",'Annual Parameters Source'!AE42)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF42=\"\",\"-\",'Annual Parameters Source'!AF42)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG42=\"\",\"-\",'Annual Parameters Source'!AG42)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B45,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J42=\"\",\"-\",'Annual Parameters Source'!J42)","v":"-"},{"$f":"IF('Annual Parameters Source'!K42=\"\",\"-\",'Annual Parameters Source'!K42)","v":"-"}]
[null,1991,null,{"$f":"IF('Annual Parameters Source'!D43=\"\",\"-\",'Annual Parameters Source'!D43/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":47.397390170576379},{"$f":"IF('Annual Parameters Source'!E43=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E43)","v":1493903},{"$f":"IF('Annual Parameters Source'!F43=\"\",\"-\",'Annual Parameters Source'!F43)","v":-1.4056871625037455},{"$f":"IF('Annual Parameters Source'!G43=\"\",\"-\",'Annual Parameters Source'!G43)","v":98.594312837496261},{"$f":"IF('Annual Parameters Source'!H43=\"\",\"-\",'Annual Parameters Source'!H43)","v":57438.7},{"$f":"IF('Annual Parameters Source'!I43=\"\",\"-\",'Annual Parameters Source'!I43)","v":0.35151779864598748},{"$f":"IF('Annual Parameters Source'!L43=\"\",\"-\",'Annual Parameters Source'!L43)","v":100.35151779864599},{"$f":"IF('Annual Parameters Source'!M43=\"\",\"-\",'Annual Parameters Source'!M43)","v":"-"},{"$f":"IF('Annual Parameters Source'!N43=\"\",\"-\",'Annual Parameters Source'!N43)","v":"-"},{"$f":"IF('Annual Parameters Source'!O43=\"\",\"-\",'Annual Parameters Source'!O43)","v":"-"},{"$f":"IF('Annual Parameters Source'!P43=\"\",\"-\",'Annual Parameters Source'!P43)","v":26008.649220821502},{"$f":"IF('Annual Parameters Source'!Q43=\"\",\"-\",'Annual Parameters Source'!Q43)","v":-1.7510497097568023},{"$f":"IF('Annual Parameters Source'!R43=\"\",\"-\",'Annual Parameters Source'!R43)","v":98.248950290243187},{"$f":"IF('Annual Parameters Source'!S43=\"\",\"-\",'Annual Parameters Source'!S43)","v":"-"},{"$f":"IF('Annual Parameters Source'!T43=\"\",\"-\",'Annual Parameters Source'!T43)","v":"-"},{"$f":"IF('Annual Parameters Source'!U43=\"\",\"-\",'Annual Parameters Source'!U43)","v":"-"},{"$f":"IF('Annual Parameters Source'!V43=\"\",\"-\",'Annual Parameters Source'!V43)","v":"-"},{"$f":"IF('Annual Parameters Source'!W43=\"\",\"-\",'Annual Parameters Source'!W43)","v":"-"},{"$f":"IF('Annual Parameters Source'!X43=\"\",\"-\",'Annual Parameters Source'!X43)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y43=\"\",\"-\",'Annual Parameters Source'!Y43)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD43=\"\",\"-\",'Annual Parameters Source'!AD43)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE43=\"\",\"-\",'Annual Parameters Source'!AE43)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF43=\"\",\"-\",'Annual Parameters Source'!AF43)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG43=\"\",\"-\",'Annual Parameters Source'!AG43)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B46,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J43=\"\",\"-\",'Annual Parameters Source'!J43)","v":"-"},{"$f":"IF('Annual Parameters Source'!K43=\"\",\"-\",'Annual Parameters Source'!K43)","v":"-"}]
[null,1992,null,{"$f":"IF('Annual Parameters Source'!D44=\"\",\"-\",'Annual Parameters Source'!D44/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":48.944646186006921},{"$f":"IF('Annual Parameters Source'!E44=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E44)","v":1498023},{"$f":"IF('Annual Parameters Source'!F44=\"\",\"-\",'Annual Parameters Source'!F44)","v":0.27578765154096352},{"$f":"IF('Annual Parameters Source'!G44=\"\",\"-\",'Annual Parameters Source'!G44)","v":98.866223777423741},{"$f":"IF('Annual Parameters Source'!H44=\"\",\"-\",'Annual Parameters Source'!H44)","v":57584.5},{"$f":"IF('Annual Parameters Source'!I44=\"\",\"-\",'Annual Parameters Source'!I44)","v":0.25383582845712549},{"$f":"IF('Annual Parameters Source'!L44=\"\",\"-\",'Annual Parameters Source'!L44)","v":100.60624590521948},{"$f":"IF('Annual Parameters Source'!M44=\"\",\"-\",'Annual Parameters Source'!M44)","v":"-"},{"$f":"IF('Annual Parameters Source'!N44=\"\",\"-\",'Annual Parameters Source'!N44)","v":"-"},{"$f":"IF('Annual Parameters Source'!O44=\"\",\"-\",'Annual Parameters Source'!O44)","v":"-"},{"$f":"IF('Annual Parameters Source'!P44=\"\",\"-\",'Annual Parameters Source'!P44)","v":26014.3441377454},{"$f":"IF('Annual Parameters Source'!Q44=\"\",\"-\",'Annual Parameters Source'!Q44)","v":2.1896242575092373E-2},{"$f":"IF('Annual Parameters Source'!R44=\"\",\"-\",'Annual Parameters Source'!R44)","v":98.270463118726227},{"$f":"IF('Annual Parameters Source'!S44=\"\",\"-\",'Annual Parameters Source'!S44)","v":"-"},{"$f":"IF('Annual Parameters Source'!T44=\"\",\"-\",'Annual Parameters Source'!T44)","v":"-"},{"$f":"IF('Annual Parameters Source'!U44=\"\",\"-\",'Annual Parameters Source'!U44)","v":"-"},{"$f":"IF('Annual Parameters Source'!V44=\"\",\"-\",'Annual Parameters Source'!V44)","v":"-"},{"$f":"IF('Annual Parameters Source'!W44=\"\",\"-\",'Annual Parameters Source'!W44)","v":"-"},{"$f":"IF('Annual Parameters Source'!X44=\"\",\"-\",'Annual Parameters Source'!X44)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y44=\"\",\"-\",'Annual Parameters Source'!Y44)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD44=\"\",\"-\",'Annual Parameters Source'!AD44)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE44=\"\",\"-\",'Annual Parameters Source'!AE44)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF44=\"\",\"-\",'Annual Parameters Source'!AF44)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG44=\"\",\"-\",'Annual Parameters Source'!AG44)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B47,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J44=\"\",\"-\",'Annual Parameters Source'!J44)","v":"-"},{"$f":"IF('Annual Parameters Source'!K44=\"\",\"-\",'Annual Parameters Source'!K44)","v":"-"}]
[null,1993,null,{"$f":"IF('Annual Parameters Source'!D45=\"\",\"-\",'Annual Parameters Source'!D45/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":50.410762583106148},{"$f":"IF('Annual Parameters Source'!E45=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E45)","v":1532082},{"$f":"IF('Annual Parameters Source'!F45=\"\",\"-\",'Annual Parameters Source'!F45)","v":2.2735966003192205},{"$f":"IF('Annual Parameters Source'!G45=\"\",\"-\",'Annual Parameters Source'!G45)","v":101.11404288009123},{"$f":"IF('Annual Parameters Source'!H45=\"\",\"-\",'Annual Parameters Source'!H45)","v":57713.9},{"$f":"IF('Annual Parameters Source'!I45=\"\",\"-\",'Annual Parameters Source'!I45)","v":0.22471324748847599},{"$f":"IF('Annual Parameters Source'!L45=\"\",\"-\",'Annual Parameters Source'!L45)","v":100.83232146756934},{"$f":"IF('Annual Parameters Source'!M45=\"\",\"-\",'Annual Parameters Source'!M45)","v":"-"},{"$f":"IF('Annual Parameters Source'!N45=\"\",\"-\",'Annual Parameters Source'!N45)","v":"-"},{"$f":"IF('Annual Parameters Source'!O45=\"\",\"-\",'Annual Parameters Source'!O45)","v":"-"},{"$f":"IF('Annual Parameters Source'!P45=\"\",\"-\",'Annual Parameters Source'!P45)","v":26546.152659931144},{"$f":"IF('Annual Parameters Source'!Q45=\"\",\"-\",'Annual Parameters Source'!Q45)","v":2.0442895633648428},{"$f":"IF('Annual Parameters Source'!R45=\"\",\"-\",'Annual Parameters Source'!R45)","v":100.27939594013263},{"$f":"IF('Annual Parameters Source'!S45=\"\",\"-\",'Annual Parameters Source'!S45)","v":"-"},{"$f":"IF('Annual Parameters Source'!T45=\"\",\"-\",'Annual Parameters Source'!T45)","v":"-"},{"$f":"IF('Annual Parameters Source'!U45=\"\",\"-\",'Annual Parameters Source'!U45)","v":"-"},{"$f":"IF('Annual Parameters Source'!V45=\"\",\"-\",'Annual Parameters Source'!V45)","v":"-"},{"$f":"IF('Annual Parameters Source'!W45=\"\",\"-\",'Annual Parameters Source'!W45)","v":"-"},{"$f":"IF('Annual Parameters Source'!X45=\"\",\"-\",'Annual Parameters Source'!X45)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y45=\"\",\"-\",'Annual Parameters Source'!Y45)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD45=\"\",\"-\",'Annual Parameters Source'!AD45)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE45=\"\",\"-\",'Annual Parameters Source'!AE45)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF45=\"\",\"-\",'Annual Parameters Source'!AF45)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG45=\"\",\"-\",'Annual Parameters Source'!AG45)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B48,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J45=\"\",\"-\",'Annual Parameters Source'!J45)","v":"-"},{"$f":"IF('Annual Parameters Source'!K45=\"\",\"-\",'Annual Parameters Source'!K45)","v":"-"}]
[null,1994,null,{"$f":"IF('Annual Parameters Source'!D46=\"\",\"-\",'Annual Parameters Source'!D46/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":51.341766968740245},{"$f":"IF('Annual Parameters Source'!E46=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E46)","v":1584459},{"$f":"IF('Annual Parameters Source'!F46=\"\",\"-\",'Annual Parameters Source'!F46)","v":3.4186812455208013},{"$f":"IF('Annual Parameters Source'!G46=\"\",\"-\",'Annual Parameters Source'!G46)","v":104.57080970062077},{"$f":"IF('Annual Parameters Source'!H46=\"\",\"-\",'Annual Parameters Source'!H46)","v":57862.1},{"$f":"IF('Annual Parameters Source'!I46=\"\",\"-\",'Annual Parameters Source'!I46)","v":0.25678389434780374},{"$f":"IF('Annual Parameters Source'!L46=\"\",\"-\",'Annual Parameters Source'!L46)","v":101.09124262939507},{"$f":"IF('Annual Parameters Source'!M46=\"\",\"-\",'Annual Parameters Source'!M46)","v":"-"},{"$f":"IF('Annual Parameters Source'!N46=\"\",\"-\",'Annual Parameters Source'!N46)","v":"-"},{"$f":"IF('Annual Parameters Source'!O46=\"\",\"-\",'Annual Parameters Source'!O46)","v":"-"},{"$f":"IF('Annual Parameters Source'!P46=\"\",\"-\",'Annual Parameters Source'!P46)","v":27383.364931449083},{"$f":"IF('Annual Parameters Source'!Q46=\"\",\"-\",'Annual Parameters Source'!Q46)","v":3.153798903528604},{"$f":"IF('Annual Parameters Source'!R46=\"\",\"-\",'Annual Parameters Source'!R46)","v":103.44200642975764},{"$f":"IF('Annual Parameters Source'!S46=\"\",\"-\",'Annual Parameters Source'!S46)","v":"-"},{"$f":"IF('Annual Parameters Source'!T46=\"\",\"-\",'Annual Parameters Source'!T46)","v":"-"},{"$f":"IF('Annual Parameters Source'!U46=\"\",\"-\",'Annual Parameters Source'!U46)","v":"-"},{"$f":"IF('Annual Parameters Source'!V46=\"\",\"-\",'Annual Parameters Source'!V46)","v":"-"},{"$f":"IF('Annual Parameters Source'!W46=\"\",\"-\",'Annual Parameters Source'!W46)","v":"-"},{"$f":"IF('Annual Parameters Source'!X46=\"\",\"-\",'Annual Parameters Source'!X46)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y46=\"\",\"-\",'Annual Parameters Source'!Y46)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD46=\"\",\"-\",'Annual Parameters Source'!AD46)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE46=\"\",\"-\",'Annual Parameters Source'!AE46)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF46=\"\",\"-\",'Annual Parameters Source'!AF46)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG46=\"\",\"-\",'Annual Parameters Source'!AG46)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B49,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J46=\"\",\"-\",'Annual Parameters Source'!J46)","v":"-"},{"$f":"IF('Annual Parameters Source'!K46=\"\",\"-\",'Annual Parameters Source'!K46)","v":"-"}]
[null,1995,null,{"$f":"IF('Annual Parameters Source'!D47=\"\",\"-\",'Annual Parameters Source'!D47/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":52.684934754264411},{"$f":"IF('Annual Parameters Source'!E47=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E47)","v":1622576},{"$f":"IF('Annual Parameters Source'!F47=\"\",\"-\",'Annual Parameters Source'!F47)","v":2.4056791624144265},{"$f":"IF('Annual Parameters Source'!G47=\"\",\"-\",'Annual Parameters Source'!G47)","v":107.08644787955666},{"$f":"IF('Annual Parameters Source'!H47=\"\",\"-\",'Annual Parameters Source'!H47)","v":58024.800000000003},{"$f":"IF('Annual Parameters Source'!I47=\"\",\"-\",'Annual Parameters Source'!I47)","v":0.2811857848228882},{"$f":"IF('Annual Parameters Source'!L47=\"\",\"-\",'Annual Parameters Source'!L47)","v":101.37549683336974},{"$f":"IF('Annual Parameters Source'!M47=\"\",\"-\",'Annual Parameters Source'!M47)","v":"-"},{"$f":"IF('Annual Parameters Source'!N47=\"\",\"-\",'Annual Parameters Source'!N47)","v":"-"},{"$f":"IF('Annual Parameters Source'!O47=\"\",\"-\",'Annual Parameters Source'!O47)","v":"-"},{"$f":"IF('Annual Parameters Source'!P47=\"\",\"-\",'Annual Parameters Source'!P47)","v":27963.491472611709},{"$f":"IF('Annual Parameters Source'!Q47=\"\",\"-\",'Annual Parameters Source'!Q47)","v":2.1185363545163316},{"$f":"IF('Annual Parameters Source'!R47=\"\",\"-\",'Annual Parameters Source'!R47)","v":105.63346294181318},{"$f":"IF('Annual Parameters Source'!S47=\"\",\"-\",'Annual Parameters Source'!S47)","v":"-"},{"$f":"IF('Annual Parameters Source'!T47=\"\",\"-\",'Annual Parameters Source'!T47)","v":"-"},{"$f":"IF('Annual Parameters Source'!U47=\"\",\"-\",'Annual Parameters Source'!U47)","v":"-"},{"$f":"IF('Annual Parameters Source'!V47=\"\",\"-\",'Annual Parameters Source'!V47)","v":"-"},{"$f":"IF('Annual Parameters Source'!W47=\"\",\"-\",'Annual Parameters Source'!W47)","v":"-"},{"$f":"IF('Annual Parameters Source'!X47=\"\",\"-\",'Annual Parameters Source'!X47)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y47=\"\",\"-\",'Annual Parameters Source'!Y47)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD47=\"\",\"-\",'Annual Parameters Source'!AD47)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE47=\"\",\"-\",'Annual Parameters Source'!AE47)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF47=\"\",\"-\",'Annual Parameters Source'!AF47)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG47=\"\",\"-\",'Annual Parameters Source'!AG47)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B50,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J47=\"\",\"-\",'Annual Parameters Source'!J47)","v":"-"},{"$f":"IF('Annual Parameters Source'!K47=\"\",\"-\",'Annual Parameters Source'!K47)","v":"-"}]
[null,1996,null,{"$f":"IF('Annual Parameters Source'!D48=\"\",\"-\",'Annual Parameters Source'!D48/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":54.866760772819845},{"$f":"IF('Annual Parameters Source'!E48=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E48)","v":1665005},{"$f":"IF('Annual Parameters Source'!F48=\"\",\"-\",'Annual Parameters Source'!F48)","v":2.6149160347496823},{"$f":"IF('Annual Parameters Source'!G48=\"\",\"-\",'Annual Parameters Source'!G48)","v":109.88666857620305},{"$f":"IF('Annual Parameters Source'!H48=\"\",\"-\",'Annual Parameters Source'!H48)","v":58164.4},{"$f":"IF('Annual Parameters Source'!I48=\"\",\"-\",'Annual Parameters Source'!I48)","v":0.24058678358218991},{"$f":"IF('Annual Parameters Source'!L48=\"\",\"-\",'Annual Parameters Source'!L48)","v":101.6193928805416},{"$f":"IF('Annual Parameters Source'!M48=\"\",\"-\",'Annual Parameters Source'!M48)","v":23738},{"$f":"IF('Annual Parameters Source'!N48=\"\",\"-\",'Annual Parameters Source'!N48)","v":"-"},{"$f":"IF('Annual Parameters Source'!O48=\"\",\"-\",'Annual Parameters Source'!O48)","v":100},{"$f":"IF('Annual Parameters Source'!P48=\"\",\"-\",'Annual Parameters Source'!P48)","v":28625.843299337739},{"$f":"IF('Annual Parameters Source'!Q48=\"\",\"-\",'Annual Parameters Source'!Q48)","v":2.368630638898428},{"$f":"IF('Annual Parameters Source'!R48=\"\",\"-\",'Annual Parameters Source'!R48)","v":108.13552950998238},{"$f":"IF('Annual Parameters Source'!S48=\"\",\"-\",'Annual Parameters Source'!S48)","v":70140.91330356391},{"$f":"IF('Annual Parameters Source'!T48=\"\",\"-\",'Annual Parameters Source'!T48)","v":"-"},{"$f":"IF('Annual Parameters Source'!U48=\"\",\"-\",'Annual Parameters Source'!U48)","v":100},{"$f":"IF('Annual Parameters Source'!V48=\"\",\"-\",'Annual Parameters Source'!V48)","v":"-"},{"$f":"IF('Annual Parameters Source'!W48=\"\",\"-\",'Annual Parameters Source'!W48)","v":"-"},{"$f":"IF('Annual Parameters Source'!X48=\"\",\"-\",'Annual Parameters Source'!X48)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y48=\"\",\"-\",'Annual Parameters Source'!Y48)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD48=\"\",\"-\",'Annual Parameters Source'!AD48)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE48=\"\",\"-\",'Annual Parameters Source'!AE48)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF48=\"\",\"-\",'Annual Parameters Source'!AF48)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG48=\"\",\"-\",'Annual Parameters Source'!AG48)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B51,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J48=\"\",\"-\",'Annual Parameters Source'!J48)","v":"-"},{"$f":"IF('Annual Parameters Source'!K48=\"\",\"-\",'Annual Parameters Source'!K48)","v":"-"}]
[null,1997,null,{"$f":"IF('Annual Parameters Source'!D49=\"\",\"-\",'Annual Parameters Source'!D49/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":54.88820404512785},{"$f":"IF('Annual Parameters Source'!E49=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E49)","v":1746257},{"$f":"IF('Annual Parameters Source'!F49=\"\",\"-\",'Annual Parameters Source'!F49)","v":4.8799853453893531},{"$f":"IF('Annual Parameters Source'!G49=\"\",\"-\",'Annual Parameters Source'!G49)","v":115.24912189925834},{"$f":"IF('Annual Parameters Source'!H49=\"\",\"-\",'Annual Parameters Source'!H49)","v":58314.2},{"$f":"IF('Annual Parameters Source'!I49=\"\",\"-\",'Annual Parameters Source'!I49)","v":0.2575458527896714},{"$f":"IF('Annual Parameters Source'!L49=\"\",\"-\",'Annual Parameters Source'!L49)","v":101.88110941253548},{"$f":"IF('Annual Parameters Source'!M49=\"\",\"-\",'Annual Parameters Source'!M49)","v":23865},{"$f":"IF('Annual Parameters Source'!N49=\"\",\"-\",'Annual Parameters Source'!N49)","v":0.53500716151318561},{"$f":"IF('Annual Parameters Source'!O49=\"\",\"-\",'Annual Parameters Source'!O49)","v":100.53500716151319},{"$f":"IF('Annual Parameters Source'!P49=\"\",\"-\",'Annual Parameters Source'!P49)","v":29945.656461033504},{"$f":"IF('Annual Parameters Source'!Q49=\"\",\"-\",'Annual Parameters Source'!Q49)","v":4.6105651732059272},{"$f":"IF('Annual Parameters Source'!R49=\"\",\"-\",'Annual Parameters Source'!R49)","v":113.12118857343144},{"$f":"IF('Annual Parameters Source'!S49=\"\",\"-\",'Annual Parameters Source'!S49)","v":73172.302535093229},{"$f":"IF('Annual Parameters Source'!T49=\"\",\"-\",'Annual Parameters Source'!T49)","v":4.3218559450598049},{"$f":"IF('Annual Parameters Source'!U49=\"\",\"-\",'Annual Parameters Source'!U49)","v":104.32185594505981},{"$f":"IF('Annual Parameters Source'!V49=\"\",\"-\",'Annual Parameters Source'!V49)","v":"-"},{"$f":"IF('Annual Parameters Source'!W49=\"\",\"-\",'Annual Parameters Source'!W49)","v":"-"},{"$f":"IF('Annual Parameters Source'!X49=\"\",\"-\",'Annual Parameters Source'!X49)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y49=\"\",\"-\",'Annual Parameters Source'!Y49)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD49=\"\",\"-\",'Annual Parameters Source'!AD49)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE49=\"\",\"-\",'Annual Parameters Source'!AE49)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF49=\"\",\"-\",'Annual Parameters Source'!AF49)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG49=\"\",\"-\",'Annual Parameters Source'!AG49)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B52,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J49=\"\",\"-\",'Annual Parameters Source'!J49)","v":"-"},{"$f":"IF('Annual Parameters Source'!K49=\"\",\"-\",'Annual Parameters Source'!K49)","v":"-"}]
[null,1998,null,{"$f":"IF('Annual Parameters Source'!D50=\"\",\"-\",'Annual Parameters Source'!D50/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":55.617921834423456},{"$f":"IF('Annual Parameters Source'!E50=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E50)","v":1802946},{"$f":"IF('Annual Parameters Source'!F50=\"\",\"-\",'Annual Parameters Source'!F50)","v":3.2463148322383248},{"$f":"IF('Annual Parameters Source'!G50=\"\",\"-\",'Annual Parameters Source'!G50)","v":118.99047123749838},{"$f":"IF('Annual Parameters Source'!H50=\"\",\"-\",'Annual Parameters Source'!H50)","v":58474.9},{"$f":"IF('Annual Parameters Source'!I50=\"\",\"-\",'Annual Parameters Source'!I50)","v":0.27557610324758697},{"$f":"IF('Annual Parameters Source'!L50=\"\",\"-\",'Annual Parameters Source'!L50)","v":102.16186940379995},{"$f":"IF('Annual Parameters Source'!M50=\"\",\"-\",'Annual Parameters Source'!M50)","v":24036},{"$f":"IF('Annual Parameters Source'!N50=\"\",\"-\",'Annual Parameters Source'!N50)","v":0.71653048397234442},{"$f":"IF('Annual Parameters Source'!O50=\"\",\"-\",'Annual Parameters Source'!O50)","v":101.25537113488922},{"$f":"IF('Annual Parameters Source'!P50=\"\",\"-\",'Annual Parameters Source'!P50)","v":30832.8188675825},{"$f":"IF('Annual Parameters Source'!Q50=\"\",\"-\",'Annual Parameters Source'!Q50)","v":2.9625745814034987},{"$f":"IF('Annual Parameters Source'!R50=\"\",\"-\",'Annual Parameters Source'!R50)","v":116.47248815228944},{"$f":"IF('Annual Parameters Source'!S50=\"\",\"-\",'Annual Parameters Source'!S50)","v":75010.234648027952},{"$f":"IF('Annual Parameters Source'!T50=\"\",\"-\",'Annual Parameters Source'!T50)","v":2.5117866313599357},{"$f":"IF('Annual Parameters Source'!U50=\"\",\"-\",'Annual Parameters Source'!U50)","v":106.94219837627439},{"$f":"IF('Annual Parameters Source'!V50=\"\",\"-\",'Annual Parameters Source'!V50)","v":"-"},{"$f":"IF('Annual Parameters Source'!W50=\"\",\"-\",'Annual Parameters Source'!W50)","v":"-"},{"$f":"IF('Annual Parameters Source'!X50=\"\",\"-\",'Annual Parameters Source'!X50)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y50=\"\",\"-\",'Annual Parameters Source'!Y50)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD50=\"\",\"-\",'Annual Parameters Source'!AD50)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE50=\"\",\"-\",'Annual Parameters Source'!AE50)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF50=\"\",\"-\",'Annual Parameters Source'!AF50)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG50=\"\",\"-\",'Annual Parameters Source'!AG50)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B53,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J50=\"\",\"-\",'Annual Parameters Source'!J50)","v":"-"},{"$f":"IF('Annual Parameters Source'!K50=\"\",\"-\",'Annual Parameters Source'!K50)","v":"-"}]
[null,1999,null,{"$f":"IF('Annual Parameters Source'!D51=\"\",\"-\",'Annual Parameters Source'!D51/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":56.393651067314629},{"$f":"IF('Annual Parameters Source'!E51=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E51)","v":1856033},{"$f":"IF('Annual Parameters Source'!F51=\"\",\"-\",'Annual Parameters Source'!F51)","v":2.9444586804041828},{"$f":"IF('Annual Parameters Source'!G51=\"\",\"-\",'Annual Parameters Source'!G51)","v":122.49409649670476},{"$f":"IF('Annual Parameters Source'!H51=\"\",\"-\",'Annual Parameters Source'!H51)","v":58684.4},{"$f":"IF('Annual Parameters Source'!I51=\"\",\"-\",'Annual Parameters Source'!I51)","v":0.35827337883433746},{"$f":"IF('Annual Parameters Source'!L51=\"\",\"-\",'Annual Parameters Source'!L51)","v":102.52788818519328},{"$f":"IF('Annual Parameters Source'!M51=\"\",\"-\",'Annual Parameters Source'!M51)","v":24209},{"$f":"IF('Annual Parameters Source'!N51=\"\",\"-\",'Annual Parameters Source'!N51)","v":0.71975370277916462},{"$f":"IF('Annual Parameters Source'!O51=\"\",\"-\",'Annual Parameters Source'!O51)","v":101.98416041789537},{"$f":"IF('Annual Parameters Source'!P51=\"\",\"-\",'Annual Parameters Source'!P51)","v":31627.366046172407},{"$f":"IF('Annual Parameters Source'!Q51=\"\",\"-\",'Annual Parameters Source'!Q51)","v":2.5769527658247693},{"$f":"IF('Annual Parameters Source'!R51=\"\",\"-\",'Annual Parameters Source'!R51)","v":119.4739291571548},{"$f":"IF('Annual Parameters Source'!S51=\"\",\"-\",'Annual Parameters Source'!S51)","v":76667.065967202274},{"$f":"IF('Annual Parameters Source'!T51=\"\",\"-\",'Annual Parameters Source'!T51)","v":2.2088070074020028},{"$f":"IF('Annual Parameters Source'!U51=\"\",\"-\",'Annual Parameters Source'!U51)","v":109.30434514787929},{"$f":"IF('Annual Parameters Source'!V51=\"\",\"-\",'Annual Parameters Source'!V51)","v":"-"},{"$f":"IF('Annual Parameters Source'!W51=\"\",\"-\",'Annual Parameters Source'!W51)","v":"-"},{"$f":"IF('Annual Parameters Source'!X51=\"\",\"-\",'Annual Parameters Source'!X51)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y51=\"\",\"-\",'Annual Parameters Source'!Y51)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD51=\"\",\"-\",'Annual Parameters Source'!AD51)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE51=\"\",\"-\",'Annual Parameters Source'!AE51)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF51=\"\",\"-\",'Annual Parameters Source'!AF51)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG51=\"\",\"-\",'Annual Parameters Source'!AG51)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B54,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J51=\"\",\"-\",'Annual Parameters Source'!J51)","v":"-"},{"$f":"IF('Annual Parameters Source'!K51=\"\",\"-\",'Annual Parameters Source'!K51)","v":"-"}]
[null,2000,null,{"$f":"IF('Annual Parameters Source'!D52=\"\",\"-\",'Annual Parameters Source'!D52/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":56.945249614775385},{"$f":"IF('Annual Parameters Source'!E52=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E52)","v":1940007},{"$f":"IF('Annual Parameters Source'!F52=\"\",\"-\",'Annual Parameters Source'!F52)","v":4.5243807626265262},{"$f":"IF('Annual Parameters Source'!G52=\"\",\"-\",'Annual Parameters Source'!G52)","v":128.03619583395482},{"$f":"IF('Annual Parameters Source'!H52=\"\",\"-\",'Annual Parameters Source'!H52)","v":58886.1},{"$f":"IF('Annual Parameters Source'!I52=\"\",\"-\",'Annual Parameters Source'!I52)","v":0.34370292616095088},{"$f":"IF('Annual Parameters Source'!L52=\"\",\"-\",'Annual Parameters Source'!L52)","v":102.88027953701682},{"$f":"IF('Annual Parameters Source'!M52=\"\",\"-\",'Annual Parameters Source'!M52)","v":24396},{"$f":"IF('Annual Parameters Source'!N52=\"\",\"-\",'Annual Parameters Source'!N52)","v":0.77244000165227811},{"$f":"IF('Annual Parameters Source'!O52=\"\",\"-\",'Annual Parameters Source'!O52)","v":102.77192686831242},{"$f":"IF('Annual Parameters Source'!P52=\"\",\"-\",'Annual Parameters Source'!P52)","v":32945.075323378522},{"$f":"IF('Annual Parameters Source'!Q52=\"\",\"-\",'Annual Parameters Source'!Q52)","v":4.1663579423035335},{"$f":"IF('Annual Parameters Source'!R52=\"\",\"-\",'Annual Parameters Source'!R52)","v":124.45164069357601},{"$f":"IF('Annual Parameters Source'!S52=\"\",\"-\",'Annual Parameters Source'!S52)","v":79521.519921298575},{"$f":"IF('Annual Parameters Source'!T52=\"\",\"-\",'Annual Parameters Source'!T52)","v":3.7231814183646961},{"$f":"IF('Annual Parameters Source'!U52=\"\",\"-\",'Annual Parameters Source'!U52)","v":113.37394421589035},{"$f":"IF('Annual Parameters Source'!V52=\"\",\"-\",'Annual Parameters Source'!V52)","v":"-"},{"$f":"IF('Annual Parameters Source'!W52=\"\",\"-\",'Annual Parameters Source'!W52)","v":"-"},{"$f":"IF('Annual Parameters Source'!X52=\"\",\"-\",'Annual Parameters Source'!X52)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y52=\"\",\"-\",'Annual Parameters Source'!Y52)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD52=\"\",\"-\",'Annual Parameters Source'!AD52)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE52=\"\",\"-\",'Annual Parameters Source'!AE52)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF52=\"\",\"-\",'Annual Parameters Source'!AF52)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG52=\"\",\"-\",'Annual Parameters Source'!AG52)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B55,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J52=\"\",\"-\",'Annual Parameters Source'!J52)","v":"-"},{"$f":"IF('Annual Parameters Source'!K52=\"\",\"-\",'Annual Parameters Source'!K52)","v":"-"}]
[null,2001,null,{"$f":"IF('Annual Parameters Source'!D53=\"\",\"-\",'Annual Parameters Source'!D53/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":57.919463810437165},{"$f":"IF('Annual Parameters Source'!E53=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E53)","v":1986393},{"$f":"IF('Annual Parameters Source'!F53=\"\",\"-\",'Annual Parameters Source'!F53)","v":2.3910223004349982},{"$f":"IF('Annual Parameters Source'!G53=\"\",\"-\",'Annual Parameters Source'!G53)","v":131.09756982897329},{"$f":"IF('Annual Parameters Source'!H53=\"\",\"-\",'Annual Parameters Source'!H53)","v":59113},{"$f":"IF('Annual Parameters Source'!I53=\"\",\"-\",'Annual Parameters Source'!I53)","v":0.38532013497243228},{"$f":"IF('Annual Parameters Source'!L53=\"\",\"-\",'Annual Parameters Source'!L53)","v":103.27669796898887},{"$f":"IF('Annual Parameters Source'!M53=\"\",\"-\",'Annual Parameters Source'!M53)","v":24535},{"$f":"IF('Annual Parameters Source'!N53=\"\",\"-\",'Annual Parameters Source'!N53)","v":0.56976553533366125},{"$f":"IF('Annual Parameters Source'!O53=\"\",\"-\",'Annual Parameters Source'!O53)","v":103.35748588760639},{"$f":"IF('Annual Parameters Source'!P53=\"\",\"-\",'Annual Parameters Source'!P53)","v":33603.319066871925},{"$f":"IF('Annual Parameters Source'!Q53=\"\",\"-\",'Annual Parameters Source'!Q53)","v":1.9980034558497506},{"$f":"IF('Annual Parameters Source'!R53=\"\",\"-\",'Annual Parameters Source'!R53)","v":126.93818877549538},{"$f":"IF('Annual Parameters Source'!S53=\"\",\"-\",'Annual Parameters Source'!S53)","v":80961.605869166495},{"$f":"IF('Annual Parameters Source'!T53=\"\",\"-\",'Annual Parameters Source'!T53)","v":1.8109386607463751},{"$f":"IF('Annual Parameters Source'!U53=\"\",\"-\",'Annual Parameters Source'!U53)","v":115.42707680290894},{"$f":"IF('Annual Parameters Source'!V53=\"\",\"-\",'Annual Parameters Source'!V53)","v":"-"},{"$f":"IF('Annual Parameters Source'!W53=\"\",\"-\",'Annual Parameters Source'!W53)","v":"-"},{"$f":"IF('Annual Parameters Source'!X53=\"\",\"-\",'Annual Parameters Source'!X53)","v":"-"},{"$f":"IF('Annual Parameters Source'!Y53=\"\",\"-\",'Annual Parameters Source'!Y53)","v":"-"},{"$f":"IF('Annual Parameters Source'!AD53=\"\",\"-\",'Annual Parameters Source'!AD53)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE53=\"\",\"-\",'Annual Parameters Source'!AE53)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF53=\"\",\"-\",'Annual Parameters Source'!AF53)","v":"-"},{"$f":"IF('Annual Parameters Source'!AG53=\"\",\"-\",'Annual Parameters Source'!AG53)","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B56,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J53=\"\",\"-\",'Annual Parameters Source'!J53)","v":"-"},{"$f":"IF('Annual Parameters Source'!K53=\"\",\"-\",'Annual Parameters Source'!K53)","v":"-"}]
[null,2002,null,{"$f":"IF('Annual Parameters Source'!D54=\"\",\"-\",'Annual Parameters Source'!D54/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":59.12793767442863},{"$f":"IF('Annual Parameters Source'!E54=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E54)","v":2020341},{"$f":"IF('Annual Parameters Source'!F54=\"\",\"-\",'Annual Parameters Source'!F54)","v":1.7090273676961205},{"$f":"IF('Annual Parameters Source'!G54=\"\",\"-\",'Annual Parameters Source'!G54)","v":133.33806317573499},{"$f":"IF('Annual Parameters Source'!H54=\"\",\"-\",'Annual Parameters Source'!H54)","v":59365.7},{"$f":"IF('Annual Parameters Source'!I54=\"\",\"-\",'Annual Parameters Source'!I54)","v":0.427486339722222},{"$f":"IF('Annual Parameters Source'!L54=\"\",\"-\",'Annual Parameters Source'!L54)","v":103.71819174492248},{"$f":"IF('Annual Parameters Source'!M54=\"\",\"-\",'Annual Parameters Source'!M54)","v":24792},{"$f":"IF('Annual Parameters Source'!N54=\"\",\"-\",'Annual Parameters Source'!N54)","v":1.0474831872834724},{"$f":"IF('Annual Parameters Source'!O54=\"\",\"-\",'Annual Parameters Source'!O54)","v":104.44013817507795},{"$f":"IF('Annual Parameters Source'!P54=\"\",\"-\",'Annual Parameters Source'!P54)","v":34032.126295150229},{"$f":"IF('Annual Parameters Source'!Q54=\"\",\"-\",'Annual Parameters Source'!Q54)","v":1.2760859349189912},{"$f":"IF('Annual Parameters Source'!R54=\"\",\"-\",'Annual Parameters Source'!R54)","v":128.5580291485004},{"$f":"IF('Annual Parameters Source'!S54=\"\",\"-\",'Annual Parameters Source'!S54)","v":81491.65053242982},{"$f":"IF('Annual Parameters Source'!T54=\"\",\"-\",'Annual Parameters Source'!T54)","v":0.65468644992030534},{"$f":"IF('Annual Parameters Source'!U54=\"\",\"-\",'Annual Parameters Source'!U54)","v":116.18276223427669},{"$f":"IF('Annual Parameters Source'!V54=\"\",\"-\",'Annual Parameters Source'!V54)","v":"-"},{"$f":"IF('Annual Parameters Source'!W54=\"\",\"-\",'Annual Parameters Source'!W54)","v":"-"},{"$f":"IF('Annual Parameters Source'!X54=\"\",\"-\",'Annual Parameters Source'!X54)","v":100},{"$f":"IF('Annual Parameters Source'!Y54=\"\",\"-\",'Annual Parameters Source'!Y54)","v":100},{"$f":"IF('Annual Parameters Source'!AD54=\"\",\"-\",'Annual Parameters Source'!AD54)","v":"-"},{"$f":"IF('Annual Parameters Source'!AE54=\"\",\"-\",'Annual Parameters Source'!AE54)","v":"-"},{"$f":"IF('Annual Parameters Source'!AF54=\"\",\"-\",'Annual Parameters Source'!AF54)","v":100},{"$f":"IF('Annual Parameters Source'!AG54=\"\",\"-\",'Annual Parameters Source'!AG54)","v":100},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B57,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J54=\"\",\"-\",'Annual Parameters Source'!J54)","v":"-"},{"$f":"IF('Annual Parameters Source'!K54=\"\",\"-\",'Annual Parameters Source'!K54)","v":"-"}]
[null,2003,null,{"$f":"IF('Annual Parameters Source'!D55=\"\",\"-\",'Annual Parameters Source'!D55/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":60.535650787151276},{"$f":"IF('Annual Parameters Source'!E55=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E55)","v":2085366},{"$f":"IF('Annual Parameters Source'!F55=\"\",\"-\",'Annual Parameters Source'!F55)","v":3.2185160821861256},{"$f":"IF('Annual Parameters Source'!G55=\"\",\"-\",'Annual Parameters Source'!G55)","v":137.62957018272152},{"$f":"IF('Annual Parameters Source'!H55=\"\",\"-\",'Annual Parameters Source'!H55)","v":59636.7},{"$f":"IF('Annual Parameters Source'!I55=\"\",\"-\",'Annual Parameters Source'!I55)","v":0.45649255378105541},{"$f":"IF('Annual Parameters Source'!L55=\"\",\"-\",'Annual Parameters Source'!L55)","v":104.19165756715442},{"$f":"IF('Annual Parameters Source'!M55=\"\",\"-\",'Annual Parameters Source'!M55)","v":24917},{"$f":"IF('Annual Parameters Source'!N55=\"\",\"-\",'Annual Parameters Source'!N55)","v":0.50419490158115521},{"$f":"IF('Annual Parameters Source'!O55=\"\",\"-\",'Annual Parameters Source'!O55)","v":104.96672002696101},{"$f":"IF('Annual Parameters Source'!P55=\"\",\"-\",'Annual Parameters Source'!P55)","v":34967.830211933258},{"$f":"IF('Annual Parameters Source'!Q55=\"\",\"-\",'Annual Parameters Source'!Q55)","v":2.7494723916688502},{"$f":"IF('Annual Parameters Source'!R55=\"\",\"-\",'Annual Parameters Source'!R55)","v":132.09269666721201},{"$f":"IF('Annual Parameters Source'!S55=\"\",\"-\",'Annual Parameters Source'!S55)","v":83692.499097002044},{"$f":"IF('Annual Parameters Source'!T55=\"\",\"-\",'Annual Parameters Source'!T55)","v":2.7007043668803687},{"$f":"IF('Annual Parameters Source'!U55=\"\",\"-\",'Annual Parameters Source'!U55)","v":119.32051516750005},{"$f":"IF('Annual Parameters Source'!V55=\"\",\"-\",'Annual Parameters Source'!V55)","v":2.7494723916688502},{"$f":"IF('Annual Parameters Source'!W55=\"\",\"-\",'Annual Parameters Source'!W55)","v":2.7494723916688502},{"$f":"IF('Annual Parameters Source'!X55=\"\",\"-\",'Annual Parameters Source'!X55)","v":102.74947239166885},{"$f":"IF('Annual Parameters Source'!Y55=\"\",\"-\",'Annual Parameters Source'!Y55)","v":102.74947239166885},{"$f":"IF('Annual Parameters Source'!AD55=\"\",\"-\",'Annual Parameters Source'!AD55)","v":2.7494723916688502},{"$f":"IF('Annual Parameters Source'!AE55=\"\",\"-\",'Annual Parameters Source'!AE55)","v":2.7494723916688502},{"$f":"IF('Annual Parameters Source'!AF55=\"\",\"-\",'Annual Parameters Source'!AF55)","v":102.74947239166885},{"$f":"IF('Annual Parameters Source'!AG55=\"\",\"-\",'Annual Parameters Source'!AG55)","v":102.74947239166885},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B58,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J55=\"\",\"-\",'Annual Parameters Source'!J55)","v":"-"},{"$f":"IF('Annual Parameters Source'!K55=\"\",\"-\",'Annual Parameters Source'!K55)","v":"-"}]
[null,2004,null,{"$f":"IF('Annual Parameters Source'!D56=\"\",\"-\",'Annual Parameters Source'!D56/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":62.190015408984621},{"$f":"IF('Annual Parameters Source'!E56=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E56)","v":2133872},{"$f":"IF('Annual Parameters Source'!F56=\"\",\"-\",'Annual Parameters Source'!F56)","v":2.3260185502209203},{"$f":"IF('Annual Parameters Source'!G56=\"\",\"-\",'Annual Parameters Source'!G56)","v":140.83085951576095},{"$f":"IF('Annual Parameters Source'!H56=\"\",\"-\",'Annual Parameters Source'!H56)","v":59950.400000000001},{"$f":"IF('Annual Parameters Source'!I56=\"\",\"-\",'Annual Parameters Source'!I56)","v":0.52601837459149203},{"$f":"IF('Annual Parameters Source'!L56=\"\",\"-\",'Annual Parameters Source'!L56)","v":104.7397248307491},{"$f":"IF('Annual Parameters Source'!M56=\"\",\"-\",'Annual Parameters Source'!M56)","v":24993},{"$f":"IF('Annual Parameters Source'!N56=\"\",\"-\",'Annual Parameters Source'!N56)","v":0.30501264197134487},{"$f":"IF('Annual Parameters Source'!O56=\"\",\"-\",'Annual Parameters Source'!O56)","v":105.28688179290592},{"$f":"IF('Annual Parameters Source'!P56=\"\",\"-\",'Annual Parameters Source'!P56)","v":35593.957671675249},{"$f":"IF('Annual Parameters Source'!Q56=\"\",\"-\",'Annual Parameters Source'!Q56)","v":1.7905813885138233},{"$f":"IF('Annual Parameters Source'!R56=\"\",\"-\",'Annual Parameters Source'!R56)","v":134.45792390932115},{"$f":"IF('Annual Parameters Source'!S56=\"\",\"-\",'Annual Parameters Source'!S56)","v":85378.786060096827},{"$f":"IF('Annual Parameters Source'!T56=\"\",\"-\",'Annual Parameters Source'!T56)","v":2.0148603295264467},{"$f":"IF('Annual Parameters Source'!U56=\"\",\"-\",'Annual Parameters Source'!U56)","v":121.7246568925966},{"$f":"IF('Annual Parameters Source'!V56=\"\",\"-\",'Annual Parameters Source'!V56)","v":1.7905813885138233},{"$f":"IF('Annual Parameters Source'!W56=\"\",\"-\",'Annual Parameters Source'!W56)","v":1.7905813885138233},{"$f":"IF('Annual Parameters Source'!X56=\"\",\"-\",'Annual Parameters Source'!X56)","v":104.58928532111021},{"$f":"IF('Annual Parameters Source'!Y56=\"\",\"-\",'Annual Parameters Source'!Y56)","v":104.58928532111021},{"$f":"IF('Annual Parameters Source'!AD56=\"\",\"-\",'Annual Parameters Source'!AD56)","v":1.7905813885138233},{"$f":"IF('Annual Parameters Source'!AE56=\"\",\"-\",'Annual Parameters Source'!AE56)","v":1.7905813885138233},{"$f":"IF('Annual Parameters Source'!AF56=\"\",\"-\",'Annual Parameters Source'!AF56)","v":104.58928532111021},{"$f":"IF('Annual Parameters Source'!AG56=\"\",\"-\",'Annual Parameters Source'!AG56)","v":104.58928532111021},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B59,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J56=\"\",\"-\",'Annual Parameters Source'!J56)","v":"-"},{"$f":"IF('Annual Parameters Source'!K56=\"\",\"-\",'Annual Parameters Source'!K56)","v":"-"}]
[null,2005,null,{"$f":"IF('Annual Parameters Source'!D57=\"\",\"-\",'Annual Parameters Source'!D57/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":63.970130275960912},{"$f":"IF('Annual Parameters Source'!E57=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E57)","v":2193421},{"$f":"IF('Annual Parameters Source'!F57=\"\",\"-\",'Annual Parameters Source'!F57)","v":2.7906547346794932},{"$f":"IF('Annual Parameters Source'!G57=\"\",\"-\",'Annual Parameters Source'!G57)","v":144.76096256472735},{"$f":"IF('Annual Parameters Source'!H57=\"\",\"-\",'Annual Parameters Source'!H57)","v":60413.3},{"$f":"IF('Annual Parameters Source'!I57=\"\",\"-\",'Annual Parameters Source'!I57)","v":0.77213830099549197},{"$f":"IF('Annual Parameters Source'!L57=\"\",\"-\",'Annual Parameters Source'!L57)","v":105.54846036252461},{"$f":"IF('Annual Parameters Source'!M57=\"\",\"-\",'Annual Parameters Source'!M57)","v":25217},{"$f":"IF('Annual Parameters Source'!N57=\"\",\"-\",'Annual Parameters Source'!N57)","v":0.89625095026607449},{"$f":"IF('Annual Parameters Source'!O57=\"\",\"-\",'Annual Parameters Source'!O57)","v":106.23051647148036},{"$f":"IF('Annual Parameters Source'!P57=\"\",\"-\",'Annual Parameters Source'!P57)","v":36306.922482301081},{"$f":"IF('Annual Parameters Source'!Q57=\"\",\"-\",'Annual Parameters Source'!Q57)","v":2.0030501165460235},{"$f":"IF('Annual Parameters Source'!R57=\"\",\"-\",'Annual Parameters Source'!R57)","v":137.15118351089217},{"$f":"IF('Annual Parameters Source'!S57=\"\",\"-\",'Annual Parameters Source'!S57)","v":86981.837649204899},{"$f":"IF('Annual Parameters Source'!T57=\"\",\"-\",'Annual Parameters Source'!T57)","v":1.8775759917454282},{"$f":"IF('Annual Parameters Source'!U57=\"\",\"-\",'Annual Parameters Source'!U57)","v":124.0101298264465},{"$f":"IF('Annual Parameters Source'!V57=\"\",\"-\",'Annual Parameters Source'!V57)","v":2.0030501165460235},{"$f":"IF('Annual Parameters Source'!W57=\"\",\"-\",'Annual Parameters Source'!W57)","v":2.0030501165460235},{"$f":"IF('Annual Parameters Source'!X57=\"\",\"-\",'Annual Parameters Source'!X57)","v":106.68426112262937},{"$f":"IF('Annual Parameters Source'!Y57=\"\",\"-\",'Annual Parameters Source'!Y57)","v":106.68426112262937},{"$f":"IF('Annual Parameters Source'!AD57=\"\",\"-\",'Annual Parameters Source'!AD57)","v":2.0030501165460235},{"$f":"IF('Annual Parameters Source'!AE57=\"\",\"-\",'Annual Parameters Source'!AE57)","v":2.0030501165460235},{"$f":"IF('Annual Parameters Source'!AF57=\"\",\"-\",'Annual Parameters Source'!AF57)","v":106.68426112262937},{"$f":"IF('Annual Parameters Source'!AG57=\"\",\"-\",'Annual Parameters Source'!AG57)","v":106.68426112262937},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B60,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J57=\"\",\"-\",'Annual Parameters Source'!J57)","v":"-"},{"$f":"IF('Annual Parameters Source'!K57=\"\",\"-\",'Annual Parameters Source'!K57)","v":"-"}]
[null,2006,null,{"$f":"IF('Annual Parameters Source'!D58=\"\",\"-\",'Annual Parameters Source'!D58/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":65.940432960141365},{"$f":"IF('Annual Parameters Source'!E58=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E58)","v":2241453},{"$f":"IF('Annual Parameters Source'!F58=\"\",\"-\",'Annual Parameters Source'!F58)","v":2.189821288298051},{"$f":"IF('Annual Parameters Source'!G58=\"\",\"-\",'Annual Parameters Source'!G58)","v":147.93096894011492},{"$f":"IF('Annual Parameters Source'!H58=\"\",\"-\",'Annual Parameters Source'!H58)","v":60827},{"$f":"IF('Annual Parameters Source'!I58=\"\",\"-\",'Annual Parameters Source'!I58)","v":0.68478298652779623},{"$f":"IF('Annual Parameters Source'!L58=\"\",\"-\",'Annual Parameters Source'!L58)","v":106.27123826162921},{"$f":"IF('Annual Parameters Source'!M58=\"\",\"-\",'Annual Parameters Source'!M58)","v":25379},{"$f":"IF('Annual Parameters Source'!N58=\"\",\"-\",'Annual Parameters Source'!N58)","v":0.64242376174802707},{"$f":"IF('Annual Parameters Source'!O58=\"\",\"-\",'Annual Parameters Source'!O58)","v":106.91296655152078},{"$f":"IF('Annual Parameters Source'!P58=\"\",\"-\",'Annual Parameters Source'!P58)","v":36849.63914051326},{"$f":"IF('Annual Parameters Source'!Q58=\"\",\"-\",'Annual Parameters Source'!Q58)","v":1.4948021509582521},{"$f":"IF('Annual Parameters Source'!R58=\"\",\"-\",'Annual Parameters Source'!R58)","v":139.20132235207768},{"$f":"IF('Annual Parameters Source'!S58=\"\",\"-\",'Annual Parameters Source'!S58)","v":88319.20091414162},{"$f":"IF('Annual Parameters Source'!T58=\"\",\"-\",'Annual Parameters Source'!T58)","v":1.5375201318811538},{"$f":"IF('Annual Parameters Source'!U58=\"\",\"-\",'Annual Parameters Source'!U58)","v":125.91681053810007},{"$f":"IF('Annual Parameters Source'!V58=\"\",\"-\",'Annual Parameters Source'!V58)","v":1.4948021509582521},{"$f":"IF('Annual Parameters Source'!W58=\"\",\"-\",'Annual Parameters Source'!W58)","v":1.4948021509582521},{"$f":"IF('Annual Parameters Source'!X58=\"\",\"-\",'Annual Parameters Source'!X58)","v":108.27897975262435},{"$f":"IF('Annual Parameters Source'!Y58=\"\",\"-\",'Annual Parameters Source'!Y58)","v":108.27897975262435},{"$f":"IF('Annual Parameters Source'!AD58=\"\",\"-\",'Annual Parameters Source'!AD58)","v":1.4948021509582521},{"$f":"IF('Annual Parameters Source'!AE58=\"\",\"-\",'Annual Parameters Source'!AE58)","v":1.4948021509582521},{"$f":"IF('Annual Parameters Source'!AF58=\"\",\"-\",'Annual Parameters Source'!AF58)","v":108.27897975262435},{"$f":"IF('Annual Parameters Source'!AG58=\"\",\"-\",'Annual Parameters Source'!AG58)","v":108.27897975262435},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B61,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J58=\"\",\"-\",'Annual Parameters Source'!J58)","v":"-"},{"$f":"IF('Annual Parameters Source'!K58=\"\",\"-\",'Annual Parameters Source'!K58)","v":"-"}]
[null,2007,null,{"$f":"IF('Annual Parameters Source'!D59=\"\",\"-\",'Annual Parameters Source'!D59/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":67.253644817516673},{"$f":"IF('Annual Parameters Source'!E59=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E59)","v":2307148},{"$f":"IF('Annual Parameters Source'!F59=\"\",\"-\",'Annual Parameters Source'!F59)","v":2.9309113329612533},{"$f":"IF('Annual Parameters Source'!G59=\"\",\"-\",'Annual Parameters Source'!G59)","v":152.26669447374016},{"$f":"IF('Annual Parameters Source'!H59=\"\",\"-\",'Annual Parameters Source'!H59)","v":61319.1},{"$f":"IF('Annual Parameters Source'!I59=\"\",\"-\",'Annual Parameters Source'!I59)","v":0.80901573314481823},{"$f":"IF('Annual Parameters Source'!L59=\"\",\"-\",'Annual Parameters Source'!L59)","v":107.1309892989736},{"$f":"IF('Annual Parameters Source'!M59=\"\",\"-\",'Annual Parameters Source'!M59)","v":25609},{"$f":"IF('Annual Parameters Source'!N59=\"\",\"-\",'Annual Parameters Source'!N59)","v":0.90626108199692668},{"$f":"IF('Annual Parameters Source'!O59=\"\",\"-\",'Annual Parameters Source'!O59)","v":107.8818771589856},{"$f":"IF('Annual Parameters Source'!P59=\"\",\"-\",'Annual Parameters Source'!P59)","v":37625.274995882195},{"$f":"IF('Annual Parameters Source'!Q59=\"\",\"-\",'Annual Parameters Source'!Q59)","v":2.1048668954703142},{"$f":"IF('Annual Parameters Source'!R59=\"\",\"-\",'Annual Parameters Source'!R59)","v":142.13132490432349},{"$f":"IF('Annual Parameters Source'!S59=\"\",\"-\",'Annual Parameters Source'!S59)","v":90091.296028739889},{"$f":"IF('Annual Parameters Source'!T59=\"\",\"-\",'Annual Parameters Source'!T59)","v":2.006466426616571},{"$f":"IF('Annual Parameters Source'!U59=\"\",\"-\",'Annual Parameters Source'!U59)","v":128.44328906701344},{"$f":"IF('Annual Parameters Source'!V59=\"\",\"-\",'Annual Parameters Source'!V59)","v":2.1048668954703142},{"$f":"IF('Annual Parameters Source'!W59=\"\",\"-\",'Annual Parameters Source'!W59)","v":2.1048668954703142},{"$f":"IF('Annual Parameters Source'!X59=\"\",\"-\",'Annual Parameters Source'!X59)","v":110.55810815219034},{"$f":"IF('Annual Parameters Source'!Y59=\"\",\"-\",'Annual Parameters Source'!Y59)","v":110.55810815219034},{"$f":"IF('Annual Parameters Source'!AD59=\"\",\"-\",'Annual Parameters Source'!AD59)","v":2.1048668954703142},{"$f":"IF('Annual Parameters Source'!AE59=\"\",\"-\",'Annual Parameters Source'!AE59)","v":2.1048668954703142},{"$f":"IF('Annual Parameters Source'!AF59=\"\",\"-\",'Annual Parameters Source'!AF59)","v":110.55810815219034},{"$f":"IF('Annual Parameters Source'!AG59=\"\",\"-\",'Annual Parameters Source'!AG59)","v":110.55810815219034},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B62,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J59=\"\",\"-\",'Annual Parameters Source'!J59)","v":"-"},{"$f":"IF('Annual Parameters Source'!K59=\"\",\"-\",'Annual Parameters Source'!K59)","v":"-"}]
[null,2008,null,{"$f":"IF('Annual Parameters Source'!D60=\"\",\"-\",'Annual Parameters Source'!D60/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":69.495598202644317},{"$f":"IF('Annual Parameters Source'!E60=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E60)","v":2306008},{"$f":"IF('Annual Parameters Source'!F60=\"\",\"-\",'Annual Parameters Source'!F60)","v":-4.9411654562256088E-2},{"$f":"IF('Annual Parameters Source'!G60=\"\",\"-\",'Annual Parameters Source'!G60)","v":152.19145698065341},{"$f":"IF('Annual Parameters Source'!H60=\"\",\"-\",'Annual Parameters Source'!H60)","v":61823.8},{"$f":"IF('Annual Parameters Source'!I60=\"\",\"-\",'Annual Parameters Source'!I60)","v":0.82307144103550833},{"$f":"IF('Annual Parameters Source'!L60=\"\",\"-\",'Annual Parameters Source'!L60)","v":108.01275387639225},{"$f":"IF('Annual Parameters Source'!M60=\"\",\"-\",'Annual Parameters Source'!M60)","v":25875},{"$f":"IF('Annual Parameters Source'!N60=\"\",\"-\",'Annual Parameters Source'!N60)","v":1.038697332968878},{"$f":"IF('Annual Parameters Source'!O60=\"\",\"-\",'Annual Parameters Source'!O60)","v":109.00244333979275},{"$f":"IF('Annual Parameters Source'!P60=\"\",\"-\",'Annual Parameters Source'!P60)","v":37299.68070548882},{"$f":"IF('Annual Parameters Source'!Q60=\"\",\"-\",'Annual Parameters Source'!Q60)","v":-0.86536055996669914},{"$f":"IF('Annual Parameters Source'!R60=\"\",\"-\",'Annual Parameters Source'!R60)","v":140.90137647524335},{"$f":"IF('Annual Parameters Source'!S60=\"\",\"-\",'Annual Parameters Source'!S60)","v":89121.082125603862},{"$f":"IF('Annual Parameters Source'!T60=\"\",\"-\",'Annual Parameters Source'!T60)","v":-1.0769230168767185},{"$f":"IF('Annual Parameters Source'!U60=\"\",\"-\",'Annual Parameters Source'!U60)","v":127.06005372341728},{"$f":"IF('Annual Parameters Source'!V60=\"\",\"-\",'Annual Parameters Source'!V60)","v":-0.86536055996669914},{"$f":"IF('Annual Parameters Source'!W60=\"\",\"-\",'Annual Parameters Source'!W60)","v":-0.86536055996669914},{"$f":"IF('Annual Parameters Source'!X60=\"\",\"-\",'Annual Parameters Source'!X60)","v":109.60138188839596},{"$f":"IF('Annual Parameters Source'!Y60=\"\",\"-\",'Annual Parameters Source'!Y60)","v":109.60138188839596},{"$f":"IF('Annual Parameters Source'!AD60=\"\",\"-\",'Annual Parameters Source'!AD60)","v":-0.86536055996669914},{"$f":"IF('Annual Parameters Source'!AE60=\"\",\"-\",'Annual Parameters Source'!AE60)","v":-0.86536055996669914},{"$f":"IF('Annual Parameters Source'!AF60=\"\",\"-\",'Annual Parameters Source'!AF60)","v":109.60138188839596},{"$f":"IF('Annual Parameters Source'!AG60=\"\",\"-\",'Annual Parameters Source'!AG60)","v":109.60138188839596},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B63,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J60=\"\",\"-\",'Annual Parameters Source'!J60)","v":"-"},{"$f":"IF('Annual Parameters Source'!K60=\"\",\"-\",'Annual Parameters Source'!K60)","v":"-"}]
[null,2009,null,{"$f":"IF('Annual Parameters Source'!D61=\"\",\"-\",'Annual Parameters Source'!D61/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":70.874325183453124},{"$f":"IF('Annual Parameters Source'!E61=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E61)","v":2200222},{"$f":"IF('Annual Parameters Source'!F61=\"\",\"-\",'Annual Parameters Source'!F61)","v":-4.5874081963288935},{"$f":"IF('Annual Parameters Source'!G61=\"\",\"-\",'Annual Parameters Source'!G61)","v":145.20981360901055},{"$f":"IF('Annual Parameters Source'!H61=\"\",\"-\",'Annual Parameters Source'!H61)","v":62260.5},{"$f":"IF('Annual Parameters Source'!I61=\"\",\"-\",'Annual Parameters Source'!I61)","v":0.70636227472267488},{"$f":"IF('Annual Parameters Source'!L61=\"\",\"-\",'Annual Parameters Source'!L61)","v":108.77571522166414},{"$f":"IF('Annual Parameters Source'!M61=\"\",\"-\",'Annual Parameters Source'!M61)","v":26042},{"$f":"IF('Annual Parameters Source'!N61=\"\",\"-\",'Annual Parameters Source'!N61)","v":0.6454106280193237},{"$f":"IF('Annual Parameters Source'!O61=\"\",\"-\",'Annual Parameters Source'!O61)","v":109.7059566939085},{"$f":"IF('Annual Parameters Source'!P61=\"\",\"-\",'Annual Parameters Source'!P61)","v":35338.970936629164},{"$f":"IF('Annual Parameters Source'!Q61=\"\",\"-\",'Annual Parameters Source'!Q61)","v":-5.2566395523357068},{"$f":"IF('Annual Parameters Source'!R61=\"\",\"-\",'Annual Parameters Source'!R61)","v":133.49469898966026},{"$f":"IF('Annual Parameters Source'!S61=\"\",\"-\",'Annual Parameters Source'!S61)","v":84487.443360724981},{"$f":"IF('Annual Parameters Source'!T61=\"\",\"-\",'Annual Parameters Source'!T61)","v":-5.1992622333158049},{"$f":"IF('Annual Parameters Source'!U61=\"\",\"-\",'Annual Parameters Source'!U61)","v":120.45386833654487},{"$f":"IF('Annual Parameters Source'!V61=\"\",\"-\",'Annual Parameters Source'!V61)","v":-5.2566395523357068},{"$f":"IF('Annual Parameters Source'!W61=\"\",\"-\",'Annual Parameters Source'!W61)","v":-5.2566395523357068},{"$f":"IF('Annual Parameters Source'!X61=\"\",\"-\",'Annual Parameters Source'!X61)","v":103.84003229814402},{"$f":"IF('Annual Parameters Source'!Y61=\"\",\"-\",'Annual Parameters Source'!Y61)","v":103.84003229814402},{"$f":"IF('Annual Parameters Source'!AD61=\"\",\"-\",'Annual Parameters Source'!AD61)","v":-5.2566395523357068},{"$f":"IF('Annual Parameters Source'!AE61=\"\",\"-\",'Annual Parameters Source'!AE61)","v":-5.2566395523357068},{"$f":"IF('Annual Parameters Source'!AF61=\"\",\"-\",'Annual Parameters Source'!AF61)","v":103.84003229814404},{"$f":"IF('Annual Parameters Source'!AG61=\"\",\"-\",'Annual Parameters Source'!AG61)","v":103.84003229814404},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B64,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J61=\"\",\"-\",'Annual Parameters Source'!J61)","v":"-"},{"$f":"IF('Annual Parameters Source'!K61=\"\",\"-\",'Annual Parameters Source'!K61)","v":"-"}]
[null,2010,null,{"$f":"IF('Annual Parameters Source'!D62=\"\",\"-\",'Annual Parameters Source'!D62/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":71.814273245476983},{"$f":"IF('Annual Parameters Source'!E62=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E62)","v":2249959},{"$f":"IF('Annual Parameters Source'!F62=\"\",\"-\",'Annual Parameters Source'!F62)","v":2.260544617770389},{"$f":"IF('Annual Parameters Source'!G62=\"\",\"-\",'Annual Parameters Source'!G62)","v":148.49234623502346},{"$f":"IF('Annual Parameters Source'!H62=\"\",\"-\",'Annual Parameters Source'!H62)","v":62759.5},{"$f":"IF('Annual Parameters Source'!I62=\"\",\"-\",'Annual Parameters Source'!I62)","v":0.80147123778318508},{"$f":"IF('Annual Parameters Source'!L62=\"\",\"-\",'Annual Parameters Source'!L62)","v":109.64752129285873},{"$f":"IF('Annual Parameters Source'!M62=\"\",\"-\",'Annual Parameters Source'!M62)","v":26240},{"$f":"IF('Annual Parameters Source'!N62=\"\",\"-\",'Annual Parameters Source'!N62)","v":0.76031026802856916},{"$f":"IF('Annual Parameters Source'!O62=\"\",\"-\",'Annual Parameters Source'!O62)","v":110.54006234729128},{"$f":"IF('Annual Parameters Source'!P62=\"\",\"-\",'Annual Parameters Source'!P62)","v":35850.49275408504},{"$f":"IF('Annual Parameters Source'!Q62=\"\",\"-\",'Annual Parameters Source'!Q62)","v":1.4474723057814831},{"$f":"IF('Annual Parameters Source'!R62=\"\",\"-\",'Annual Parameters Source'!R62)","v":135.42699778722195},{"$f":"IF('Annual Parameters Source'!S62=\"\",\"-\",'Annual Parameters Source'!S62)","v":85745.388719512193},{"$f":"IF('Annual Parameters Source'!T62=\"\",\"-\",'Annual Parameters Source'!T62)","v":1.4889139838405674},{"$f":"IF('Annual Parameters Source'!U62=\"\",\"-\",'Annual Parameters Source'!U62)","v":122.24732282628457},{"$f":"IF('Annual Parameters Source'!V62=\"\",\"-\",'Annual Parameters Source'!V62)","v":1.4474723057814831},{"$f":"IF('Annual Parameters Source'!W62=\"\",\"-\",'Annual Parameters Source'!W62)","v":1.4474723057814831},{"$f":"IF('Annual Parameters Source'!X62=\"\",\"-\",'Annual Parameters Source'!X62)","v":105.3430880079742},{"$f":"IF('Annual Parameters Source'!Y62=\"\",\"-\",'Annual Parameters Source'!Y62)","v":105.3430880079742},{"$f":"IF('Annual Parameters Source'!AD62=\"\",\"-\",'Annual Parameters Source'!AD62)","v":1.4474723057814831},{"$f":"IF('Annual Parameters Source'!AE62=\"\",\"-\",'Annual Parameters Source'!AE62)","v":1.4474723057814831},{"$f":"IF('Annual Parameters Source'!AF62=\"\",\"-\",'Annual Parameters Source'!AF62)","v":105.34308800797422},{"$f":"IF('Annual Parameters Source'!AG62=\"\",\"-\",'Annual Parameters Source'!AG62)","v":105.34308800797422},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B65,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100},{"$f":"IF('Annual Parameters Source'!J62=\"\",\"-\",'Annual Parameters Source'!J62)","v":"-"},{"$f":"IF('Annual Parameters Source'!K62=\"\",\"-\",'Annual Parameters Source'!K62)","v":"-"}]
[null,2011,null,{"$f":"IF('Annual Parameters Source'!D63=\"\",\"-\",'Annual Parameters Source'!D63/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":73.593202805943776},{"$f":"IF('Annual Parameters Source'!E63=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E63)","v":2269116},{"$f":"IF('Annual Parameters Source'!F63=\"\",\"-\",'Annual Parameters Source'!F63)","v":0.85143773730987982},{"$f":"IF('Annual Parameters Source'!G63=\"\",\"-\",'Annual Parameters Source'!G63)","v":149.75666610788531},{"$f":"IF('Annual Parameters Source'!H63=\"\",\"-\",'Annual Parameters Source'!H63)","v":63285.1},{"$f":"IF('Annual Parameters Source'!I63=\"\",\"-\",'Annual Parameters Source'!I63)","v":0.83748277153259443},{"$f":"IF('Annual Parameters Source'!L63=\"\",\"-\",'Annual Parameters Source'!L63)","v":110.56580039309894},{"$f":"IF('Annual Parameters Source'!M63=\"\",\"-\",'Annual Parameters Source'!M63)","v":26409},{"$f":"IF('Annual Parameters Source'!N63=\"\",\"-\",'Annual Parameters Source'!N63)","v":0.64405487804878048},{"$f":"IF('Annual Parameters Source'!O63=\"\",\"-\",'Annual Parameters Source'!O63)","v":111.25200101103718},{"$f":"IF('Annual Parameters Source'!P63=\"\",\"-\",'Annual Parameters Source'!P63)","v":35855.454127432844},{"$f":"IF('Annual Parameters Source'!Q63=\"\",\"-\",'Annual Parameters Source'!Q63)","v":1.3839065983933807E-2},{"$f":"IF('Annual Parameters Source'!R63=\"\",\"-\",'Annual Parameters Source'!R63)","v":135.44573961880579},{"$f":"IF('Annual Parameters Source'!S63=\"\",\"-\",'Annual Parameters Source'!S63)","v":85922.072020901964},{"$f":"IF('Annual Parameters Source'!T63=\"\",\"-\",'Annual Parameters Source'!T63)","v":0.20605574716996422},{"$f":"IF('Annual Parameters Source'!U63=\"\",\"-\",'Annual Parameters Source'!U63)","v":122.49922046072956},{"$f":"IF('Annual Parameters Source'!V63=\"\",\"-\",'Annual Parameters Source'!V63)","v":1.3839065983933807E-2},{"$f":"IF('Annual Parameters Source'!W63=\"\",\"-\",'Annual Parameters Source'!W63)","v":1.3839065983933807E-2},{"$f":"IF('Annual Parameters Source'!X63=\"\",\"-\",'Annual Parameters Source'!X63)","v":105.35766650743314},{"$f":"IF('Annual Parameters Source'!Y63=\"\",\"-\",'Annual Parameters Source'!Y63)","v":105.35766650743314},{"$f":"IF('Annual Parameters Source'!AD63=\"\",\"-\",'Annual Parameters Source'!AD63)","v":1.3839065983933807E-2},{"$f":"IF('Annual Parameters Source'!AE63=\"\",\"-\",'Annual Parameters Source'!AE63)","v":1.3839065983933807E-2},{"$f":"IF('Annual Parameters Source'!AF63=\"\",\"-\",'Annual Parameters Source'!AF63)","v":105.35766650743315},{"$f":"IF('Annual Parameters Source'!AG63=\"\",\"-\",'Annual Parameters Source'!AG63)","v":105.35766650743315},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.14131337956302958},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.85868662043697},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.14131337956302958},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.85868662043697},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.50953747229648261},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.16067287276973438},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.490462527703514},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B66,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.839327127230277},{"$f":"IF('Annual Parameters Source'!J63=\"\",\"-\",'Annual Parameters Source'!J63)","v":"-"},{"$f":"IF('Annual Parameters Source'!K63=\"\",\"-\",'Annual Parameters Source'!K63)","v":"-"}]
[null,2012,null,{"$f":"IF('Annual Parameters Source'!D64=\"\",\"-\",'Annual Parameters Source'!D64/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":74.731312565326562},{"$f":"IF('Annual Parameters Source'!E64=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E64)","v":2303794},{"$f":"IF('Annual Parameters Source'!F64=\"\",\"-\",'Annual Parameters Source'!F64)","v":1.5282603445570875},{"$f":"IF('Annual Parameters Source'!G64=\"\",\"-\",'Annual Parameters Source'!G64)","v":152.04533784934287},{"$f":"IF('Annual Parameters Source'!H64=\"\",\"-\",'Annual Parameters Source'!H64)","v":63710.5},{"$f":"IF('Annual Parameters Source'!I64=\"\",\"-\",'Annual Parameters Source'!I64)","v":0.67219614095577229},{"$f":"IF('Annual Parameters Source'!L64=\"\",\"-\",'Annual Parameters Source'!L64)","v":111.30901943655822},{"$f":"IF('Annual Parameters Source'!M64=\"\",\"-\",'Annual Parameters Source'!M64)","v":26620},{"$f":"IF('Annual Parameters Source'!N64=\"\",\"-\",'Annual Parameters Source'!N64)","v":0.79897004808966632},{"$f":"IF('Annual Parameters Source'!O64=\"\",\"-\",'Annual Parameters Source'!O64)","v":112.14087117701578},{"$f":"IF('Annual Parameters Source'!P64=\"\",\"-\",'Annual Parameters Source'!P64)","v":36160.350334717201},{"$f":"IF('Annual Parameters Source'!Q64=\"\",\"-\",'Annual Parameters Source'!Q64)","v":0.85034819584415278},{"$f":"IF('Annual Parameters Source'!R64=\"\",\"-\",'Annual Parameters Source'!R64)","v":136.59750002200207},{"$f":"IF('Annual Parameters Source'!S64=\"\",\"-\",'Annual Parameters Source'!S64)","v":86543.726521412478},{"$f":"IF('Annual Parameters Source'!T64=\"\",\"-\",'Annual Parameters Source'!T64)","v":0.72350967090186735},{"$f":"IF('Annual Parameters Source'!U64=\"\",\"-\",'Annual Parameters Source'!U64)","v":123.38551416754234},{"$f":"IF('Annual Parameters Source'!V64=\"\",\"-\",'Annual Parameters Source'!V64)","v":0.85034819584415278},{"$f":"IF('Annual Parameters Source'!W64=\"\",\"-\",'Annual Parameters Source'!W64)","v":0.85034819584415278},{"$f":"IF('Annual Parameters Source'!X64=\"\",\"-\",'Annual Parameters Source'!X64)","v":106.2535735237626},{"$f":"IF('Annual Parameters Source'!Y64=\"\",\"-\",'Annual Parameters Source'!Y64)","v":106.2535735237626},{"$f":"IF('Annual Parameters Source'!AD64=\"\",\"-\",'Annual Parameters Source'!AD64)","v":0.85034819584415278},{"$f":"IF('Annual Parameters Source'!AE64=\"\",\"-\",'Annual Parameters Source'!AE64)","v":0.85034819584415278},{"$f":"IF('Annual Parameters Source'!AF64=\"\",\"-\",'Annual Parameters Source'!AF64)","v":106.25357352376261},{"$f":"IF('Annual Parameters Source'!AG64=\"\",\"-\",'Annual Parameters Source'!AG64)","v":106.25357352376261},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.35779154724828049},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.21597256035805},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.35779154724825973},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.21597256035803},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.81734520566616276},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.25683354985740725},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":98.677282002138242},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B67,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.58290623921566},{"$f":"IF('Annual Parameters Source'!J64=\"\",\"-\",'Annual Parameters Source'!J64)","v":"-"},{"$f":"IF('Annual Parameters Source'!K64=\"\",\"-\",'Annual Parameters Source'!K64)","v":"-"}]
[null,2013,null,{"$f":"IF('Annual Parameters Source'!D65=\"\",\"-\",'Annual Parameters Source'!D65/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":76.341713091171613},{"$f":"IF('Annual Parameters Source'!E65=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E65)","v":2343384},{"$f":"IF('Annual Parameters Source'!F65=\"\",\"-\",'Annual Parameters Source'!F65)","v":1.7184696201136038},{"$f":"IF('Annual Parameters Source'!G65=\"\",\"-\",'Annual Parameters Source'!G65)","v":154.65819078908294},{"$f":"IF('Annual Parameters Source'!H65=\"\",\"-\",'Annual Parameters Source'!H65)","v":64138.2},{"$f":"IF('Annual Parameters Source'!I65=\"\",\"-\",'Annual Parameters Source'!I65)","v":0.67131791462945212},{"$f":"IF('Annual Parameters Source'!L65=\"\",\"-\",'Annual Parameters Source'!L65)","v":112.05625682463422},{"$f":"IF('Annual Parameters Source'!M65=\"\",\"-\",'Annual Parameters Source'!M65)","v":26663},{"$f":"IF('Annual Parameters Source'!N65=\"\",\"-\",'Annual Parameters Source'!N65)","v":0.16153268219383921},{"$f":"IF('Annual Parameters Source'!O65=\"\",\"-\",'Annual Parameters Source'!O65)","v":112.32201533406355},{"$f":"IF('Annual Parameters Source'!P65=\"\",\"-\",'Annual Parameters Source'!P65)","v":36536.479040571765},{"$f":"IF('Annual Parameters Source'!Q65=\"\",\"-\",'Annual Parameters Source'!Q65)","v":1.0401688655473196},{"$f":"IF('Annual Parameters Source'!R65=\"\",\"-\",'Annual Parameters Source'!R65)","v":138.01834468834693},{"$f":"IF('Annual Parameters Source'!S65=\"\",\"-\",'Annual Parameters Source'!S65)","v":87888.984735401114},{"$f":"IF('Annual Parameters Source'!T65=\"\",\"-\",'Annual Parameters Source'!T65)","v":1.5544260318578029},{"$f":"IF('Annual Parameters Source'!U65=\"\",\"-\",'Annual Parameters Source'!U65)","v":125.30345071930422},{"$f":"IF('Annual Parameters Source'!V65=\"\",\"-\",'Annual Parameters Source'!V65)","v":1.0401688655473196},{"$f":"IF('Annual Parameters Source'!W65=\"\",\"-\",'Annual Parameters Source'!W65)","v":1.0401688655473196},{"$f":"IF('Annual Parameters Source'!X65=\"\",\"-\",'Annual Parameters Source'!X65)","v":107.35879011408821},{"$f":"IF('Annual Parameters Source'!Y65=\"\",\"-\",'Annual Parameters Source'!Y65)","v":107.35879011408821},{"$f":"IF('Annual Parameters Source'!AD65=\"\",\"-\",'Annual Parameters Source'!AD65)","v":1.0401688655473196},{"$f":"IF('Annual Parameters Source'!AE65=\"\",\"-\",'Annual Parameters Source'!AE65)","v":1.0401688655473196},{"$f":"IF('Annual Parameters Source'!AF65=\"\",\"-\",'Annual Parameters Source'!AF65)","v":107.35879011408822},{"$f":"IF('Annual Parameters Source'!AG65=\"\",\"-\",'Annual Parameters Source'!AG65)","v":107.35879011408822},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.260101809953609},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.47879584445374},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2601018099536092},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.47879584445371},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.7936383712150548},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.56044590294597685},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.44719559580066},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B68,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.14101455726787},{"$f":"IF('Annual Parameters Source'!J65=\"\",\"-\",'Annual Parameters Source'!J65)","v":"-"},{"$f":"IF('Annual Parameters Source'!K65=\"\",\"-\",'Annual Parameters Source'!K65)","v":"-"}]
[null,2014,null,{"$f":"IF('Annual Parameters Source'!D66=\"\",\"-\",'Annual Parameters Source'!D66/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":77.560315938062345},{"$f":"IF('Annual Parameters Source'!E66=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E66)","v":2417439},{"$f":"IF('Annual Parameters Source'!F66=\"\",\"-\",'Annual Parameters Source'!F66)","v":3.1601734926926186},{"$f":"IF('Annual Parameters Source'!G66=\"\",\"-\",'Annual Parameters Source'!G66)","v":159.54565793867752},{"$f":"IF('Annual Parameters Source'!H66=\"\",\"-\",'Annual Parameters Source'!H66)","v":64618.7},{"$f":"IF('Annual Parameters Source'!I66=\"\",\"-\",'Annual Parameters Source'!I66)","v":0.74916352501317474},{"$f":"IF('Annual Parameters Source'!L66=\"\",\"-\",'Annual Parameters Source'!L66)","v":112.89574142825946},{"$f":"IF('Annual Parameters Source'!M66=\"\",\"-\",'Annual Parameters Source'!M66)","v":26734},{"$f":"IF('Annual Parameters Source'!N66=\"\",\"-\",'Annual Parameters Source'!N66)","v":0.26628661440948131},{"$f":"IF('Annual Parameters Source'!O66=\"\",\"-\",'Annual Parameters Source'!O66)","v":112.62111382593314},{"$f":"IF('Annual Parameters Source'!P66=\"\",\"-\",'Annual Parameters Source'!P66)","v":37410.826896858031},{"$f":"IF('Annual Parameters Source'!Q66=\"\",\"-\",'Annual Parameters Source'!Q66)","v":2.3930818711768831},{"$f":"IF('Annual Parameters Source'!R66=\"\",\"-\",'Annual Parameters Source'!R66)","v":141.32123667398218},{"$f":"IF('Annual Parameters Source'!S66=\"\",\"-\",'Annual Parameters Source'!S66)","v":90425.637764644271},{"$f":"IF('Annual Parameters Source'!T66=\"\",\"-\",'Annual Parameters Source'!T66)","v":2.8862013105283024},{"$f":"IF('Annual Parameters Source'!U66=\"\",\"-\",'Annual Parameters Source'!U66)","v":128.91996055610198},{"$f":"IF('Annual Parameters Source'!V66=\"\",\"-\",'Annual Parameters Source'!V66)","v":2.3930818711768831},{"$f":"IF('Annual Parameters Source'!W66=\"\",\"-\",'Annual Parameters Source'!W66)","v":2.3930818711768831},{"$f":"IF('Annual Parameters Source'!X66=\"\",\"-\",'Annual Parameters Source'!X66)","v":109.9279738574233},{"$f":"IF('Annual Parameters Source'!Y66=\"\",\"-\",'Annual Parameters Source'!Y66)","v":109.9279738574233},{"$f":"IF('Annual Parameters Source'!AD66=\"\",\"-\",'Annual Parameters Source'!AD66)","v":2.3930818711768831},{"$f":"IF('Annual Parameters Source'!AE66=\"\",\"-\",'Annual Parameters Source'!AE66)","v":2.3930818711768831},{"$f":"IF('Annual Parameters Source'!AF66=\"\",\"-\",'Annual Parameters Source'!AF66)","v":109.92797385742331},{"$f":"IF('Annual Parameters Source'!AG66=\"\",\"-\",'Annual Parameters Source'!AG66)","v":109.92797385742331},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5268938615750227},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.02826934900297},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5268938615750434},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.02826934900295},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.55884287428929935},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.17675917960967427},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.885853600790099},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B69,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.964006121483635},{"$f":"IF('Annual Parameters Source'!J66=\"\",\"-\",'Annual Parameters Source'!J66)","v":"-"},{"$f":"IF('Annual Parameters Source'!K66=\"\",\"-\",'Annual Parameters Source'!K66)","v":"-"}]
[null,2015,null,{"$f":"IF('Annual Parameters Source'!D67=\"\",\"-\",'Annual Parameters Source'!D67/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":78.08120427141364},{"$f":"IF('Annual Parameters Source'!E67=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E67)","v":2469182},{"$f":"IF('Annual Parameters Source'!F67=\"\",\"-\",'Annual Parameters Source'!F67)","v":2.1404056110619543},{"$f":"IF('Annual Parameters Source'!G67=\"\",\"-\",'Annual Parameters Source'!G67)","v":162.9605821534027},{"$f":"IF('Annual Parameters Source'!H67=\"\",\"-\",'Annual Parameters Source'!H67)","v":65087},{"$f":"IF('Annual Parameters Source'!I67=\"\",\"-\",'Annual Parameters Source'!I67)","v":0.72471281533055132},{"$f":"IF('Annual Parameters Source'!L67=\"\",\"-\",'Annual Parameters Source'!L67)","v":113.71391133435249},{"$f":"IF('Annual Parameters Source'!M67=\"\",\"-\",'Annual Parameters Source'!M67)","v":27046},{"$f":"IF('Annual Parameters Source'!N67=\"\",\"-\",'Annual Parameters Source'!N67)","v":1.1670531906934989},{"$f":"IF('Annual Parameters Source'!O67=\"\",\"-\",'Annual Parameters Source'!O67)","v":113.93546212823325},{"$f":"IF('Annual Parameters Source'!P67=\"\",\"-\",'Annual Parameters Source'!P67)","v":37936.638652879992},{"$f":"IF('Annual Parameters Source'!Q67=\"\",\"-\",'Annual Parameters Source'!Q67)","v":1.4055069070556314},{"$f":"IF('Annual Parameters Source'!R67=\"\",\"-\",'Annual Parameters Source'!R67)","v":143.30751641657145},{"$f":"IF('Annual Parameters Source'!S67=\"\",\"-\",'Annual Parameters Source'!S67)","v":91295.644457590766},{"$f":"IF('Annual Parameters Source'!T67=\"\",\"-\",'Annual Parameters Source'!T67)","v":0.96212392243326672},{"$f":"IF('Annual Parameters Source'!U67=\"\",\"-\",'Annual Parameters Source'!U67)","v":130.16033033740376},{"$f":"IF('Annual Parameters Source'!V67=\"\",\"-\",'Annual Parameters Source'!V67)","v":1.4055069070556314},{"$f":"IF('Annual Parameters Source'!W67=\"\",\"-\",'Annual Parameters Source'!W67)","v":1.4055069070556314},{"$f":"IF('Annual Parameters Source'!X67=\"\",\"-\",'Annual Parameters Source'!X67)","v":111.4730191227757},{"$f":"IF('Annual Parameters Source'!Y67=\"\",\"-\",'Annual Parameters Source'!Y67)","v":111.4730191227757},{"$f":"IF('Annual Parameters Source'!AD67=\"\",\"-\",'Annual Parameters Source'!AD67)","v":1.4055069070556314},{"$f":"IF('Annual Parameters Source'!AE67=\"\",\"-\",'Annual Parameters Source'!AE67)","v":1.4055069070556314},{"$f":"IF('Annual Parameters Source'!AF67=\"\",\"-\",'Annual Parameters Source'!AF67)","v":111.47301912277571},{"$f":"IF('Annual Parameters Source'!AG67=\"\",\"-\",'Annual Parameters Source'!AG67)","v":111.47301912277571},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2838706050036344},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":104.35101901401879},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2838706050036344},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":104.35101901401877},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.98228196649293775},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.30950162557128297},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.86701432778821},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B70,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.2733963454158},{"$f":"IF('Annual Parameters Source'!J67=\"\",\"-\",'Annual Parameters Source'!J67)","v":"-"},{"$f":"IF('Annual Parameters Source'!K67=\"\",\"-\",'Annual Parameters Source'!K67)","v":"-"}]
[null,2016,null,{"$f":"IF('Annual Parameters Source'!D68=\"\",\"-\",'Annual Parameters Source'!D68/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":79.433638998739269},{"$f":"IF('Annual Parameters Source'!E68=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E68)","v":2523665},{"$f":"IF('Annual Parameters Source'!F68=\"\",\"-\",'Annual Parameters Source'!F68)","v":2.2065202160067585},{"$f":"IF('Annual Parameters Source'!G68=\"\",\"-\",'Annual Parameters Source'!G68)","v":166.55634034273987},{"$f":"IF('Annual Parameters Source'!H68=\"\",\"-\",'Annual Parameters Source'!H68)","v":65605.8},{"$f":"IF('Annual Parameters Source'!I68=\"\",\"-\",'Annual Parameters Source'!I68)","v":0.79708697589380806},{"$f":"IF('Annual Parameters Source'!L68=\"\",\"-\",'Annual Parameters Source'!L68)","v":114.62031011137805},{"$f":"IF('Annual Parameters Source'!M68=\"\",\"-\",'Annual Parameters Source'!M68)","v":27109},{"$f":"IF('Annual Parameters Source'!N68=\"\",\"-\",'Annual Parameters Source'!N68)","v":0.23293647859202843},{"$f":"IF('Annual Parameters Source'!O68=\"\",\"-\",'Annual Parameters Source'!O68)","v":114.2008593815823},{"$f":"IF('Annual Parameters Source'!P68=\"\",\"-\",'Annual Parameters Source'!P68)","v":38467.101994031014},{"$f":"IF('Annual Parameters Source'!Q68=\"\",\"-\",'Annual Parameters Source'!Q68)","v":1.3982876712002934},{"$f":"IF('Annual Parameters Source'!R68=\"\",\"-\",'Annual Parameters Source'!R68)","v":145.31136775052769},{"$f":"IF('Annual Parameters Source'!S68=\"\",\"-\",'Annual Parameters Source'!S68)","v":93093.253163156143},{"$f":"IF('Annual Parameters Source'!T68=\"\",\"-\",'Annual Parameters Source'!T68)","v":1.9689972246161425},{"$f":"IF('Annual Parameters Source'!U68=\"\",\"-\",'Annual Parameters Source'!U68)","v":132.72318362929846},{"$f":"IF('Annual Parameters Source'!V68=\"\",\"-\",'Annual Parameters Source'!V68)","v":1.3982876712002934},{"$f":"IF('Annual Parameters Source'!W68=\"\",\"-\",'Annual Parameters Source'!W68)","v":1.3982876712002934},{"$f":"IF('Annual Parameters Source'!X68=\"\",\"-\",'Annual Parameters Source'!X68)","v":113.03173260588422},{"$f":"IF('Annual Parameters Source'!Y68=\"\",\"-\",'Annual Parameters Source'!Y68)","v":113.03173260588422},{"$f":"IF('Annual Parameters Source'!AD68=\"\",\"-\",'Annual Parameters Source'!AD68)","v":1.3982876712002934},{"$f":"IF('Annual Parameters Source'!AE68=\"\",\"-\",'Annual Parameters Source'!AE68)","v":1.3982876712002934},{"$f":"IF('Annual Parameters Source'!AF68=\"\",\"-\",'Annual Parameters Source'!AF68)","v":113.03173260588423},{"$f":"IF('Annual Parameters Source'!AG68=\"\",\"-\",'Annual Parameters Source'!AG68)","v":113.03173260588423},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0807551711486474},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.47879804815911},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0807551711486076},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.47879804815905},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.29015607973369356},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":9.2036807569537721E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.15968610230614},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B71,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.36568477825367},{"$f":"IF('Annual Parameters Source'!J68=\"\",\"-\",'Annual Parameters Source'!J68)","v":"-"},{"$f":"IF('Annual Parameters Source'!K68=\"\",\"-\",'Annual Parameters Source'!K68)","v":"-"}]
[null,2017,null,{"$f":"IF('Annual Parameters Source'!D69=\"\",\"-\",'Annual Parameters Source'!D69/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":80.66097001174532},{"$f":"IF('Annual Parameters Source'!E69=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E69)","v":2599961},{"$f":"IF('Annual Parameters Source'!F69=\"\",\"-\",'Annual Parameters Source'!F69)","v":3.0232221788549589},{"$f":"IF('Annual Parameters Source'!G69=\"\",\"-\",'Annual Parameters Source'!G69)","v":171.59170856427073},{"$f":"IF('Annual Parameters Source'!H69=\"\",\"-\",'Annual Parameters Source'!H69)","v":65964.3},{"$f":"IF('Annual Parameters Source'!I69=\"\",\"-\",'Annual Parameters Source'!I69)","v":0.54644558865222281},{"$f":"IF('Annual Parameters Source'!L69=\"\",\"-\",'Annual Parameters Source'!L69)","v":115.24664773968115},{"$f":"IF('Annual Parameters Source'!M69=\"\",\"-\",'Annual Parameters Source'!M69)","v":27226},{"$f":"IF('Annual Parameters Source'!N69=\"\",\"-\",'Annual Parameters Source'!N69)","v":0.4315909845438784},{"$f":"IF('Annual Parameters Source'!O69=\"\",\"-\",'Annual Parameters Source'!O69)","v":114.69373999494485},{"$f":"IF('Annual Parameters Source'!P69=\"\",\"-\",'Annual Parameters Source'!P69)","v":39414.668237213154},{"$f":"IF('Annual Parameters Source'!Q69=\"\",\"-\",'Annual Parameters Source'!Q69)","v":2.4633159090829748},{"$f":"IF('Annual Parameters Source'!R69=\"\",\"-\",'Annual Parameters Source'!R69)","v":148.8908457900325},{"$f":"IF('Annual Parameters Source'!S69=\"\",\"-\",'Annual Parameters Source'!S69)","v":95495.518989201504},{"$f":"IF('Annual Parameters Source'!T69=\"\",\"-\",'Annual Parameters Source'!T69)","v":2.5804940147865718},{"$f":"IF('Annual Parameters Source'!U69=\"\",\"-\",'Annual Parameters Source'!U69)","v":136.14809743908668},{"$f":"IF('Annual Parameters Source'!V69=\"\",\"-\",'Annual Parameters Source'!V69)","v":2.4633159090829748},{"$f":"IF('Annual Parameters Source'!W69=\"\",\"-\",'Annual Parameters Source'!W69)","v":2.4633159090829748},{"$f":"IF('Annual Parameters Source'!X69=\"\",\"-\",'Annual Parameters Source'!X69)","v":115.81606125747709},{"$f":"IF('Annual Parameters Source'!Y69=\"\",\"-\",'Annual Parameters Source'!Y69)","v":115.81606125747709},{"$f":"IF('Annual Parameters Source'!AD69=\"\",\"-\",'Annual Parameters Source'!AD69)","v":2.4633159090829748},{"$f":"IF('Annual Parameters Source'!AE69=\"\",\"-\",'Annual Parameters Source'!AE69)","v":2.4633159090829748},{"$f":"IF('Annual Parameters Source'!AF69=\"\",\"-\",'Annual Parameters Source'!AF69)","v":115.8160612574771},{"$f":"IF('Annual Parameters Source'!AG69=\"\",\"-\",'Annual Parameters Source'!AG69)","v":115.8160612574771},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":2.1474819682908897},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":107.74393621661328},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":2.1474819682909301},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":107.74393621661328},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3524231822993802},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.42983448759583881},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.527793148295},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B72,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.79709110514233},{"$f":"IF('Annual Parameters Source'!J69=\"\",\"-\",'Annual Parameters Source'!J69)","v":"-"},{"$f":"IF('Annual Parameters Source'!K69=\"\",\"-\",'Annual Parameters Source'!K69)","v":"-"}]
[null,2018,null,{"$f":"IF('Annual Parameters Source'!D70=\"\",\"-\",'Annual Parameters Source'!D70/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":82.24421624300939},{"$f":"IF('Annual Parameters Source'!E70=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E70)","v":2640295},{"$f":"IF('Annual Parameters Source'!F70=\"\",\"-\",'Annual Parameters Source'!F70)","v":1.5513309622721265},{"$f":"IF('Annual Parameters Source'!G70=\"\",\"-\",'Annual Parameters Source'!G70)","v":174.25366386792004},{"$f":"IF('Annual Parameters Source'!H70=\"\",\"-\",'Annual Parameters Source'!H70)","v":66286.7},{"$f":"IF('Annual Parameters Source'!I70=\"\",\"-\",'Annual Parameters Source'!I70)","v":0.48874921737969501},{"$f":"IF('Annual Parameters Source'!L70=\"\",\"-\",'Annual Parameters Source'!L70)","v":115.80991482856518},{"$f":"IF('Annual Parameters Source'!M70=\"\",\"-\",'Annual Parameters Source'!M70)","v":27576},{"$f":"IF('Annual Parameters Source'!N70=\"\",\"-\",'Annual Parameters Source'!N70)","v":1.2855358848159848},{"$f":"IF('Annual Parameters Source'!O70=\"\",\"-\",'Annual Parameters Source'!O70)","v":116.1681691802174},{"$f":"IF('Annual Parameters Source'!P70=\"\",\"-\",'Annual Parameters Source'!P70)","v":39831.444316884081},{"$f":"IF('Annual Parameters Source'!Q70=\"\",\"-\",'Annual Parameters Source'!Q70)","v":1.0574136439829962},{"$f":"IF('Annual Parameters Source'!R70=\"\",\"-\",'Annual Parameters Source'!R70)","v":150.46523790805799},{"$f":"IF('Annual Parameters Source'!S70=\"\",\"-\",'Annual Parameters Source'!S70)","v":95746.119814331309},{"$f":"IF('Annual Parameters Source'!T70=\"\",\"-\",'Annual Parameters Source'!T70)","v":0.26242155420732605},{"$f":"IF('Annual Parameters Source'!U70=\"\",\"-\",'Annual Parameters Source'!U70)","v":136.50537939241002},{"$f":"IF('Annual Parameters Source'!V70=\"\",\"-\",'Annual Parameters Source'!V70)","v":1.0574136439829962},{"$f":"IF('Annual Parameters Source'!W70=\"\",\"-\",'Annual Parameters Source'!W70)","v":1.0574136439829962},{"$f":"IF('Annual Parameters Source'!X70=\"\",\"-\",'Annual Parameters Source'!X70)","v":117.04071609113736},{"$f":"IF('Annual Parameters Source'!Y70=\"\",\"-\",'Annual Parameters Source'!Y70)","v":117.04071609113736},{"$f":"IF('Annual Parameters Source'!AD70=\"\",\"-\",'Annual Parameters Source'!AD70)","v":1.0574136439829962},{"$f":"IF('Annual Parameters Source'!AE70=\"\",\"-\",'Annual Parameters Source'!AE70)","v":1.0574136439829962},{"$f":"IF('Annual Parameters Source'!AF70=\"\",\"-\",'Annual Parameters Source'!AF70)","v":117.04071609113737},{"$f":"IF('Annual Parameters Source'!AG70=\"\",\"-\",'Annual Parameters Source'!AG70)","v":117.04071609113737},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.76926163894876387},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.57276898622112},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.76926163894876387},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.57276898622112},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":3.5936863791254915E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1526573250863556E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.5646384216669},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B73,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.80870955568329},{"$f":"IF('Annual Parameters Source'!J70=\"\",\"-\",'Annual Parameters Source'!J70)","v":"-"},{"$f":"IF('Annual Parameters Source'!K70=\"\",\"-\",'Annual Parameters Source'!K70)","v":"-"}]
[null,2019,null,{"$f":"IF('Annual Parameters Source'!D71=\"\",\"-\",'Annual Parameters Source'!D71/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":84.26796547525403},{"$f":"IF('Annual Parameters Source'!E71=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E71)","v":2673465},{"$f":"IF('Annual Parameters Source'!F71=\"\",\"-\",'Annual Parameters Source'!F71)","v":1.2562990120422148},{"$f":"IF('Annual Parameters Source'!G71=\"\",\"-\",'Annual Parameters Source'!G71)","v":176.4428109255401},{"$f":"IF('Annual Parameters Source'!H71=\"\",\"-\",'Annual Parameters Source'!H71)","v":66627.5},{"$f":"IF('Annual Parameters Source'!I71=\"\",\"-\",'Annual Parameters Source'!I71)","v":0.51413028556256823},{"$f":"IF('Annual Parameters Source'!L71=\"\",\"-\",'Annual Parameters Source'!L71)","v":116.40532867438306},{"$f":"IF('Annual Parameters Source'!M71=\"\",\"-\",'Annual Parameters Source'!M71)","v":27824},{"$f":"IF('Annual Parameters Source'!N71=\"\",\"-\",'Annual Parameters Source'!N71)","v":0.89933275311865402},{"$f":"IF('Annual Parameters Source'!O71=\"\",\"-\",'Annual Parameters Source'!O71)","v":117.21290757435339},{"$f":"IF('Annual Parameters Source'!P71=\"\",\"-\",'Annual Parameters Source'!P71)","v":40125.548759896439},{"$f":"IF('Annual Parameters Source'!Q71=\"\",\"-\",'Annual Parameters Source'!Q71)","v":0.73837252968427247},{"$f":"IF('Annual Parameters Source'!R71=\"\",\"-\",'Annual Parameters Source'!R71)","v":151.57623189149518},{"$f":"IF('Annual Parameters Source'!S71=\"\",\"-\",'Annual Parameters Source'!S71)","v":96084.854801610127},{"$f":"IF('Annual Parameters Source'!T71=\"\",\"-\",'Annual Parameters Source'!T71)","v":0.35378455851338142},{"$f":"IF('Annual Parameters Source'!U71=\"\",\"-\",'Annual Parameters Source'!U71)","v":136.98831434624049},{"$f":"IF('Annual Parameters Source'!V71=\"\",\"-\",'Annual Parameters Source'!V71)","v":0.73837252968427247},{"$f":"IF('Annual Parameters Source'!W71=\"\",\"-\",'Annual Parameters Source'!W71)","v":0.73837252968427247},{"$f":"IF('Annual Parameters Source'!X71=\"\",\"-\",'Annual Parameters Source'!X71)","v":117.90491258730007},{"$f":"IF('Annual Parameters Source'!Y71=\"\",\"-\",'Annual Parameters Source'!Y71)","v":117.90491258730007},{"$f":"IF('Annual Parameters Source'!AD71=\"\",\"-\",'Annual Parameters Source'!AD71)","v":0.73837252968427247},{"$f":"IF('Annual Parameters Source'!AE71=\"\",\"-\",'Annual Parameters Source'!AE71)","v":0.73837252968427247},{"$f":"IF('Annual Parameters Source'!AF71=\"\",\"-\",'Annual Parameters Source'!AF71)","v":117.90491258730009},{"$f":"IF('Annual Parameters Source'!AG71=\"\",\"-\",'Annual Parameters Source'!AG71)","v":117.90491258730009},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.52780586073071856},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.14582242408801},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.52780586073071856},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.14582242408801},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-1.3542061429870134E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-4.3446101041731038E-3},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.55074905532651},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B74,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.80432981030205},{"$f":"IF('Annual Parameters Source'!J71=\"\",\"-\",'Annual Parameters Source'!J71)","v":"-"},{"$f":"IF('Annual Parameters Source'!K71=\"\",\"-\",'Annual Parameters Source'!K71)","v":"-"}]
[null,2020,null,{"$f":"IF('Annual Parameters Source'!D72=\"\",\"-\",'Annual Parameters Source'!D72/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":88.533021561802954},{"$f":"IF('Annual Parameters Source'!E72=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E72)","v":2404838},{"$f":"IF('Annual Parameters Source'!F72=\"\",\"-\",'Annual Parameters Source'!F72)","v":-10.047896643494491},{"$f":"IF('Annual Parameters Source'!G72=\"\",\"-\",'Annual Parameters Source'!G72)","v":158.71401964886542},{"$f":"IF('Annual Parameters Source'!H72=\"\",\"-\",'Annual Parameters Source'!H72)","v":66739.899999999994},{"$f":"IF('Annual Parameters Source'!I72=\"\",\"-\",'Annual Parameters Source'!I72)","v":0.16869911072754371},{"$f":"IF('Annual Parameters Source'!L72=\"\",\"-\",'Annual Parameters Source'!L72)","v":116.60170342869623},{"$f":"IF('Annual Parameters Source'!M72=\"\",\"-\",'Annual Parameters Source'!M72)","v":27893},{"$f":"IF('Annual Parameters Source'!N72=\"\",\"-\",'Annual Parameters Source'!N72)","v":0.24798734905117883},{"$f":"IF('Annual Parameters Source'!O72=\"\",\"-\",'Annual Parameters Source'!O72)","v":117.50358075659284},{"$f":"IF('Annual Parameters Source'!P72=\"\",\"-\",'Annual Parameters Source'!P72)","v":36032.987762942408},{"$f":"IF('Annual Parameters Source'!Q72=\"\",\"-\",'Annual Parameters Source'!Q72)","v":-10.199389474878284},{"$f":"IF('Annual Parameters Source'!R72=\"\",\"-\",'Annual Parameters Source'!R72)","v":136.11638164953692},{"$f":"IF('Annual Parameters Source'!S72=\"\",\"-\",'Annual Parameters Source'!S72)","v":86216.54178467716},{"$f":"IF('Annual Parameters Source'!T72=\"\",\"-\",'Annual Parameters Source'!T72)","v":-10.270414663485127},{"$f":"IF('Annual Parameters Source'!U72=\"\",\"-\",'Annual Parameters Source'!U72)","v":122.9190464223631},{"$f":"IF('Annual Parameters Source'!V72=\"\",\"-\",'Annual Parameters Source'!V72)","v":0.37795506518101402},{"$f":"IF('Annual Parameters Source'!W72=\"\",\"-\",'Annual Parameters Source'!W72)","v":0.37795506518101402},{"$f":"IF('Annual Parameters Source'!X72=\"\",\"-\",'Annual Parameters Source'!X72)","v":118.35054017652102},{"$f":"IF('Annual Parameters Source'!Y72=\"\",\"-\",'Annual Parameters Source'!Y72)","v":118.35054017652102},{"$f":"IF('Annual Parameters Source'!AD72=\"\",\"-\",'Annual Parameters Source'!AD72)","v":0.37795506518101402},{"$f":"IF('Annual Parameters Source'!AE72=\"\",\"-\",'Annual Parameters Source'!AE72)","v":0.37795506518101402},{"$f":"IF('Annual Parameters Source'!AF72=\"\",\"-\",'Annual Parameters Source'!AF72)","v":118.35054017652104},{"$f":"IF('Annual Parameters Source'!AG72=\"\",\"-\",'Annual Parameters Source'!AG72)","v":118.35054017652104},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.72710546466341675},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.35221718479065},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.72710546466341675},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.35221718479065},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-3.5894813291875916},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-1.1514836597752005},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":98.869709065043537},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B75,'VoT7'!$A$38:$A$127,0)),\"-\")","v":99.643584424190522},{"$f":"IF('Annual Parameters Source'!J72=\"\",\"-\",'Annual Parameters Source'!J72)","v":"-"},{"$f":"IF('Annual Parameters Source'!K72=\"\",\"-\",'Annual Parameters Source'!K72)","v":"-"}]
[null,2021,null,{"$f":"IF('Annual Parameters Source'!D73=\"\",\"-\",'Annual Parameters Source'!D73/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":88.971584970313458},{"$f":"IF('Annual Parameters Source'!E73=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E73)","v":2610286},{"$f":"IF('Annual Parameters Source'!F73=\"\",\"-\",'Annual Parameters Source'!F73)","v":8.5431118437083917},{"$f":"IF('Annual Parameters Source'!G73=\"\",\"-\",'Annual Parameters Source'!G73)","v":172.27313585911327},{"$f":"IF('Annual Parameters Source'!H73=\"\",\"-\",'Annual Parameters Source'!H73)","v":66978},{"$f":"IF('Annual Parameters Source'!I73=\"\",\"-\",'Annual Parameters Source'!I73)","v":0.35675810122581225},{"$f":"IF('Annual Parameters Source'!L73=\"\",\"-\",'Annual Parameters Source'!L73)","v":117.01768945184538},{"$f":"IF('Annual Parameters Source'!M73=\"\",\"-\",'Annual Parameters Source'!M73)","v":28119},{"$f":"IF('Annual Parameters Source'!N73=\"\",\"-\",'Annual Parameters Source'!N73)","v":0.8102391280966551},{"$f":"IF('Annual Parameters Source'!O73=\"\",\"-\",'Annual Parameters Source'!O73)","v":118.45564074479741},{"$f":"IF('Annual Parameters Source'!P73=\"\",\"-\",'Annual Parameters Source'!P73)","v":38972.289408462479},{"$f":"IF('Annual Parameters Source'!Q73=\"\",\"-\",'Annual Parameters Source'!Q73)","v":8.1572520848325336},{"$f":"IF('Annual Parameters Source'!R73=\"\",\"-\",'Annual Parameters Source'!R73)","v":147.21973802944237},{"$f":"IF('Annual Parameters Source'!S73=\"\",\"-\",'Annual Parameters Source'!S73)","v":92829.972616380386},{"$f":"IF('Annual Parameters Source'!T73=\"\",\"-\",'Annual Parameters Source'!T73)","v":7.6707215283814634},{"$f":"IF('Annual Parameters Source'!U73=\"\",\"-\",'Annual Parameters Source'!U73)","v":132.34782417876451},{"$f":"IF('Annual Parameters Source'!V73=\"\",\"-\",'Annual Parameters Source'!V73)","v":0.37653194362804726},{"$f":"IF('Annual Parameters Source'!W73=\"\",\"-\",'Annual Parameters Source'!W73)","v":0.37653194362804726},{"$f":"IF('Annual Parameters Source'!X73=\"\",\"-\",'Annual Parameters Source'!X73)","v":118.79616776574197},{"$f":"IF('Annual Parameters Source'!Y73=\"\",\"-\",'Annual Parameters Source'!Y73)","v":118.79616776574197},{"$f":"IF('Annual Parameters Source'!AD73=\"\",\"-\",'Annual Parameters Source'!AD73)","v":0.37653194362804726},{"$f":"IF('Annual Parameters Source'!AE73=\"\",\"-\",'Annual Parameters Source'!AE73)","v":0.37653194362804726},{"$f":"IF('Annual Parameters Source'!AF73=\"\",\"-\",'Annual Parameters Source'!AF73)","v":118.796167765742},{"$f":"IF('Annual Parameters Source'!AG73=\"\",\"-\",'Annual Parameters Source'!AG73)","v":118.796167765742},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3931768795981891},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.86175522314117},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3931768795981891},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.86175522314117},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":4.1349014264411217},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2937355305475844},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.95787407549221},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B76,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.93270887979746},{"$f":"IF('Annual Parameters Source'!J73=\"\",\"-\",'Annual Parameters Source'!J73)","v":"-"},{"$f":"IF('Annual Parameters Source'!K73=\"\",\"-\",'Annual Parameters Source'!K73)","v":"-"}]
[null,2022,null,{"$f":"IF('Annual Parameters Source'!D74=\"\",\"-\",'Annual Parameters Source'!D74/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":94.025731926769623},{"$f":"IF('Annual Parameters Source'!E74=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E74)","v":2744708},{"$f":"IF('Annual Parameters Source'!F74=\"\",\"-\",'Annual Parameters Source'!F74)","v":5.1497039021777695},{"$f":"IF('Annual Parameters Source'!G74=\"\",\"-\",'Annual Parameters Source'!G74)","v":181.14469225885404},{"$f":"IF('Annual Parameters Source'!H74=\"\",\"-\",'Annual Parameters Source'!H74)","v":67636.100000000006},{"$f":"IF('Annual Parameters Source'!I74=\"\",\"-\",'Annual Parameters Source'!I74)","v":0.98256143808415575},{"$f":"IF('Annual Parameters Source'!L74=\"\",\"-\",'Annual Parameters Source'!L74)","v":118.1674601441363},{"$f":"IF('Annual Parameters Source'!M74=\"\",\"-\",'Annual Parameters Source'!M74)","v":28243},{"$f":"IF('Annual Parameters Source'!N74=\"\",\"-\",'Annual Parameters Source'!N74)","v":0.44098296525480996},{"$f":"IF('Annual Parameters Source'!O74=\"\",\"-\",'Annual Parameters Source'!O74)","v":118.97800994186538},{"$f":"IF('Annual Parameters Source'!P74=\"\",\"-\",'Annual Parameters Source'!P74)","v":40580.518391805555},{"$f":"IF('Annual Parameters Source'!Q74=\"\",\"-\",'Annual Parameters Source'!Q74)","v":4.1265961218944103},{"$f":"IF('Annual Parameters Source'!R74=\"\",\"-\",'Annual Parameters Source'!R74)","v":153.29490202962845},{"$f":"IF('Annual Parameters Source'!S74=\"\",\"-\",'Annual Parameters Source'!S74)","v":97181.885777006697},{"$f":"IF('Annual Parameters Source'!T74=\"\",\"-\",'Annual Parameters Source'!T74)","v":4.6880474462818178},{"$f":"IF('Annual Parameters Source'!U74=\"\",\"-\",'Annual Parameters Source'!U74)","v":138.55235297038661},{"$f":"IF('Annual Parameters Source'!V74=\"\",\"-\",'Annual Parameters Source'!V74)","v":0.37511949888795665},{"$f":"IF('Annual Parameters Source'!W74=\"\",\"-\",'Annual Parameters Source'!W74)","v":0.37511949888795665},{"$f":"IF('Annual Parameters Source'!X74=\"\",\"-\",'Annual Parameters Source'!X74)","v":119.24179535496292},{"$f":"IF('Annual Parameters Source'!Y74=\"\",\"-\",'Annual Parameters Source'!Y74)","v":119.24179535496292},{"$f":"IF('Annual Parameters Source'!AD74=\"\",\"-\",'Annual Parameters Source'!AD74)","v":0.37511949888795665},{"$f":"IF('Annual Parameters Source'!AE74=\"\",\"-\",'Annual Parameters Source'!AE74)","v":0.37511949888795665},{"$f":"IF('Annual Parameters Source'!AF74=\"\",\"-\",'Annual Parameters Source'!AF74)","v":119.24179535496295},{"$f":"IF('Annual Parameters Source'!AG74=\"\",\"-\",'Annual Parameters Source'!AG74)","v":119.24179535496295},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.11537636143721865},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.9885097189287},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.11537636143721865},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.9885097189287},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.55982681537634993},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.18007265372351761},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.38148828787619},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B77,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.75095667244257},{"$f":"IF('Annual Parameters Source'!J74=\"\",\"-\",'Annual Parameters Source'!J74)","v":"-"},{"$f":"IF('Annual Parameters Source'!K74=\"\",\"-\",'Annual Parameters Source'!K74)","v":"-"}]
[null,2023,null,{"$f":"IF('Annual Parameters Source'!D75=\"\",\"-\",'Annual Parameters Source'!D75/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":100},{"$f":"IF('Annual Parameters Source'!E75=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E75)","v":2752164},{"$f":"IF('Annual Parameters Source'!F75=\"\",\"-\",'Annual Parameters Source'!F75)","v":0.27165002615943112},{"$f":"IF('Annual Parameters Source'!G75=\"\",\"-\",'Annual Parameters Source'!G75)","v":181.63677186276163},{"$f":"IF('Annual Parameters Source'!H75=\"\",\"-\",'Annual Parameters Source'!H75)","v":68526.2},{"$f":"IF('Annual Parameters Source'!I75=\"\",\"-\",'Annual Parameters Source'!I75)","v":1.3160131941374373},{"$f":"IF('Annual Parameters Source'!L75=\"\",\"-\",'Annual Parameters Source'!L75)","v":119.72255951081024},{"$f":"IF('Annual Parameters Source'!M75=\"\",\"-\",'Annual Parameters Source'!M75)","v":28358},{"$f":"IF('Annual Parameters Source'!N75=\"\",\"-\",'Annual Parameters Source'!N75)","v":0.40718054031087353},{"$f":"IF('Annual Parameters Source'!O75=\"\",\"-\",'Annual Parameters Source'!O75)","v":119.4624652455978},{"$f":"IF('Annual Parameters Source'!P75=\"\",\"-\",'Annual Parameters Source'!P75)","v":40162.215327860002},{"$f":"IF('Annual Parameters Source'!Q75=\"\",\"-\",'Annual Parameters Source'!Q75)","v":-1.0307977337963736},{"$f":"IF('Annual Parameters Source'!R75=\"\",\"-\",'Annual Parameters Source'!R75)","v":151.71474165348167},{"$f":"IF('Annual Parameters Source'!S75=\"\",\"-\",'Annual Parameters Source'!S75)","v":97050.708794696387},{"$f":"IF('Annual Parameters Source'!T75=\"\",\"-\",'Annual Parameters Source'!T75)","v":-0.13498089820083159},{"$f":"IF('Annual Parameters Source'!U75=\"\",\"-\",'Annual Parameters Source'!U75)","v":138.3653337598688},{"$f":"IF('Annual Parameters Source'!V75=\"\",\"-\",'Annual Parameters Source'!V75)","v":-1.0307977337963736},{"$f":"IF('Annual Parameters Source'!W75=\"\",\"-\",'Annual Parameters Source'!W75)","v":-1.0307977337963736},{"$f":"IF('Annual Parameters Source'!X75=\"\",\"-\",'Annual Parameters Source'!X75)","v":118.01265363070586},{"$f":"IF('Annual Parameters Source'!Y75=\"\",\"-\",'Annual Parameters Source'!Y75)","v":118.01265363070586},{"$f":"IF('Annual Parameters Source'!AD75=\"\",\"-\",'Annual Parameters Source'!AD75)","v":-1.0307977337963736},{"$f":"IF('Annual Parameters Source'!AE75=\"\",\"-\",'Annual Parameters Source'!AE75)","v":-1.0307977337963736},{"$f":"IF('Annual Parameters Source'!AF75=\"\",\"-\",'Annual Parameters Source'!AF75)","v":118.01265363070588},{"$f":"IF('Annual Parameters Source'!AG75=\"\",\"-\",'Annual Parameters Source'!AG75)","v":118.01265363070588},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.67293447781931726},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.24835911539037},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":-0.67293447781931726},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.24835911539037},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.26607874351705124},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":8.5260695563340524E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.65390366550663},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B78,'VoT7'!$A$38:$A$127,0)),\"-\")","v":100.8368576388882},{"$f":"IF('Annual Parameters Source'!J75=\"\",\"-\",'Annual Parameters Source'!J75)","v":"-"},{"$f":"IF('Annual Parameters Source'!K75=\"\",\"-\",'Annual Parameters Source'!K75)","v":"-"}]
[null,2024,null,{"$f":"IF('Annual Parameters Source'!D76=\"\",\"-\",'Annual Parameters Source'!D76/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":103.89534821072594},{"$f":"IF('Annual Parameters Source'!E76=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E76)","v":2782111},{"$f":"IF('Annual Parameters Source'!F76=\"\",\"-\",'Annual Parameters Source'!F76)","v":1.0881255622848056},{"$f":"IF('Annual Parameters Source'!G76=\"\",\"-\",'Annual Parameters Source'!G76)","v":183.61320800790926},{"$f":"IF('Annual Parameters Source'!H76=\"\",\"-\",'Annual Parameters Source'!H76)","v":69281.399999999994},{"$f":"IF('Annual Parameters Source'!I76=\"\",\"-\",'Annual Parameters Source'!I76)","v":1.1020602338959362},{"$f":"IF('Annual Parameters Source'!L76=\"\",\"-\",'Annual Parameters Source'!L76)","v":121.04197423018128},{"$f":"IF('Annual Parameters Source'!M76=\"\",\"-\",'Annual Parameters Source'!M76)","v":28609},{"$f":"IF('Annual Parameters Source'!N76=\"\",\"-\",'Annual Parameters Source'!N76)","v":0.88511178503420562},{"$f":"IF('Annual Parameters Source'!O76=\"\",\"-\",'Annual Parameters Source'!O76)","v":120.51984160417898},{"$f":"IF('Annual Parameters Source'!P76=\"\",\"-\",'Annual Parameters Source'!P76)","v":40156.679859240721},{"$f":"IF('Annual Parameters Source'!Q76=\"\",\"-\",'Annual Parameters Source'!Q76)","v":-1.3782777105530997E-2},{"$f":"IF('Annual Parameters Source'!R76=\"\",\"-\",'Annual Parameters Source'!R76)","v":151.69383114880333},{"$f":"IF('Annual Parameters Source'!S76=\"\",\"-\",'Annual Parameters Source'!S76)","v":97246.006501450596},{"$f":"IF('Annual Parameters Source'!T76=\"\",\"-\",'Annual Parameters Source'!T76)","v":0.20123264340845548},{"$f":"IF('Annual Parameters Source'!U76=\"\",\"-\",'Annual Parameters Source'!U76)","v":138.64376997855473},{"$f":"IF('Annual Parameters Source'!V76=\"\",\"-\",'Annual Parameters Source'!V76)","v":-1.3782777105530997E-2},{"$f":"IF('Annual Parameters Source'!W76=\"\",\"-\",'Annual Parameters Source'!W76)","v":-1.3782777105530997E-2},{"$f":"IF('Annual Parameters Source'!X76=\"\",\"-\",'Annual Parameters Source'!X76)","v":117.99638820969962},{"$f":"IF('Annual Parameters Source'!Y76=\"\",\"-\",'Annual Parameters Source'!Y76)","v":117.99638820969962},{"$f":"IF('Annual Parameters Source'!AD76=\"\",\"-\",'Annual Parameters Source'!AD76)","v":-1.3782777105530997E-2},{"$f":"IF('Annual Parameters Source'!AE76=\"\",\"-\",'Annual Parameters Source'!AE76)","v":-1.3782777105530997E-2},{"$f":"IF('Annual Parameters Source'!AF76=\"\",\"-\",'Annual Parameters Source'!AF76)","v":117.99638820969965},{"$f":"IF('Annual Parameters Source'!AG76=\"\",\"-\",'Annual Parameters Source'!AG76)","v":117.99638820969965},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.29651795628847627},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.57230011711802},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.29651795628847627},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.57230011711802},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1001984715456652},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.35317799236540115},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.78330034461649},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B79,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.19299122826159},{"$f":"IF('Annual Parameters Source'!J76=\"\",\"-\",'Annual Parameters Source'!J76)","v":"-"},{"$f":"IF('Annual Parameters Source'!K76=\"\",\"-\",'Annual Parameters Source'!K76)","v":"-"}]
[null,2025,null,{"$f":"IF('Annual Parameters Source'!D77=\"\",\"-\",'Annual Parameters Source'!D77/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":107.75513722616725},{"$f":"IF('Annual Parameters Source'!E77=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E77)","v":2818929},{"$f":"IF('Annual Parameters Source'!F77=\"\",\"-\",'Annual Parameters Source'!F77)","v":1.323383574559031},{"$f":"IF('Annual Parameters Source'!G77=\"\",\"-\",'Annual Parameters Source'!G77)","v":186.04311504340683},{"$f":"IF('Annual Parameters Source'!H77=\"\",\"-\",'Annual Parameters Source'!H77)","v":69487},{"$f":"IF('Annual Parameters Source'!I77=\"\",\"-\",'Annual Parameters Source'!I77)","v":0.29676074675166186},{"$f":"IF('Annual Parameters Source'!L77=\"\",\"-\",'Annual Parameters Source'!L77)","v":121.40117929678972},{"$f":"IF('Annual Parameters Source'!M77=\"\",\"-\",'Annual Parameters Source'!M77)","v":29003},{"$f":"IF('Annual Parameters Source'!N77=\"\",\"-\",'Annual Parameters Source'!N77)","v":1.3771889964696424},{"$f":"IF('Annual Parameters Source'!O77=\"\",\"-\",'Annual Parameters Source'!O77)","v":122.17962760131437},{"$f":"IF('Annual Parameters Source'!P77=\"\",\"-\",'Annual Parameters Source'!P77)","v":40567.71770259185},{"$f":"IF('Annual Parameters Source'!Q77=\"\",\"-\",'Annual Parameters Source'!Q77)","v":1.0235852286392122},{"$f":"IF('Annual Parameters Source'!R77=\"\",\"-\",'Annual Parameters Source'!R77)","v":153.24654679719936},{"$f":"IF('Annual Parameters Source'!S77=\"\",\"-\",'Annual Parameters Source'!S77)","v":97194.393683412054},{"$f":"IF('Annual Parameters Source'!T77=\"\",\"-\",'Annual Parameters Source'!T77)","v":-5.3074485930437731E-2},{"$f":"IF('Annual Parameters Source'!U77=\"\",\"-\",'Annual Parameters Source'!U77)","v":138.57018551036401},{"$f":"IF('Annual Parameters Source'!V77=\"\",\"-\",'Annual Parameters Source'!V77)","v":1.0235852286392122},{"$f":"IF('Annual Parameters Source'!W77=\"\",\"-\",'Annual Parameters Source'!W77)","v":1.0235852286392122},{"$f":"IF('Annual Parameters Source'!X77=\"\",\"-\",'Annual Parameters Source'!X77)","v":119.20418180974188},{"$f":"IF('Annual Parameters Source'!Y77=\"\",\"-\",'Annual Parameters Source'!Y77)","v":119.20418180974188},{"$f":"IF('Annual Parameters Source'!AD77=\"\",\"-\",'Annual Parameters Source'!AD77)","v":1.0235852286392122},{"$f":"IF('Annual Parameters Source'!AE77=\"\",\"-\",'Annual Parameters Source'!AE77)","v":1.0235852286392122},{"$f":"IF('Annual Parameters Source'!AF77=\"\",\"-\",'Annual Parameters Source'!AF77)","v":119.20418180974191},{"$f":"IF('Annual Parameters Source'!AG77=\"\",\"-\",'Annual Parameters Source'!AG77)","v":119.20418180974191},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0052241415632894},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":110.67374733036148},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0052241415632894},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":110.67374733036148},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.95819282272220518},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.30988202660103448},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":104.77774447970283},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B80,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.50657012025793},{"$f":"IF('Annual Parameters Source'!J77=\"\",\"-\",'Annual Parameters Source'!J77)","v":"-"},{"$f":"IF('Annual Parameters Source'!K77=\"\",\"-\",'Annual Parameters Source'!K77)","v":"-"}]
[null,2026,null,{"$f":"IF('Annual Parameters Source'!D78=\"\",\"-\",'Annual Parameters Source'!D78/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":110.10752684186977},{"$f":"IF('Annual Parameters Source'!E78=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E78)","v":2849884.5235569668},{"$f":"IF('Annual Parameters Source'!F78=\"\",\"-\",'Annual Parameters Source'!F78)","v":1.0981306573158323},{"$f":"IF('Annual Parameters Source'!G78=\"\",\"-\",'Annual Parameters Source'!G78)","v":188.08611152552385},{"$f":"IF('Annual Parameters Source'!H78=\"\",\"-\",'Annual Parameters Source'!H78)","v":"-"},{"$f":"IF('Annual Parameters Source'!I78=\"\",\"-\",'Annual Parameters Source'!I78)","v":0.32153809067154704},{"$f":"IF('Annual Parameters Source'!L78=\"\",\"-\",'Annual Parameters Source'!L78)","v":121.79153033075336},{"$f":"IF('Annual Parameters Source'!M78=\"\",\"-\",'Annual Parameters Source'!M78)","v":"-"},{"$f":"IF('Annual Parameters Source'!N78=\"\",\"-\",'Annual Parameters Source'!N78)","v":0.98583027579932025},{"$f":"IF('Annual Parameters Source'!O78=\"\",\"-\",'Annual Parameters Source'!O78)","v":123.38411136106697},{"$f":"IF('Annual Parameters Source'!P78=\"\",\"-\",'Annual Parameters Source'!P78)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q78=\"\",\"-\",'Annual Parameters Source'!Q78)","v":0.77410352893751977},{"$f":"IF('Annual Parameters Source'!R78=\"\",\"-\",'Annual Parameters Source'!R78)","v":154.43283372393137},{"$f":"IF('Annual Parameters Source'!S78=\"\",\"-\",'Annual Parameters Source'!S78)","v":"-"},{"$f":"IF('Annual Parameters Source'!T78=\"\",\"-\",'Annual Parameters Source'!T78)","v":0.11120409785196905},{"$f":"IF('Annual Parameters Source'!U78=\"\",\"-\",'Annual Parameters Source'!U78)","v":138.72428123505262},{"$f":"IF('Annual Parameters Source'!V78=\"\",\"-\",'Annual Parameters Source'!V78)","v":0.77410352893751977},{"$f":"IF('Annual Parameters Source'!W78=\"\",\"-\",'Annual Parameters Source'!W78)","v":0.77410352893751977},{"$f":"IF('Annual Parameters Source'!X78=\"\",\"-\",'Annual Parameters Source'!X78)","v":120.1269455877722},{"$f":"IF('Annual Parameters Source'!Y78=\"\",\"-\",'Annual Parameters Source'!Y78)","v":120.1269455877722},{"$f":"IF('Annual Parameters Source'!AD78=\"\",\"-\",'Annual Parameters Source'!AD78)","v":0.77410352893751977},{"$f":"IF('Annual Parameters Source'!AE78=\"\",\"-\",'Annual Parameters Source'!AE78)","v":0.77410352893751977},{"$f":"IF('Annual Parameters Source'!AF78=\"\",\"-\",'Annual Parameters Source'!AF78)","v":120.12694558777223},{"$f":"IF('Annual Parameters Source'!AG78=\"\",\"-\",'Annual Parameters Source'!AG78)","v":120.12694558777223},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.79336557650752215},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":111.55179474391149},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.79336557650752215},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":111.55179474391149},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.84273663373950636},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.27430466623855365},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.66074491643926},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B81,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.78500737863651},{"$f":"IF('Annual Parameters Source'!J78=\"\",\"-\",'Annual Parameters Source'!J78)","v":0.95882750763401237},{"$f":"IF('Annual Parameters Source'!K78=\"\",\"-\",'Annual Parameters Source'!K78)","v":0.54780616104240809}]
[null,2027,null,{"$f":"IF('Annual Parameters Source'!D79=\"\",\"-\",'Annual Parameters Source'!D79/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":112.24847159559381},{"$f":"IF('Annual Parameters Source'!E79=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E79)","v":2895160.2552425545},{"$f":"IF('Annual Parameters Source'!F79=\"\",\"-\",'Annual Parameters Source'!F79)","v":1.5886865348873291},{"$f":"IF('Annual Parameters Source'!G79=\"\",\"-\",'Annual Parameters Source'!G79)","v":191.074210253323},{"$f":"IF('Annual Parameters Source'!H79=\"\",\"-\",'Annual Parameters Source'!H79)","v":"-"},{"$f":"IF('Annual Parameters Source'!I79=\"\",\"-\",'Annual Parameters Source'!I79)","v":0.29511438169613768},{"$f":"IF('Annual Parameters Source'!L79=\"\",\"-\",'Annual Parameters Source'!L79)","v":122.15095465244724},{"$f":"IF('Annual Parameters Source'!M79=\"\",\"-\",'Annual Parameters Source'!M79)","v":"-"},{"$f":"IF('Annual Parameters Source'!N79=\"\",\"-\",'Annual Parameters Source'!N79)","v":0.55841778826889632},{"$f":"IF('Annual Parameters Source'!O79=\"\",\"-\",'Annual Parameters Source'!O79)","v":124.07311018680468},{"$f":"IF('Annual Parameters Source'!P79=\"\",\"-\",'Annual Parameters Source'!P79)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q79=\"\",\"-\",'Annual Parameters Source'!Q79)","v":1.2897658686226832},{"$f":"IF('Annual Parameters Source'!R79=\"\",\"-\",'Annual Parameters Source'!R79)","v":156.42465570324944},{"$f":"IF('Annual Parameters Source'!S79=\"\",\"-\",'Annual Parameters Source'!S79)","v":"-"},{"$f":"IF('Annual Parameters Source'!T79=\"\",\"-\",'Annual Parameters Source'!T79)","v":1.0245474911784402},{"$f":"IF('Annual Parameters Source'!U79=\"\",\"-\",'Annual Parameters Source'!U79)","v":140.14557737810165},{"$f":"IF('Annual Parameters Source'!V79=\"\",\"-\",'Annual Parameters Source'!V79)","v":1.2897658686226832},{"$f":"IF('Annual Parameters Source'!W79=\"\",\"-\",'Annual Parameters Source'!W79)","v":1.2897658686226832},{"$f":"IF('Annual Parameters Source'!X79=\"\",\"-\",'Annual Parameters Source'!X79)","v":121.67630193098222},{"$f":"IF('Annual Parameters Source'!Y79=\"\",\"-\",'Annual Parameters Source'!Y79)","v":121.67630193098222},{"$f":"IF('Annual Parameters Source'!AD79=\"\",\"-\",'Annual Parameters Source'!AD79)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE79=\"\",\"-\",'Annual Parameters Source'!AE79)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF79=\"\",\"-\",'Annual Parameters Source'!AF79)","v":121.9288497715888},{"$f":"IF('Annual Parameters Source'!AG79=\"\",\"-\",'Annual Parameters Source'!AG79)","v":121.9288497715888},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.97844263904361473},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":112.64326506830432},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1296451498228446},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":112.81193418277643},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.18102502625722339},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":5.9256351159082475E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.85201730766782},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B82,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.84532146003609},{"$f":"IF('Annual Parameters Source'!J79=\"\",\"-\",'Annual Parameters Source'!J79)","v":0.89723487808083691},{"$f":"IF('Annual Parameters Source'!K79=\"\",\"-\",'Annual Parameters Source'!K79)","v":0.30002157459475653}]
[null,2028,null,{"$f":"IF('Annual Parameters Source'!D80=\"\",\"-\",'Annual Parameters Source'!D80/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":114.36720447305287},{"$f":"IF('Annual Parameters Source'!E80=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E80)","v":2940963.2106002118},{"$f":"IF('Annual Parameters Source'!F80=\"\",\"-\",'Annual Parameters Source'!F80)","v":1.582052505546705},{"$f":"IF('Annual Parameters Source'!G80=\"\",\"-\",'Annual Parameters Source'!G80)","v":194.09710458408929},{"$f":"IF('Annual Parameters Source'!H80=\"\",\"-\",'Annual Parameters Source'!H80)","v":"-"},{"$f":"IF('Annual Parameters Source'!I80=\"\",\"-\",'Annual Parameters Source'!I80)","v":0.32289774250682246},{"$f":"IF('Annual Parameters Source'!L80=\"\",\"-\",'Annual Parameters Source'!L80)","v":122.54537732747052},{"$f":"IF('Annual Parameters Source'!M80=\"\",\"-\",'Annual Parameters Source'!M80)","v":"-"},{"$f":"IF('Annual Parameters Source'!N80=\"\",\"-\",'Annual Parameters Source'!N80)","v":0.53666934291303947},{"$f":"IF('Annual Parameters Source'!O80=\"\",\"-\",'Annual Parameters Source'!O80)","v":124.73897253197597},{"$f":"IF('Annual Parameters Source'!P80=\"\",\"-\",'Annual Parameters Source'!P80)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q80=\"\",\"-\",'Annual Parameters Source'!Q80)","v":1.2551020668000179},{"$f":"IF('Annual Parameters Source'!R80=\"\",\"-\",'Annual Parameters Source'!R80)","v":158.38794478996576},{"$f":"IF('Annual Parameters Source'!S80=\"\",\"-\",'Annual Parameters Source'!S80)","v":"-"},{"$f":"IF('Annual Parameters Source'!T80=\"\",\"-\",'Annual Parameters Source'!T80)","v":1.0398028594601927},{"$f":"IF('Annual Parameters Source'!U80=\"\",\"-\",'Annual Parameters Source'!U80)","v":141.60281509908614},{"$f":"IF('Annual Parameters Source'!V80=\"\",\"-\",'Annual Parameters Source'!V80)","v":1.2551020668000179},{"$f":"IF('Annual Parameters Source'!W80=\"\",\"-\",'Annual Parameters Source'!W80)","v":1.2551020668000179},{"$f":"IF('Annual Parameters Source'!X80=\"\",\"-\",'Annual Parameters Source'!X80)","v":123.20346371132381},{"$f":"IF('Annual Parameters Source'!Y80=\"\",\"-\",'Annual Parameters Source'!Y80)","v":123.20346371132381},{"$f":"IF('Annual Parameters Source'!AD80=\"\",\"-\",'Annual Parameters Source'!AD80)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE80=\"\",\"-\",'Annual Parameters Source'!AE80)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF80=\"\",\"-\",'Annual Parameters Source'!AF80)","v":123.75778251816263},{"$f":"IF('Annual Parameters Source'!AG80=\"\",\"-\",'Annual Parameters Source'!AG80)","v":123.75778251816263},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.95714369705225177},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":113.72142298005944},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1343672831271425},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":114.09163585560877},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.18551213644663161},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":6.0799052788945145E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":106.04838564644714},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B83,'VoT7'!$A$38:$A$127,0)),\"-\")","v":101.90724245079366},{"$f":"IF('Annual Parameters Source'!J80=\"\",\"-\",'Annual Parameters Source'!J80)","v":0.83386346125364563},{"$f":"IF('Annual Parameters Source'!K80=\"\",\"-\",'Annual Parameters Source'!K80)","v":5.4183748581949118E-2}]
[null,2029,null,{"$f":"IF('Annual Parameters Source'!D81=\"\",\"-\",'Annual Parameters Source'!D81/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":116.47597442400679},{"$f":"IF('Annual Parameters Source'!E81=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E81)","v":2986208.5548910121},{"$f":"IF('Annual Parameters Source'!F81=\"\",\"-\",'Annual Parameters Source'!F81)","v":1.5384532566650622},{"$f":"IF('Annual Parameters Source'!G81=\"\",\"-\",'Annual Parameters Source'!G81)","v":197.0831978106558},{"$f":"IF('Annual Parameters Source'!H81=\"\",\"-\",'Annual Parameters Source'!H81)","v":"-"},{"$f":"IF('Annual Parameters Source'!I81=\"\",\"-\",'Annual Parameters Source'!I81)","v":0.34133682628243456},{"$f":"IF('Annual Parameters Source'!L81=\"\",\"-\",'Annual Parameters Source'!L81)","v":122.96366982919594},{"$f":"IF('Annual Parameters Source'!M81=\"\",\"-\",'Annual Parameters Source'!M81)","v":"-"},{"$f":"IF('Annual Parameters Source'!N81=\"\",\"-\",'Annual Parameters Source'!N81)","v":0.4911310339568084},{"$f":"IF('Annual Parameters Source'!O81=\"\",\"-\",'Annual Parameters Source'!O81)","v":125.35160433751936},{"$f":"IF('Annual Parameters Source'!P81=\"\",\"-\",'Annual Parameters Source'!P81)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q81=\"\",\"-\",'Annual Parameters Source'!Q81)","v":1.1930441314083273},{"$f":"IF('Annual Parameters Source'!R81=\"\",\"-\",'Annual Parameters Source'!R81)","v":160.27758287014069},{"$f":"IF('Annual Parameters Source'!S81=\"\",\"-\",'Annual Parameters Source'!S81)","v":"-"},{"$f":"IF('Annual Parameters Source'!T81=\"\",\"-\",'Annual Parameters Source'!T81)","v":1.042203637208905},{"$f":"IF('Annual Parameters Source'!U81=\"\",\"-\",'Annual Parameters Source'!U81)","v":143.07860478843901},{"$f":"IF('Annual Parameters Source'!V81=\"\",\"-\",'Annual Parameters Source'!V81)","v":1.1930441314083273},{"$f":"IF('Annual Parameters Source'!W81=\"\",\"-\",'Annual Parameters Source'!W81)","v":1.1930441314083273},{"$f":"IF('Annual Parameters Source'!X81=\"\",\"-\",'Annual Parameters Source'!X81)","v":124.67333540482355},{"$f":"IF('Annual Parameters Source'!Y81=\"\",\"-\",'Annual Parameters Source'!Y81)","v":124.67333540482355},{"$f":"IF('Annual Parameters Source'!AD81=\"\",\"-\",'Annual Parameters Source'!AD81)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE81=\"\",\"-\",'Annual Parameters Source'!AE81)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF81=\"\",\"-\",'Annual Parameters Source'!AF81)","v":125.61414925593506},{"$f":"IF('Annual Parameters Source'!AG81=\"\",\"-\",'Annual Parameters Source'!AG81)","v":125.61414925593506},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.94128194839512913},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":114.79186220602882},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1644741905172744},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":115.4202035086863},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.28232524256570951},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":9.264354226538643E-2},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":106.34778700846049},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B84,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.00165293002506},{"$f":"IF('Annual Parameters Source'!J81=\"\",\"-\",'Annual Parameters Source'!J81)","v":0.83728975915269532},{"$f":"IF('Annual Parameters Source'!K81=\"\",\"-\",'Annual Parameters Source'!K81)","v":2.4479922039241906E-2}]
[null,2030,null,{"$f":"IF('Annual Parameters Source'!D82=\"\",\"-\",'Annual Parameters Source'!D82/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":118.78218451909342},{"$f":"IF('Annual Parameters Source'!E82=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E82)","v":3031479.6486627241},{"$f":"IF('Annual Parameters Source'!F82=\"\",\"-\",'Annual Parameters Source'!F82)","v":1.5160057624764356},{"$f":"IF('Annual Parameters Source'!G82=\"\",\"-\",'Annual Parameters Source'!G82)","v":200.07099044633819},{"$f":"IF('Annual Parameters Source'!H82=\"\",\"-\",'Annual Parameters Source'!H82)","v":"-"},{"$f":"IF('Annual Parameters Source'!I82=\"\",\"-\",'Annual Parameters Source'!I82)","v":0.36187371055620421},{"$f":"IF('Annual Parameters Source'!L82=\"\",\"-\",'Annual Parameters Source'!L82)","v":123.40864302384294},{"$f":"IF('Annual Parameters Source'!M82=\"\",\"-\",'Annual Parameters Source'!M82)","v":"-"},{"$f":"IF('Annual Parameters Source'!N82=\"\",\"-\",'Annual Parameters Source'!N82)","v":0.48417522760551512},{"$f":"IF('Annual Parameters Source'!O82=\"\",\"-\",'Annual Parameters Source'!O82)","v":125.95852575312773},{"$f":"IF('Annual Parameters Source'!P82=\"\",\"-\",'Annual Parameters Source'!P82)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q82=\"\",\"-\",'Annual Parameters Source'!Q82)","v":1.1499706106013363},{"$f":"IF('Annual Parameters Source'!R82=\"\",\"-\",'Annual Parameters Source'!R82)","v":162.12072796852951},{"$f":"IF('Annual Parameters Source'!S82=\"\",\"-\",'Annual Parameters Source'!S82)","v":"-"},{"$f":"IF('Annual Parameters Source'!T82=\"\",\"-\",'Annual Parameters Source'!T82)","v":1.0268587392330497},{"$f":"IF('Annual Parameters Source'!U82=\"\",\"-\",'Annual Parameters Source'!U82)","v":144.54781994568179},{"$f":"IF('Annual Parameters Source'!V82=\"\",\"-\",'Annual Parameters Source'!V82)","v":1.1499706106013363},{"$f":"IF('Annual Parameters Source'!W82=\"\",\"-\",'Annual Parameters Source'!W82)","v":1.1499706106013363},{"$f":"IF('Annual Parameters Source'!X82=\"\",\"-\",'Annual Parameters Source'!X82)","v":126.10704212123545},{"$f":"IF('Annual Parameters Source'!Y82=\"\",\"-\",'Annual Parameters Source'!Y82)","v":126.10704212123545},{"$f":"IF('Annual Parameters Source'!AD82=\"\",\"-\",'Annual Parameters Source'!AD82)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE82=\"\",\"-\",'Annual Parameters Source'!AE82)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF82=\"\",\"-\",'Annual Parameters Source'!AF82)","v":127.49836149477407},{"$f":"IF('Annual Parameters Source'!AG82=\"\",\"-\",'Annual Parameters Source'!AG82)","v":127.49836149477407},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.9183792448506487},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":115.84608684330655},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1740611246881467},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":116.77530724811773},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.30671229421636154},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.10083675528972263},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":106.67396874584247},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B85,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.10450808718157},{"$f":"IF('Annual Parameters Source'!J82=\"\",\"-\",'Annual Parameters Source'!J82)","v":0.83828217816725947},{"$f":"IF('Annual Parameters Source'!K82=\"\",\"-\",'Annual Parameters Source'!K82)","v":-3.0972289173777012E-3}]
[null,2031,null,{"$f":"IF('Annual Parameters Source'!D83=\"\",\"-\",'Annual Parameters Source'!D83/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":121.34831768499257},{"$f":"IF('Annual Parameters Source'!E83=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E83)","v":3091575.5236320104},{"$f":"IF('Annual Parameters Source'!F83=\"\",\"-\",'Annual Parameters Source'!F83)","v":1.9823941419430753},{"$f":"IF('Annual Parameters Source'!G83=\"\",\"-\",'Annual Parameters Source'!G83)","v":204.03718604067387},{"$f":"IF('Annual Parameters Source'!H83=\"\",\"-\",'Annual Parameters Source'!H83)","v":"-"},{"$f":"IF('Annual Parameters Source'!I83=\"\",\"-\",'Annual Parameters Source'!I83)","v":0.43242944091446134},{"$f":"IF('Annual Parameters Source'!L83=\"\",\"-\",'Annual Parameters Source'!L83)","v":123.94229832891108},{"$f":"IF('Annual Parameters Source'!M83=\"\",\"-\",'Annual Parameters Source'!M83)","v":"-"},{"$f":"IF('Annual Parameters Source'!N83=\"\",\"-\",'Annual Parameters Source'!N83)","v":0.5737802376814819},{"$f":"IF('Annual Parameters Source'!O83=\"\",\"-\",'Annual Parameters Source'!O83)","v":126.6812508815741},{"$f":"IF('Annual Parameters Source'!P83=\"\",\"-\",'Annual Parameters Source'!P83)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q83=\"\",\"-\",'Annual Parameters Source'!Q83)","v":1.5432910561428592},{"$f":"IF('Annual Parameters Source'!R83=\"\",\"-\",'Annual Parameters Source'!R83)","v":164.62272266342151},{"$f":"IF('Annual Parameters Source'!S83=\"\",\"-\",'Annual Parameters Source'!S83)","v":"-"},{"$f":"IF('Annual Parameters Source'!T83=\"\",\"-\",'Annual Parameters Source'!T83)","v":1.4005776663984282},{"$f":"IF('Annual Parameters Source'!U83=\"\",\"-\",'Annual Parameters Source'!U83)","v":146.57232442910683},{"$f":"IF('Annual Parameters Source'!V83=\"\",\"-\",'Annual Parameters Source'!V83)","v":1.5432910561428592},{"$f":"IF('Annual Parameters Source'!W83=\"\",\"-\",'Annual Parameters Source'!W83)","v":1.5432910561428592},{"$f":"IF('Annual Parameters Source'!X83=\"\",\"-\",'Annual Parameters Source'!X83)","v":128.05324082345879},{"$f":"IF('Annual Parameters Source'!Y83=\"\",\"-\",'Annual Parameters Source'!Y83)","v":128.05324082345879},{"$f":"IF('Annual Parameters Source'!AD83=\"\",\"-\",'Annual Parameters Source'!AD83)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE83=\"\",\"-\",'Annual Parameters Source'!AE83)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF83=\"\",\"-\",'Annual Parameters Source'!AF83)","v":129.41083691719567},{"$f":"IF('Annual Parameters Source'!AG83=\"\",\"-\",'Annual Parameters Source'!AG83)","v":129.41083691719567},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3510293214387492},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":117.41120144429902},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.320991459618996},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":118.31789908380919},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.83896882488511437},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.2763922042560798},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":107.56893008788779},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B86,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.38671698772856},{"$f":"IF('Annual Parameters Source'!J83=\"\",\"-\",'Annual Parameters Source'!J83)","v":0.83881975625084804},{"$f":"IF('Annual Parameters Source'!K83=\"\",\"-\",'Annual Parameters Source'!K83)","v":-2.5028543389346933E-2}]
[null,2032,null,{"$f":"IF('Annual Parameters Source'!D84=\"\",\"-\",'Annual Parameters Source'!D84/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":124.13932899174738},{"$f":"IF('Annual Parameters Source'!E84=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E84)","v":3153792.3414846486},{"$f":"IF('Annual Parameters Source'!F84=\"\",\"-\",'Annual Parameters Source'!F84)","v":2.0124631398150399},{"$f":"IF('Annual Parameters Source'!G84=\"\",\"-\",'Annual Parameters Source'!G84)","v":208.14335920125828},{"$f":"IF('Annual Parameters Source'!H84=\"\",\"-\",'Annual Parameters Source'!H84)","v":"-"},{"$f":"IF('Annual Parameters Source'!I84=\"\",\"-\",'Annual Parameters Source'!I84)","v":0.41935308375116165},{"$f":"IF('Annual Parameters Source'!L84=\"\",\"-\",'Annual Parameters Source'!L84)","v":124.46205417902543},{"$f":"IF('Annual Parameters Source'!M84=\"\",\"-\",'Annual Parameters Source'!M84)","v":"-"},{"$f":"IF('Annual Parameters Source'!N84=\"\",\"-\",'Annual Parameters Source'!N84)","v":0.5677508231110362},{"$f":"IF('Annual Parameters Source'!O84=\"\",\"-\",'Annual Parameters Source'!O84)","v":127.4004847261816},{"$f":"IF('Annual Parameters Source'!P84=\"\",\"-\",'Annual Parameters Source'!P84)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q84=\"\",\"-\",'Annual Parameters Source'!Q84)","v":1.5864571988779996},{"$f":"IF('Annual Parameters Source'!R84=\"\",\"-\",'Annual Parameters Source'!R84)","v":167.23439169810433},{"$f":"IF('Annual Parameters Source'!S84=\"\",\"-\",'Annual Parameters Source'!S84)","v":"-"},{"$f":"IF('Annual Parameters Source'!T84=\"\",\"-\",'Annual Parameters Source'!T84)","v":1.4365562567319579},{"$f":"IF('Annual Parameters Source'!U84=\"\",\"-\",'Annual Parameters Source'!U84)","v":148.67791832633063},{"$f":"IF('Annual Parameters Source'!V84=\"\",\"-\",'Annual Parameters Source'!V84)","v":1.5864571988779996},{"$f":"IF('Annual Parameters Source'!W84=\"\",\"-\",'Annual Parameters Source'!W84)","v":1.5864571988779996},{"$f":"IF('Annual Parameters Source'!X84=\"\",\"-\",'Annual Parameters Source'!X84)","v":130.08475068089913},{"$f":"IF('Annual Parameters Source'!Y84=\"\",\"-\",'Annual Parameters Source'!Y84)","v":130.08475068089913},{"$f":"IF('Annual Parameters Source'!AD84=\"\",\"-\",'Annual Parameters Source'!AD84)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE84=\"\",\"-\",'Annual Parameters Source'!AE84)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF84=\"\",\"-\",'Annual Parameters Source'!AF84)","v":131.35199947095359},{"$f":"IF('Annual Parameters Source'!AG84=\"\",\"-\",'Annual Parameters Source'!AG84)","v":131.35199947095359},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4340343360022205},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":119.09491838732301},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3720465847666685},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":119.94127577735627},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.02524329431374},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.33965389502010879},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.67177333037891},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B87,'VoT7'!$A$38:$A$127,0)),\"-\")","v":102.7344774599606},{"$f":"IF('Annual Parameters Source'!J84=\"\",\"-\",'Annual Parameters Source'!J84)","v":0.83742739339681127},{"$f":"IF('Annual Parameters Source'!K84=\"\",\"-\",'Annual Parameters Source'!K84)","v":-4.4430252118016961E-2}]
[null,2033,null,{"$f":"IF('Annual Parameters Source'!D85=\"\",\"-\",'Annual Parameters Source'!D85/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":126.99453355855756},{"$f":"IF('Annual Parameters Source'!E85=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E85)","v":3218417.2567305295},{"$f":"IF('Annual Parameters Source'!F85=\"\",\"-\",'Annual Parameters Source'!F85)","v":2.0491176415077064},{"$f":"IF('Annual Parameters Source'!G85=\"\",\"-\",'Annual Parameters Source'!G85)","v":212.40846149427801},{"$f":"IF('Annual Parameters Source'!H85=\"\",\"-\",'Annual Parameters Source'!H85)","v":"-"},{"$f":"IF('Annual Parameters Source'!I85=\"\",\"-\",'Annual Parameters Source'!I85)","v":0.40703603913092579},{"$f":"IF('Annual Parameters Source'!L85=\"\",\"-\",'Annual Parameters Source'!L85)","v":124.96865959457674},{"$f":"IF('Annual Parameters Source'!M85=\"\",\"-\",'Annual Parameters Source'!M85)","v":"-"},{"$f":"IF('Annual Parameters Source'!N85=\"\",\"-\",'Annual Parameters Source'!N85)","v":0.55373552030047735},{"$f":"IF('Annual Parameters Source'!O85=\"\",\"-\",'Annual Parameters Source'!O85)","v":128.10594646314544},{"$f":"IF('Annual Parameters Source'!P85=\"\",\"-\",'Annual Parameters Source'!P85)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q85=\"\",\"-\",'Annual Parameters Source'!Q85)","v":1.6354248339098598},{"$f":"IF('Annual Parameters Source'!R85=\"\",\"-\",'Annual Parameters Source'!R85)","v":169.96938447077321},{"$f":"IF('Annual Parameters Source'!S85=\"\",\"-\",'Annual Parameters Source'!S85)","v":"-"},{"$f":"IF('Annual Parameters Source'!T85=\"\",\"-\",'Annual Parameters Source'!T85)","v":1.487147258597199},{"$f":"IF('Annual Parameters Source'!U85=\"\",\"-\",'Annual Parameters Source'!U85)","v":150.88897791286004},{"$f":"IF('Annual Parameters Source'!V85=\"\",\"-\",'Annual Parameters Source'!V85)","v":1.6354248339098598},{"$f":"IF('Annual Parameters Source'!W85=\"\",\"-\",'Annual Parameters Source'!W85)","v":1.6354248339098598},{"$f":"IF('Annual Parameters Source'!X85=\"\",\"-\",'Annual Parameters Source'!X85)","v":132.21218899866429},{"$f":"IF('Annual Parameters Source'!Y85=\"\",\"-\",'Annual Parameters Source'!Y85)","v":132.21218899866429},{"$f":"IF('Annual Parameters Source'!AD85=\"\",\"-\",'Annual Parameters Source'!AD85)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE85=\"\",\"-\",'Annual Parameters Source'!AE85)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF85=\"\",\"-\",'Annual Parameters Source'!AF85)","v":133.32227946301788},{"$f":"IF('Annual Parameters Source'!AG85=\"\",\"-\",'Annual Parameters Source'!AG85)","v":133.32227946301788},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4774970712215065},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":120.85454231846936},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3795606198120545},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":121.59593838488085},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0515892178811719},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.35076244828816672},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.81455398160145},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B88,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.09483142833523},{"$f":"IF('Annual Parameters Source'!J85=\"\",\"-\",'Annual Parameters Source'!J85)","v":0.83427354984363589},{"$f":"IF('Annual Parameters Source'!K85=\"\",\"-\",'Annual Parameters Source'!K85)","v":-6.3778745805083789E-2}]
[null,2034,null,{"$f":"IF('Annual Parameters Source'!D86=\"\",\"-\",'Annual Parameters Source'!D86/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":129.91540783040435},{"$f":"IF('Annual Parameters Source'!E86=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E86)","v":3285100.048684739},{"$f":"IF('Annual Parameters Source'!F86=\"\",\"-\",'Annual Parameters Source'!F86)","v":2.0719125779840653},{"$f":"IF('Annual Parameters Source'!G86=\"\",\"-\",'Annual Parameters Source'!G86)","v":216.80937912468042},{"$f":"IF('Annual Parameters Source'!H86=\"\",\"-\",'Annual Parameters Source'!H86)","v":"-"},{"$f":"IF('Annual Parameters Source'!I86=\"\",\"-\",'Annual Parameters Source'!I86)","v":0.39578220030589417},{"$f":"IF('Annual Parameters Source'!L86=\"\",\"-\",'Annual Parameters Source'!L86)","v":125.46326330521293},{"$f":"IF('Annual Parameters Source'!M86=\"\",\"-\",'Annual Parameters Source'!M86)","v":"-"},{"$f":"IF('Annual Parameters Source'!N86=\"\",\"-\",'Annual Parameters Source'!N86)","v":0.53318130123060004},{"$f":"IF('Annual Parameters Source'!O86=\"\",\"-\",'Annual Parameters Source'!O86)","v":128.78898341545141},{"$f":"IF('Annual Parameters Source'!P86=\"\",\"-\",'Annual Parameters Source'!P86)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q86=\"\",\"-\",'Annual Parameters Source'!Q86)","v":1.6695227039857263},{"$f":"IF('Annual Parameters Source'!R86=\"\",\"-\",'Annual Parameters Source'!R86)","v":172.80706193433755},{"$f":"IF('Annual Parameters Source'!S86=\"\",\"-\",'Annual Parameters Source'!S86)","v":"-"},{"$f":"IF('Annual Parameters Source'!T86=\"\",\"-\",'Annual Parameters Source'!T86)","v":1.5305705607215669},{"$f":"IF('Annual Parameters Source'!U86=\"\",\"-\",'Annual Parameters Source'!U86)","v":153.19844018816795},{"$f":"IF('Annual Parameters Source'!V86=\"\",\"-\",'Annual Parameters Source'!V86)","v":1.6695227039857263},{"$f":"IF('Annual Parameters Source'!W86=\"\",\"-\",'Annual Parameters Source'!W86)","v":1.6695227039857263},{"$f":"IF('Annual Parameters Source'!X86=\"\",\"-\",'Annual Parameters Source'!X86)","v":134.41950151143351},{"$f":"IF('Annual Parameters Source'!Y86=\"\",\"-\",'Annual Parameters Source'!Y86)","v":134.41950151143351},{"$f":"IF('Annual Parameters Source'!AD86=\"\",\"-\",'Annual Parameters Source'!AD86)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE86=\"\",\"-\",'Annual Parameters Source'!AE86)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF86=\"\",\"-\",'Annual Parameters Source'!AF86)","v":135.32211365496315},{"$f":"IF('Annual Parameters Source'!AG86=\"\",\"-\",'Annual Parameters Source'!AG86)","v":135.32211365496315},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5102274798975914},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":122.67972082726735},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3870611097656533},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":123.28254835727213},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.0781497532162931},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.36213335436927507},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":110.99851932434966},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B89,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.468172199568},{"$f":"IF('Annual Parameters Source'!J86=\"\",\"-\",'Annual Parameters Source'!J86)","v":0.83134461712475305},{"$f":"IF('Annual Parameters Source'!K86=\"\",\"-\",'Annual Parameters Source'!K86)","v":-8.2576073148733845E-2}]
[null,2035,null,{"$f":"IF('Annual Parameters Source'!D87=\"\",\"-\",'Annual Parameters Source'!D87/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":132.90346221050368},{"$f":"IF('Annual Parameters Source'!E87=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E87)","v":3353355.5001080739},{"$f":"IF('Annual Parameters Source'!F87=\"\",\"-\",'Annual Parameters Source'!F87)","v":2.0777282399865555},{"$f":"IF('Annual Parameters Source'!G87=\"\",\"-\",'Annual Parameters Source'!G87)","v":221.31408882169342},{"$f":"IF('Annual Parameters Source'!H87=\"\",\"-\",'Annual Parameters Source'!H87)","v":"-"},{"$f":"IF('Annual Parameters Source'!I87=\"\",\"-\",'Annual Parameters Source'!I87)","v":0.38528212049526722},{"$f":"IF('Annual Parameters Source'!L87=\"\",\"-\",'Annual Parameters Source'!L87)","v":125.94665082651781},{"$f":"IF('Annual Parameters Source'!M87=\"\",\"-\",'Annual Parameters Source'!M87)","v":"-"},{"$f":"IF('Annual Parameters Source'!N87=\"\",\"-\",'Annual Parameters Source'!N87)","v":0.51757799486127354},{"$f":"IF('Annual Parameters Source'!O87=\"\",\"-\",'Annual Parameters Source'!O87)","v":129.45556685341532},{"$f":"IF('Annual Parameters Source'!P87=\"\",\"-\",'Annual Parameters Source'!P87)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q87=\"\",\"-\",'Annual Parameters Source'!Q87)","v":1.6859504538322634},{"$f":"IF('Annual Parameters Source'!R87=\"\",\"-\",'Annual Parameters Source'!R87)","v":175.72050337927374},{"$f":"IF('Annual Parameters Source'!S87=\"\",\"-\",'Annual Parameters Source'!S87)","v":"-"},{"$f":"IF('Annual Parameters Source'!T87=\"\",\"-\",'Annual Parameters Source'!T87)","v":1.5521168299588828},{"$f":"IF('Annual Parameters Source'!U87=\"\",\"-\",'Annual Parameters Source'!U87)","v":155.57625896156298},{"$f":"IF('Annual Parameters Source'!V87=\"\",\"-\",'Annual Parameters Source'!V87)","v":1.6859504538322634},{"$f":"IF('Annual Parameters Source'!W87=\"\",\"-\",'Annual Parameters Source'!W87)","v":1.6859504538322634},{"$f":"IF('Annual Parameters Source'!X87=\"\",\"-\",'Annual Parameters Source'!X87)","v":136.6857477072046},{"$f":"IF('Annual Parameters Source'!Y87=\"\",\"-\",'Annual Parameters Source'!Y87)","v":136.6857477072046},{"$f":"IF('Annual Parameters Source'!AD87=\"\",\"-\",'Annual Parameters Source'!AD87)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE87=\"\",\"-\",'Annual Parameters Source'!AE87)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF87=\"\",\"-\",'Annual Parameters Source'!AF87)","v":137.35194535978758},{"$f":"IF('Annual Parameters Source'!AG87=\"\",\"-\",'Annual Parameters Source'!AG87)","v":137.35194535978758},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5301090921055602},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":124.55685438981509},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3945521490800692},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":125.00178778482915},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1049266131360531},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.37377501952766728},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":112.22497150455136},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B90,'VoT7'!$A$38:$A$127,0)),\"-\")","v":103.85491038041185},{"$f":"IF('Annual Parameters Source'!J87=\"\",\"-\",'Annual Parameters Source'!J87)","v":0.82690958961062155},{"$f":"IF('Annual Parameters Source'!K87=\"\",\"-\",'Annual Parameters Source'!K87)","v":-0.1010677567839538}]
[null,2036,null,{"$f":"IF('Annual Parameters Source'!D88=\"\",\"-\",'Annual Parameters Source'!D88/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":135.96024184134524},{"$f":"IF('Annual Parameters Source'!E88=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E88)","v":3423623.0969761992},{"$f":"IF('Annual Parameters Source'!F88=\"\",\"-\",'Annual Parameters Source'!F88)","v":2.0954413233509115},{"$f":"IF('Annual Parameters Source'!G88=\"\",\"-\",'Annual Parameters Source'!G88)","v":225.95159569326071},{"$f":"IF('Annual Parameters Source'!H88=\"\",\"-\",'Annual Parameters Source'!H88)","v":"-"},{"$f":"IF('Annual Parameters Source'!I88=\"\",\"-\",'Annual Parameters Source'!I88)","v":0.37569405597066563},{"$f":"IF('Annual Parameters Source'!L88=\"\",\"-\",'Annual Parameters Source'!L88)","v":126.41982490736717},{"$f":"IF('Annual Parameters Source'!M88=\"\",\"-\",'Annual Parameters Source'!M88)","v":"-"},{"$f":"IF('Annual Parameters Source'!N88=\"\",\"-\",'Annual Parameters Source'!N88)","v":0.52316568431423205},{"$f":"IF('Annual Parameters Source'!O88=\"\",\"-\",'Annual Parameters Source'!O88)","v":130.13283395562686},{"$f":"IF('Annual Parameters Source'!P88=\"\",\"-\",'Annual Parameters Source'!P88)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q88=\"\",\"-\",'Annual Parameters Source'!Q88)","v":1.7133104618148876},{"$f":"IF('Annual Parameters Source'!R88=\"\",\"-\",'Annual Parameters Source'!R88)","v":178.73114114722463},{"$f":"IF('Annual Parameters Source'!S88=\"\",\"-\",'Annual Parameters Source'!S88)","v":"-"},{"$f":"IF('Annual Parameters Source'!T88=\"\",\"-\",'Annual Parameters Source'!T88)","v":1.5640928420164402},{"$f":"IF('Annual Parameters Source'!U88=\"\",\"-\",'Annual Parameters Source'!U88)","v":158.00961609185777},{"$f":"IF('Annual Parameters Source'!V88=\"\",\"-\",'Annual Parameters Source'!V88)","v":1.7133104618148876},{"$f":"IF('Annual Parameters Source'!W88=\"\",\"-\",'Annual Parameters Source'!W88)","v":1.7133104618148876},{"$f":"IF('Annual Parameters Source'!X88=\"\",\"-\",'Annual Parameters Source'!X88)","v":139.02759892248204},{"$f":"IF('Annual Parameters Source'!Y88=\"\",\"-\",'Annual Parameters Source'!Y88)","v":139.02759892248204},{"$f":"IF('Annual Parameters Source'!AD88=\"\",\"-\",'Annual Parameters Source'!AD88)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE88=\"\",\"-\",'Annual Parameters Source'!AE88)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF88=\"\",\"-\",'Annual Parameters Source'!AF88)","v":139.41222454018438},{"$f":"IF('Annual Parameters Source'!AG88=\"\",\"-\",'Annual Parameters Source'!AG88)","v":139.41222454018438},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5580241523138578},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":126.4974802645708},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4020378460751195},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":126.75436015784295},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1319213130233499},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.38569600127813786},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":113.49526987554576},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B91,'VoT7'!$A$38:$A$127,0)),\"-\")","v":104.25547461688009},{"$f":"IF('Annual Parameters Source'!J88=\"\",\"-\",'Annual Parameters Source'!J88)","v":0.82060855884816364},{"$f":"IF('Annual Parameters Source'!K88=\"\",\"-\",'Annual Parameters Source'!K88)","v":-0.1189197059410961}]
[null,2037,null,{"$f":"IF('Annual Parameters Source'!D89=\"\",\"-\",'Annual Parameters Source'!D89/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":139.08732740369615},{"$f":"IF('Annual Parameters Source'!E89=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E89)","v":3497561.2906610463},{"$f":"IF('Annual Parameters Source'!F89=\"\",\"-\",'Annual Parameters Source'!F89)","v":2.1596475894250773},{"$f":"IF('Annual Parameters Source'!G89=\"\",\"-\",'Annual Parameters Source'!G89)","v":230.83135388291771},{"$f":"IF('Annual Parameters Source'!H89=\"\",\"-\",'Annual Parameters Source'!H89)","v":"-"},{"$f":"IF('Annual Parameters Source'!I89=\"\",\"-\",'Annual Parameters Source'!I89)","v":0.3671120561324237},{"$f":"IF('Annual Parameters Source'!L89=\"\",\"-\",'Annual Parameters Source'!L89)","v":126.88392732594362},{"$f":"IF('Annual Parameters Source'!M89=\"\",\"-\",'Annual Parameters Source'!M89)","v":"-"},{"$f":"IF('Annual Parameters Source'!N89=\"\",\"-\",'Annual Parameters Source'!N89)","v":0.50478428067532022},{"$f":"IF('Annual Parameters Source'!O89=\"\",\"-\",'Annual Parameters Source'!O89)","v":130.78972404543219},{"$f":"IF('Annual Parameters Source'!P89=\"\",\"-\",'Annual Parameters Source'!P89)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q89=\"\",\"-\",'Annual Parameters Source'!Q89)","v":1.7859789891036648},{"$f":"IF('Annual Parameters Source'!R89=\"\",\"-\",'Annual Parameters Source'!R89)","v":181.92324177509931},{"$f":"IF('Annual Parameters Source'!S89=\"\",\"-\",'Annual Parameters Source'!S89)","v":"-"},{"$f":"IF('Annual Parameters Source'!T89=\"\",\"-\",'Annual Parameters Source'!T89)","v":1.6465517742203062},{"$f":"IF('Annual Parameters Source'!U89=\"\",\"-\",'Annual Parameters Source'!U89)","v":160.61132622905697},{"$f":"IF('Annual Parameters Source'!V89=\"\",\"-\",'Annual Parameters Source'!V89)","v":1.7859789891036648},{"$f":"IF('Annual Parameters Source'!W89=\"\",\"-\",'Annual Parameters Source'!W89)","v":1.7859789891036648},{"$f":"IF('Annual Parameters Source'!X89=\"\",\"-\",'Annual Parameters Source'!X89)","v":141.51060262829287},{"$f":"IF('Annual Parameters Source'!Y89=\"\",\"-\",'Annual Parameters Source'!Y89)","v":141.51060262829287},{"$f":"IF('Annual Parameters Source'!AD89=\"\",\"-\",'Annual Parameters Source'!AD89)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE89=\"\",\"-\",'Annual Parameters Source'!AE89)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF89=\"\",\"-\",'Annual Parameters Source'!AF89)","v":141.50340790828713},{"$f":"IF('Annual Parameters Source'!AG89=\"\",\"-\",'Annual Parameters Source'!AG89)","v":141.50340790828713},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.6131119647019552},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":128.53802625376508},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4033923222789599},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":128.53322111645193},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1360410420391545},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.38997731438981464},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":114.78462272210506},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B92,'VoT7'!$A$38:$A$127,0)),\"-\")","v":104.66204731689535},{"$f":"IF('Annual Parameters Source'!J89=\"\",\"-\",'Annual Parameters Source'!J89)","v":0.81377046037718426},{"$f":"IF('Annual Parameters Source'!K89=\"\",\"-\",'Annual Parameters Source'!K89)","v":-0.1358194202772208}]
[null,2038,null,{"$f":"IF('Annual Parameters Source'!D90=\"\",\"-\",'Annual Parameters Source'!D90/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":142.28633593398118},{"$f":"IF('Annual Parameters Source'!E90=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E90)","v":3570779.1802928303},{"$f":"IF('Annual Parameters Source'!F90=\"\",\"-\",'Annual Parameters Source'!F90)","v":2.0933983294956278},{"$f":"IF('Annual Parameters Source'!G90=\"\",\"-\",'Annual Parameters Source'!G90)","v":235.66357358905486},{"$f":"IF('Annual Parameters Source'!H90=\"\",\"-\",'Annual Parameters Source'!H90)","v":"-"},{"$f":"IF('Annual Parameters Source'!I90=\"\",\"-\",'Annual Parameters Source'!I90)","v":0.35962912987459461},{"$f":"IF('Annual Parameters Source'!L90=\"\",\"-\",'Annual Parameters Source'!L90)","v":127.34023888973661},{"$f":"IF('Annual Parameters Source'!M90=\"\",\"-\",'Annual Parameters Source'!M90)","v":"-"},{"$f":"IF('Annual Parameters Source'!N90=\"\",\"-\",'Annual Parameters Source'!N90)","v":0.48874806874504034},{"$f":"IF('Annual Parameters Source'!O90=\"\",\"-\",'Annual Parameters Source'!O90)","v":131.42895629582119},{"$f":"IF('Annual Parameters Source'!P90=\"\",\"-\",'Annual Parameters Source'!P90)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q90=\"\",\"-\",'Annual Parameters Source'!Q90)","v":1.7275564035588165},{"$f":"IF('Annual Parameters Source'!R90=\"\",\"-\",'Annual Parameters Source'!R90)","v":185.06606838794684},{"$f":"IF('Annual Parameters Source'!S90=\"\",\"-\",'Annual Parameters Source'!S90)","v":"-"},{"$f":"IF('Annual Parameters Source'!T90=\"\",\"-\",'Annual Parameters Source'!T90)","v":1.5968457081909637},{"$f":"IF('Annual Parameters Source'!U90=\"\",\"-\",'Annual Parameters Source'!U90)","v":163.17604129881428},{"$f":"IF('Annual Parameters Source'!V90=\"\",\"-\",'Annual Parameters Source'!V90)","v":1.7275564035588165},{"$f":"IF('Annual Parameters Source'!W90=\"\",\"-\",'Annual Parameters Source'!W90)","v":1.7275564035588165},{"$f":"IF('Annual Parameters Source'!X90=\"\",\"-\",'Annual Parameters Source'!X90)","v":143.95527810571261},{"$f":"IF('Annual Parameters Source'!Y90=\"\",\"-\",'Annual Parameters Source'!Y90)","v":143.95527810571261},{"$f":"IF('Annual Parameters Source'!AD90=\"\",\"-\",'Annual Parameters Source'!AD90)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE90=\"\",\"-\",'Annual Parameters Source'!AE90)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF90=\"\",\"-\",'Annual Parameters Source'!AF90)","v":143.62595902691143},{"$f":"IF('Annual Parameters Source'!AG90=\"\",\"-\",'Annual Parameters Source'!AG90)","v":143.62595902691143},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5720492311073542},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":130.55870730716796},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.404729343359685},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":130.33876498944011},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1401293206548142},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.3942893351455482},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":116.09331586136278},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B93,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.07471860741087},{"$f":"IF('Annual Parameters Source'!J90=\"\",\"-\",'Annual Parameters Source'!J90)","v":0.80687865572271178},{"$f":"IF('Annual Parameters Source'!K90=\"\",\"-\",'Annual Parameters Source'!K90)","v":-0.15154673608701241}]
[null,2039,null,{"$f":"IF('Annual Parameters Source'!D91=\"\",\"-\",'Annual Parameters Source'!D91/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":145.55892166046272},{"$f":"IF('Annual Parameters Source'!E91=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E91)","v":3643497.5760277091},{"$f":"IF('Annual Parameters Source'!F91=\"\",\"-\",'Annual Parameters Source'!F91)","v":2.0364853737305282},{"$f":"IF('Annual Parameters Source'!G91=\"\",\"-\",'Annual Parameters Source'!G91)","v":240.46282779640663},{"$f":"IF('Annual Parameters Source'!H91=\"\",\"-\",'Annual Parameters Source'!H91)","v":"-"},{"$f":"IF('Annual Parameters Source'!I91=\"\",\"-\",'Annual Parameters Source'!I91)","v":0.35290875821714085},{"$f":"IF('Annual Parameters Source'!L91=\"\",\"-\",'Annual Parameters Source'!L91)","v":127.78963374551313},{"$f":"IF('Annual Parameters Source'!M91=\"\",\"-\",'Annual Parameters Source'!M91)","v":"-"},{"$f":"IF('Annual Parameters Source'!N91=\"\",\"-\",'Annual Parameters Source'!N91)","v":0.46427042650835049},{"$f":"IF('Annual Parameters Source'!O91=\"\",\"-\",'Annual Parameters Source'!O91)","v":132.03914207177127},{"$f":"IF('Annual Parameters Source'!P91=\"\",\"-\",'Annual Parameters Source'!P91)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q91=\"\",\"-\",'Annual Parameters Source'!Q91)","v":1.6776560204843527},{"$f":"IF('Annual Parameters Source'!R91=\"\",\"-\",'Annual Parameters Source'!R91)","v":188.17084042613092},{"$f":"IF('Annual Parameters Source'!S91=\"\",\"-\",'Annual Parameters Source'!S91)","v":"-"},{"$f":"IF('Annual Parameters Source'!T91=\"\",\"-\",'Annual Parameters Source'!T91)","v":1.5649493501993739},{"$f":"IF('Annual Parameters Source'!U91=\"\",\"-\",'Annual Parameters Source'!U91)","v":165.72966369680114},{"$f":"IF('Annual Parameters Source'!V91=\"\",\"-\",'Annual Parameters Source'!V91)","v":1.6776560204843527},{"$f":"IF('Annual Parameters Source'!W91=\"\",\"-\",'Annual Parameters Source'!W91)","v":1.6776560204843527},{"$f":"IF('Annual Parameters Source'!X91=\"\",\"-\",'Annual Parameters Source'!X91)","v":146.3703524956581},{"$f":"IF('Annual Parameters Source'!Y91=\"\",\"-\",'Annual Parameters Source'!Y91)","v":146.3703524956581},{"$f":"IF('Annual Parameters Source'!AD91=\"\",\"-\",'Annual Parameters Source'!AD91)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE91=\"\",\"-\",'Annual Parameters Source'!AE91)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF91=\"\",\"-\",'Annual Parameters Source'!AF91)","v":145.78034841231508},{"$f":"IF('Annual Parameters Source'!AG91=\"\",\"-\",'Annual Parameters Source'!AG91)","v":145.78034841231508},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.5370332276114906},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":132.56543802001917},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4060490992311028},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":132.17139202052306},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1441860597149451},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.39863191205697984},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":117.42163939770933},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B94,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.49357996728409},{"$f":"IF('Annual Parameters Source'!J91=\"\",\"-\",'Annual Parameters Source'!J91)","v":0.80024462903536819},{"$f":"IF('Annual Parameters Source'!K91=\"\",\"-\",'Annual Parameters Source'!K91)","v":-0.16621430747044899}]
[null,2040,null,{"$f":"IF('Annual Parameters Source'!D92=\"\",\"-\",'Annual Parameters Source'!D92/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":148.90677685865336},{"$f":"IF('Annual Parameters Source'!E92=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E92)","v":3715186.0720195756},{"$f":"IF('Annual Parameters Source'!F92=\"\",\"-\",'Annual Parameters Source'!F92)","v":1.9675735881790928},{"$f":"IF('Annual Parameters Source'!G92=\"\",\"-\",'Annual Parameters Source'!G92)","v":245.19411088551729},{"$f":"IF('Annual Parameters Source'!H92=\"\",\"-\",'Annual Parameters Source'!H92)","v":"-"},{"$f":"IF('Annual Parameters Source'!I92=\"\",\"-\",'Annual Parameters Source'!I92)","v":0.34680045569517315},{"$f":"IF('Annual Parameters Source'!L92=\"\",\"-\",'Annual Parameters Source'!L92)","v":128.23280877767377},{"$f":"IF('Annual Parameters Source'!M92=\"\",\"-\",'Annual Parameters Source'!M92)","v":"-"},{"$f":"IF('Annual Parameters Source'!N92=\"\",\"-\",'Annual Parameters Source'!N92)","v":0.3468004556951671},{"$f":"IF('Annual Parameters Source'!O92=\"\",\"-\",'Annual Parameters Source'!O92)","v":132.49705441817218},{"$f":"IF('Annual Parameters Source'!P92=\"\",\"-\",'Annual Parameters Source'!P92)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q92=\"\",\"-\",'Annual Parameters Source'!Q92)","v":1.6151717096346552},{"$f":"IF('Annual Parameters Source'!R92=\"\",\"-\",'Annual Parameters Source'!R92)","v":191.21012260647555},{"$f":"IF('Annual Parameters Source'!S92=\"\",\"-\",'Annual Parameters Source'!S92)","v":"-"},{"$f":"IF('Annual Parameters Source'!T92=\"\",\"-\",'Annual Parameters Source'!T92)","v":1.6151717096346552},{"$f":"IF('Annual Parameters Source'!U92=\"\",\"-\",'Annual Parameters Source'!U92)","v":168.40648233930452},{"$f":"IF('Annual Parameters Source'!V92=\"\",\"-\",'Annual Parameters Source'!V92)","v":1.6151717096346552},{"$f":"IF('Annual Parameters Source'!W92=\"\",\"-\",'Annual Parameters Source'!W92)","v":1.6151717096346552},{"$f":"IF('Annual Parameters Source'!X92=\"\",\"-\",'Annual Parameters Source'!X92)","v":148.73448502046048},{"$f":"IF('Annual Parameters Source'!Y92=\"\",\"-\",'Annual Parameters Source'!Y92)","v":148.73448502046048},{"$f":"IF('Annual Parameters Source'!AD92=\"\",\"-\",'Annual Parameters Source'!AD92)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE92=\"\",\"-\",'Annual Parameters Source'!AE92)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF92=\"\",\"-\",'Annual Parameters Source'!AF92)","v":147.96705363849978},{"$f":"IF('Annual Parameters Source'!AG92=\"\",\"-\",'Annual Parameters Source'!AG92)","v":147.96705363849978},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4925570553799969},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":134.54405281818237},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.407351778711996},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":134.03150845707231},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1482111783716769},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.40300488466044604},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":118.7698877871011},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B95,'VoT7'!$A$38:$A$127,0)),\"-\")","v":105.91872424755543},{"$f":"IF('Annual Parameters Source'!J92=\"\",\"-\",'Annual Parameters Source'!J92)","v":0.79373005822945697},{"$f":"IF('Annual Parameters Source'!K92=\"\",\"-\",'Annual Parameters Source'!K92)","v":-0.1799639796936523}]
[null,2041,null,{"$f":"IF('Annual Parameters Source'!D93=\"\",\"-\",'Annual Parameters Source'!D93/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":152.33163272640235},{"$f":"IF('Annual Parameters Source'!E93=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E93)","v":3786420.5997088263},{"$f":"IF('Annual Parameters Source'!F93=\"\",\"-\",'Annual Parameters Source'!F93)","v":1.9173878860535183},{"$f":"IF('Annual Parameters Source'!G93=\"\",\"-\",'Annual Parameters Source'!G93)","v":249.89543306495281},{"$f":"IF('Annual Parameters Source'!H93=\"\",\"-\",'Annual Parameters Source'!H93)","v":"-"},{"$f":"IF('Annual Parameters Source'!I93=\"\",\"-\",'Annual Parameters Source'!I93)","v":0.34104557929313106},{"$f":"IF('Annual Parameters Source'!L93=\"\",\"-\",'Annual Parameters Source'!L93)","v":128.67014110321344},{"$f":"IF('Annual Parameters Source'!M93=\"\",\"-\",'Annual Parameters Source'!M93)","v":"-"},{"$f":"IF('Annual Parameters Source'!N93=\"\",\"-\",'Annual Parameters Source'!N93)","v":0.34104557929312512},{"$f":"IF('Annual Parameters Source'!O93=\"\",\"-\",'Annual Parameters Source'!O93)","v":132.94892976495896},{"$f":"IF('Annual Parameters Source'!P93=\"\",\"-\",'Annual Parameters Source'!P93)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q93=\"\",\"-\",'Annual Parameters Source'!Q93)","v":1.5709845334576533},{"$f":"IF('Annual Parameters Source'!R93=\"\",\"-\",'Annual Parameters Source'!R93)","v":194.2140040590287},{"$f":"IF('Annual Parameters Source'!S93=\"\",\"-\",'Annual Parameters Source'!S93)","v":"-"},{"$f":"IF('Annual Parameters Source'!T93=\"\",\"-\",'Annual Parameters Source'!T93)","v":1.5709845334576533},{"$f":"IF('Annual Parameters Source'!U93=\"\",\"-\",'Annual Parameters Source'!U93)","v":171.05212213019504},{"$f":"IF('Annual Parameters Source'!V93=\"\",\"-\",'Annual Parameters Source'!V93)","v":1.5709845334576533},{"$f":"IF('Annual Parameters Source'!W93=\"\",\"-\",'Annual Parameters Source'!W93)","v":1.5709845334576533},{"$f":"IF('Annual Parameters Source'!X93=\"\",\"-\",'Annual Parameters Source'!X93)","v":151.0710807760498},{"$f":"IF('Annual Parameters Source'!Y93=\"\",\"-\",'Annual Parameters Source'!Y93)","v":151.0710807760498},{"$f":"IF('Annual Parameters Source'!AD93=\"\",\"-\",'Annual Parameters Source'!AD93)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE93=\"\",\"-\",'Annual Parameters Source'!AE93)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF93=\"\",\"-\",'Annual Parameters Source'!AF93)","v":150.18655944307727},{"$f":"IF('Annual Parameters Source'!AG93=\"\",\"-\",'Annual Parameters Source'!AG93)","v":150.18655944307727},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4613942437502221},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":136.51027186137554},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4086375695026914},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":135.91952664016981},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1522046039865679},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.40740808345353285},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":120.13835990233376},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B96,'VoT7'!$A$38:$A$127,0)),\"-\")","v":106.35024569203084},{"$f":"IF('Annual Parameters Source'!J93=\"\",\"-\",'Annual Parameters Source'!J93)","v":0.78716797818645012},{"$f":"IF('Annual Parameters Source'!K93=\"\",\"-\",'Annual Parameters Source'!K93)","v":-0.1928512076109723}]
[null,2042,null,{"$f":"IF('Annual Parameters Source'!D94=\"\",\"-\",'Annual Parameters Source'!D94/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":155.8352602791096},{"$f":"IF('Annual Parameters Source'!E94=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E94)","v":3857184.412007302},{"$f":"IF('Annual Parameters Source'!F94=\"\",\"-\",'Annual Parameters Source'!F94)","v":1.8688840934342466},{"$f":"IF('Annual Parameters Source'!G94=\"\",\"-\",'Annual Parameters Source'!G94)","v":254.56568906372235},{"$f":"IF('Annual Parameters Source'!H94=\"\",\"-\",'Annual Parameters Source'!H94)","v":"-"},{"$f":"IF('Annual Parameters Source'!I94=\"\",\"-\",'Annual Parameters Source'!I94)","v":0.33551304960333095},{"$f":"IF('Annual Parameters Source'!L94=\"\",\"-\",'Annual Parameters Source'!L94)","v":129.10184621755775},{"$f":"IF('Annual Parameters Source'!M94=\"\",\"-\",'Annual Parameters Source'!M94)","v":"-"},{"$f":"IF('Annual Parameters Source'!N94=\"\",\"-\",'Annual Parameters Source'!N94)","v":0.33551304960332806},{"$f":"IF('Annual Parameters Source'!O94=\"\",\"-\",'Annual Parameters Source'!O94)","v":133.39499077362836},{"$f":"IF('Annual Parameters Source'!P94=\"\",\"-\",'Annual Parameters Source'!P94)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q94=\"\",\"-\",'Annual Parameters Source'!Q94)","v":1.5282435871662337},{"$f":"IF('Annual Parameters Source'!R94=\"\",\"-\",'Annual Parameters Source'!R94)","v":197.18206712143959},{"$f":"IF('Annual Parameters Source'!S94=\"\",\"-\",'Annual Parameters Source'!S94)","v":"-"},{"$f":"IF('Annual Parameters Source'!T94=\"\",\"-\",'Annual Parameters Source'!T94)","v":1.5282435871662559},{"$f":"IF('Annual Parameters Source'!U94=\"\",\"-\",'Annual Parameters Source'!U94)","v":173.66621521736153},{"$f":"IF('Annual Parameters Source'!V94=\"\",\"-\",'Annual Parameters Source'!V94)","v":1.5282435871662337},{"$f":"IF('Annual Parameters Source'!W94=\"\",\"-\",'Annual Parameters Source'!W94)","v":1.5282435871662337},{"$f":"IF('Annual Parameters Source'!X94=\"\",\"-\",'Annual Parameters Source'!X94)","v":153.3798148800725},{"$f":"IF('Annual Parameters Source'!Y94=\"\",\"-\",'Annual Parameters Source'!Y94)","v":153.3798148800725},{"$f":"IF('Annual Parameters Source'!AD94=\"\",\"-\",'Annual Parameters Source'!AD94)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE94=\"\",\"-\",'Annual Parameters Source'!AE94)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF94=\"\",\"-\",'Annual Parameters Source'!AF94)","v":152.43935783472341},{"$f":"IF('Annual Parameters Source'!AG94=\"\",\"-\",'Annual Parameters Source'!AG94)","v":152.43935783472341},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4311715966925855},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":138.46396809882339},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4099066581633894},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":137.83586509601372},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.156166272030285},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.41184132983656502},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":121.5273590992949},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B97,'VoT7'!$A$38:$A$127,0)),\"-\")","v":106.78823995817335},{"$f":"IF('Annual Parameters Source'!J94=\"\",\"-\",'Annual Parameters Source'!J94)","v":0.78062323155676894},{"$f":"IF('Annual Parameters Source'!K94=\"\",\"-\",'Annual Parameters Source'!K94)","v":-0.2049393463065167}]
[null,2043,null,{"$f":"IF('Annual Parameters Source'!D95=\"\",\"-\",'Annual Parameters Source'!D95/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":159.41947126552913},{"$f":"IF('Annual Parameters Source'!E95=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E95)","v":3928031.5626884731},{"$f":"IF('Annual Parameters Source'!F95=\"\",\"-\",'Annual Parameters Source'!F95)","v":1.8367581923391043},{"$f":"IF('Annual Parameters Source'!G95=\"\",\"-\",'Annual Parameters Source'!G95)","v":259.24144521248473},{"$f":"IF('Annual Parameters Source'!H95=\"\",\"-\",'Annual Parameters Source'!H95)","v":"-"},{"$f":"IF('Annual Parameters Source'!I95=\"\",\"-\",'Annual Parameters Source'!I95)","v":0.3296945095435877},{"$f":"IF('Annual Parameters Source'!L95=\"\",\"-\",'Annual Parameters Source'!L95)","v":129.52748791625646},{"$f":"IF('Annual Parameters Source'!M95=\"\",\"-\",'Annual Parameters Source'!M95)","v":"-"},{"$f":"IF('Annual Parameters Source'!N95=\"\",\"-\",'Annual Parameters Source'!N95)","v":0.32969450954357371},{"$f":"IF('Annual Parameters Source'!O95=\"\",\"-\",'Annual Parameters Source'!O95)","v":133.83478673421519},{"$f":"IF('Annual Parameters Source'!P95=\"\",\"-\",'Annual Parameters Source'!P95)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q95=\"\",\"-\",'Annual Parameters Source'!Q95)","v":1.5021113042980039},{"$f":"IF('Annual Parameters Source'!R95=\"\",\"-\",'Annual Parameters Source'!R95)","v":200.14396124171918},{"$f":"IF('Annual Parameters Source'!S95=\"\",\"-\",'Annual Parameters Source'!S95)","v":"-"},{"$f":"IF('Annual Parameters Source'!T95=\"\",\"-\",'Annual Parameters Source'!T95)","v":1.5021113042980261},{"$f":"IF('Annual Parameters Source'!U95=\"\",\"-\",'Annual Parameters Source'!U95)","v":176.27487506788805},{"$f":"IF('Annual Parameters Source'!V95=\"\",\"-\",'Annual Parameters Source'!V95)","v":1.5021113042980039},{"$f":"IF('Annual Parameters Source'!W95=\"\",\"-\",'Annual Parameters Source'!W95)","v":1.5021113042980039},{"$f":"IF('Annual Parameters Source'!X95=\"\",\"-\",'Annual Parameters Source'!X95)","v":155.68375041789741},{"$f":"IF('Annual Parameters Source'!Y95=\"\",\"-\",'Annual Parameters Source'!Y95)","v":155.68375041789741},{"$f":"IF('Annual Parameters Source'!AD95=\"\",\"-\",'Annual Parameters Source'!AD95)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE95=\"\",\"-\",'Annual Parameters Source'!AE95)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF95=\"\",\"-\",'Annual Parameters Source'!AF95)","v":154.72594820224424},{"$f":"IF('Annual Parameters Source'!AG95=\"\",\"-\",'Annual Parameters Source'!AG95)","v":154.72594820224424},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4131242066985306},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":140.42063594958319},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4111592300934679},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":139.78094862869531},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1600961259790172},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.41630443605849743},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":122.93719328421044},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B98,'VoT7'!$A$38:$A$127,0)),\"-\")","v":107.23280413830801},{"$f":"IF('Annual Parameters Source'!J95=\"\",\"-\",'Annual Parameters Source'!J95)","v":0.7735470370884141},{"$f":"IF('Annual Parameters Source'!K95=\"\",\"-\",'Annual Parameters Source'!K95)","v":-0.21696430576161851}]
[null,2044,null,{"$f":"IF('Annual Parameters Source'!D96=\"\",\"-\",'Annual Parameters Source'!D96/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":163.08611910463628},{"$f":"IF('Annual Parameters Source'!E96=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E96)","v":3999280.4120650906},{"$f":"IF('Annual Parameters Source'!F96=\"\",\"-\",'Annual Parameters Source'!F96)","v":1.8138563359163129},{"$f":"IF('Annual Parameters Source'!G96=\"\",\"-\",'Annual Parameters Source'!G96)","v":263.9437125917924},{"$f":"IF('Annual Parameters Source'!H96=\"\",\"-\",'Annual Parameters Source'!H96)","v":"-"},{"$f":"IF('Annual Parameters Source'!I96=\"\",\"-\",'Annual Parameters Source'!I96)","v":0.32315709875747611},{"$f":"IF('Annual Parameters Source'!L96=\"\",\"-\",'Annual Parameters Source'!L96)","v":129.94606518830008},{"$f":"IF('Annual Parameters Source'!M96=\"\",\"-\",'Annual Parameters Source'!M96)","v":"-"},{"$f":"IF('Annual Parameters Source'!N96=\"\",\"-\",'Annual Parameters Source'!N96)","v":0.32315709875750787},{"$f":"IF('Annual Parameters Source'!O96=\"\",\"-\",'Annual Parameters Source'!O96)","v":134.26728334815377},{"$f":"IF('Annual Parameters Source'!P96=\"\",\"-\",'Annual Parameters Source'!P96)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q96=\"\",\"-\",'Annual Parameters Source'!Q96)","v":1.4858974540558068},{"$f":"IF('Annual Parameters Source'!R96=\"\",\"-\",'Annual Parameters Source'!R96)","v":203.11789526625631},{"$f":"IF('Annual Parameters Source'!S96=\"\",\"-\",'Annual Parameters Source'!S96)","v":"-"},{"$f":"IF('Annual Parameters Source'!T96=\"\",\"-\",'Annual Parameters Source'!T96)","v":1.4858974540557623},{"$f":"IF('Annual Parameters Source'!U96=\"\",\"-\",'Annual Parameters Source'!U96)","v":178.89413894866178},{"$f":"IF('Annual Parameters Source'!V96=\"\",\"-\",'Annual Parameters Source'!V96)","v":1.4858974540558068},{"$f":"IF('Annual Parameters Source'!W96=\"\",\"-\",'Annual Parameters Source'!W96)","v":1.4858974540558068},{"$f":"IF('Annual Parameters Source'!X96=\"\",\"-\",'Annual Parameters Source'!X96)","v":157.99705130173555},{"$f":"IF('Annual Parameters Source'!Y96=\"\",\"-\",'Annual Parameters Source'!Y96)","v":157.99705130173555},{"$f":"IF('Annual Parameters Source'!AD96=\"\",\"-\",'Annual Parameters Source'!AD96)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE96=\"\",\"-\",'Annual Parameters Source'!AE96)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF96=\"\",\"-\",'Annual Parameters Source'!AF96)","v":157.04683742527789},{"$f":"IF('Annual Parameters Source'!AG96=\"\",\"-\",'Annual Parameters Source'!AG96)","v":157.04683742527789},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.402352117701491},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":142.38982771151208},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4123954695114438},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":141.75520841436713},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1639941172083808},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.42079720516745006},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":124.36817498189974},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B99,'VoT7'!$A$38:$A$127,0)),\"-\")","v":107.6840367811447},{"$f":"IF('Annual Parameters Source'!J96=\"\",\"-\",'Annual Parameters Source'!J96)","v":0.76552624800697633},{"$f":"IF('Annual Parameters Source'!K96=\"\",\"-\",'Annual Parameters Source'!K96)","v":-0.2293629127645708}]
[null,2045,null,{"$f":"IF('Annual Parameters Source'!D97=\"\",\"-\",'Annual Parameters Source'!D97/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":166.83709984404288},{"$f":"IF('Annual Parameters Source'!E97=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E97)","v":4070543.6052225828},{"$f":"IF('Annual Parameters Source'!F97=\"\",\"-\",'Annual Parameters Source'!F97)","v":1.7819003874423061},{"$f":"IF('Annual Parameters Source'!G97=\"\",\"-\",'Annual Parameters Source'!G97)","v":268.64692662909516},{"$f":"IF('Annual Parameters Source'!H97=\"\",\"-\",'Annual Parameters Source'!H97)","v":"-"},{"$f":"IF('Annual Parameters Source'!I97=\"\",\"-\",'Annual Parameters Source'!I97)","v":0.3160698846434995},{"$f":"IF('Annual Parameters Source'!L97=\"\",\"-\",'Annual Parameters Source'!L97)","v":130.3567855666395},{"$f":"IF('Annual Parameters Source'!M97=\"\",\"-\",'Annual Parameters Source'!M97)","v":"-"},{"$f":"IF('Annual Parameters Source'!N97=\"\",\"-\",'Annual Parameters Source'!N97)","v":0.31606988464350111},{"$f":"IF('Annual Parameters Source'!O97=\"\",\"-\",'Annual Parameters Source'!O97)","v":134.69166179574623},{"$f":"IF('Annual Parameters Source'!P97=\"\",\"-\",'Annual Parameters Source'!P97)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q97=\"\",\"-\",'Annual Parameters Source'!Q97)","v":1.4612120515530735},{"$f":"IF('Annual Parameters Source'!R97=\"\",\"-\",'Annual Parameters Source'!R97)","v":206.08587843074781},{"$f":"IF('Annual Parameters Source'!S97=\"\",\"-\",'Annual Parameters Source'!S97)","v":"-"},{"$f":"IF('Annual Parameters Source'!T97=\"\",\"-\",'Annual Parameters Source'!T97)","v":1.4612120515530735},{"$f":"IF('Annual Parameters Source'!U97=\"\",\"-\",'Annual Parameters Source'!U97)","v":181.50816166650173},{"$f":"IF('Annual Parameters Source'!V97=\"\",\"-\",'Annual Parameters Source'!V97)","v":1.4612120515530735},{"$f":"IF('Annual Parameters Source'!W97=\"\",\"-\",'Annual Parameters Source'!W97)","v":1.4612120515530735},{"$f":"IF('Annual Parameters Source'!X97=\"\",\"-\",'Annual Parameters Source'!X97)","v":160.305723256455},{"$f":"IF('Annual Parameters Source'!Y97=\"\",\"-\",'Annual Parameters Source'!Y97)","v":160.305723256455},{"$f":"IF('Annual Parameters Source'!AD97=\"\",\"-\",'Annual Parameters Source'!AD97)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE97=\"\",\"-\",'Annual Parameters Source'!AE97)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF97=\"\",\"-\",'Annual Parameters Source'!AF97)","v":159.40253998665705},{"$f":"IF('Annual Parameters Source'!AG97=\"\",\"-\",'Annual Parameters Source'!AG97)","v":159.40253998665705},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3852558044996943},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":144.36229106490291},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4136155594363249},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":143.75908209682402},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.167860204884432},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.42531943096641583},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":125.8206214050544},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B100,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.14203791362394},{"$f":"IF('Annual Parameters Source'!J97=\"\",\"-\",'Annual Parameters Source'!J97)","v":0.7570745478346973},{"$f":"IF('Annual Parameters Source'!K97=\"\",\"-\",'Annual Parameters Source'!K97)","v":-0.2420369932016263}]
[null,2046,null,{"$f":"IF('Annual Parameters Source'!D98=\"\",\"-\",'Annual Parameters Source'!D98/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":170.67435314045588},{"$f":"IF('Annual Parameters Source'!E98=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E98)","v":4142537.3983560684},{"$f":"IF('Annual Parameters Source'!F98=\"\",\"-\",'Annual Parameters Source'!F98)","v":1.7686530379165077},{"$f":"IF('Annual Parameters Source'!G98=\"\",\"-\",'Annual Parameters Source'!G98)","v":273.39835865818998},{"$f":"IF('Annual Parameters Source'!H98=\"\",\"-\",'Annual Parameters Source'!H98)","v":"-"},{"$f":"IF('Annual Parameters Source'!I98=\"\",\"-\",'Annual Parameters Source'!I98)","v":0.30852554176579172},{"$f":"IF('Annual Parameters Source'!L98=\"\",\"-\",'Annual Parameters Source'!L98)","v":130.75896954553744},{"$f":"IF('Annual Parameters Source'!M98=\"\",\"-\",'Annual Parameters Source'!M98)","v":"-"},{"$f":"IF('Annual Parameters Source'!N98=\"\",\"-\",'Annual Parameters Source'!N98)","v":0.30852554176577973},{"$f":"IF('Annual Parameters Source'!O98=\"\",\"-\",'Annual Parameters Source'!O98)","v":135.10721997501489},{"$f":"IF('Annual Parameters Source'!P98=\"\",\"-\",'Annual Parameters Source'!P98)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q98=\"\",\"-\",'Annual Parameters Source'!Q98)","v":1.455636485796763},{"$f":"IF('Annual Parameters Source'!R98=\"\",\"-\",'Annual Parameters Source'!R98)","v":209.08573966926053},{"$f":"IF('Annual Parameters Source'!S98=\"\",\"-\",'Annual Parameters Source'!S98)","v":"-"},{"$f":"IF('Annual Parameters Source'!T98=\"\",\"-\",'Annual Parameters Source'!T98)","v":1.4556364857967852},{"$f":"IF('Annual Parameters Source'!U98=\"\",\"-\",'Annual Parameters Source'!U98)","v":184.15026069241833},{"$f":"IF('Annual Parameters Source'!V98=\"\",\"-\",'Annual Parameters Source'!V98)","v":1.455636485796763},{"$f":"IF('Annual Parameters Source'!W98=\"\",\"-\",'Annual Parameters Source'!W98)","v":1.455636485796763},{"$f":"IF('Annual Parameters Source'!X98=\"\",\"-\",'Annual Parameters Source'!X98)","v":162.63919185299633},{"$f":"IF('Annual Parameters Source'!Y98=\"\",\"-\",'Annual Parameters Source'!Y98)","v":162.63919185299633},{"$f":"IF('Annual Parameters Source'!AD98=\"\",\"-\",'Annual Parameters Source'!AD98)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE98=\"\",\"-\",'Annual Parameters Source'!AE98)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF98=\"\",\"-\",'Annual Parameters Source'!AF98)","v":161.79357808645688},{"$f":"IF('Annual Parameters Source'!AG98=\"\",\"-\",'Annual Parameters Source'!AG98)","v":161.79357808645688},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3822742985929155},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":146.35777391115298},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4148196816697973},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":145.79301388451771},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1716943558527866},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.42987089797375844},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":127.29485452455631},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B101,'VoT7'!$A$38:$A$127,0)),\"-\")","v":108.60690906309034},{"$f":"IF('Annual Parameters Source'!J98=\"\",\"-\",'Annual Parameters Source'!J98)","v":0.74829279317925146},{"$f":"IF('Annual Parameters Source'!K98=\"\",\"-\",'Annual Parameters Source'!K98)","v":-0.25510088214895799}]
[null,2047,null,{"$f":"IF('Annual Parameters Source'!D99=\"\",\"-\",'Annual Parameters Source'!D99/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":174.59986326268634},{"$f":"IF('Annual Parameters Source'!E99=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E99)","v":4215099.2421074873},{"$f":"IF('Annual Parameters Source'!F99=\"\",\"-\",'Annual Parameters Source'!F99)","v":1.7516279703404507},{"$f":"IF('Annual Parameters Source'!G99=\"\",\"-\",'Annual Parameters Source'!G99)","v":278.18728077889853},{"$f":"IF('Annual Parameters Source'!H99=\"\",\"-\",'Annual Parameters Source'!H99)","v":"-"},{"$f":"IF('Annual Parameters Source'!I99=\"\",\"-\",'Annual Parameters Source'!I99)","v":0.30037175029491436},{"$f":"IF('Annual Parameters Source'!L99=\"\",\"-\",'Annual Parameters Source'!L99)","v":131.15173255102897},{"$f":"IF('Annual Parameters Source'!M99=\"\",\"-\",'Annual Parameters Source'!M99)","v":"-"},{"$f":"IF('Annual Parameters Source'!N99=\"\",\"-\",'Annual Parameters Source'!N99)","v":0.30037175029494051},{"$f":"IF('Annual Parameters Source'!O99=\"\",\"-\",'Annual Parameters Source'!O99)","v":135.51304389642868},{"$f":"IF('Annual Parameters Source'!P99=\"\",\"-\",'Annual Parameters Source'!P99)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q99=\"\",\"-\",'Annual Parameters Source'!Q99)","v":1.4469101108204763},{"$f":"IF('Annual Parameters Source'!R99=\"\",\"-\",'Annual Parameters Source'!R99)","v":212.11102237681888},{"$f":"IF('Annual Parameters Source'!S99=\"\",\"-\",'Annual Parameters Source'!S99)","v":"-"},{"$f":"IF('Annual Parameters Source'!T99=\"\",\"-\",'Annual Parameters Source'!T99)","v":1.4469101108204319},{"$f":"IF('Annual Parameters Source'!U99=\"\",\"-\",'Annual Parameters Source'!U99)","v":186.81474943347911},{"$f":"IF('Annual Parameters Source'!V99=\"\",\"-\",'Annual Parameters Source'!V99)","v":1.4469101108204763},{"$f":"IF('Annual Parameters Source'!W99=\"\",\"-\",'Annual Parameters Source'!W99)","v":1.4469101108204763},{"$f":"IF('Annual Parameters Source'!X99=\"\",\"-\",'Annual Parameters Source'!X99)","v":164.99243476407406},{"$f":"IF('Annual Parameters Source'!Y99=\"\",\"-\",'Annual Parameters Source'!Y99)","v":164.99243476407406},{"$f":"IF('Annual Parameters Source'!AD99=\"\",\"-\",'Annual Parameters Source'!AD99)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE99=\"\",\"-\",'Annual Parameters Source'!AE99)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF99=\"\",\"-\",'Annual Parameters Source'!AF99)","v":164.2204817577537},{"$f":"IF('Annual Parameters Source'!AG99=\"\",\"-\",'Annual Parameters Source'!AG99)","v":164.2204817577537},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3769305874087294},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":148.37301886718615},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.416008016779466},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":147.85745464902686},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1754965445251726},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.43445138138893918},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":128.79120114085083},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B102,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.07875327979876},{"$f":"IF('Annual Parameters Source'!J99=\"\",\"-\",'Annual Parameters Source'!J99)","v":0.73919600482814929},{"$f":"IF('Annual Parameters Source'!K99=\"\",\"-\",'Annual Parameters Source'!K99)","v":-0.26866485473459534}]
[null,2048,null,{"$f":"IF('Annual Parameters Source'!D100=\"\",\"-\",'Annual Parameters Source'!D100/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":178.61566011772808},{"$f":"IF('Annual Parameters Source'!E100=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E100)","v":4288266.2194118025},{"$f":"IF('Annual Parameters Source'!F100=\"\",\"-\",'Annual Parameters Source'!F100)","v":1.7358304775698059},{"$f":"IF('Annual Parameters Source'!G100=\"\",\"-\",'Annual Parameters Source'!G100)","v":283.01614038338136},{"$f":"IF('Annual Parameters Source'!H100=\"\",\"-\",'Annual Parameters Source'!H100)","v":"-"},{"$f":"IF('Annual Parameters Source'!I100=\"\",\"-\",'Annual Parameters Source'!I100)","v":0.29029736136674256},{"$f":"IF('Annual Parameters Source'!L100=\"\",\"-\",'Annual Parameters Source'!L100)","v":131.53246257001138},{"$f":"IF('Annual Parameters Source'!M100=\"\",\"-\",'Annual Parameters Source'!M100)","v":"-"},{"$f":"IF('Annual Parameters Source'!N100=\"\",\"-\",'Annual Parameters Source'!N100)","v":0.29029736136673684},{"$f":"IF('Annual Parameters Source'!O100=\"\",\"-\",'Annual Parameters Source'!O100)","v":135.90643468716777},{"$f":"IF('Annual Parameters Source'!P100=\"\",\"-\",'Annual Parameters Source'!P100)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q100=\"\",\"-\",'Annual Parameters Source'!Q100)","v":1.4413489183250805},{"$f":"IF('Annual Parameters Source'!R100=\"\",\"-\",'Annual Parameters Source'!R100)","v":215.16828230349543},{"$f":"IF('Annual Parameters Source'!S100=\"\",\"-\",'Annual Parameters Source'!S100)","v":"-"},{"$f":"IF('Annual Parameters Source'!T100=\"\",\"-\",'Annual Parameters Source'!T100)","v":1.4413489183250805},{"$f":"IF('Annual Parameters Source'!U100=\"\",\"-\",'Annual Parameters Source'!U100)","v":189.50740180371028},{"$f":"IF('Annual Parameters Source'!V100=\"\",\"-\",'Annual Parameters Source'!V100)","v":1.4413489183250805},{"$f":"IF('Annual Parameters Source'!W100=\"\",\"-\",'Annual Parameters Source'!W100)","v":1.4413489183250805},{"$f":"IF('Annual Parameters Source'!X100=\"\",\"-\",'Annual Parameters Source'!X100)","v":167.37055143786426},{"$f":"IF('Annual Parameters Source'!Y100=\"\",\"-\",'Annual Parameters Source'!Y100)","v":167.37055143786426},{"$f":"IF('Annual Parameters Source'!AD100=\"\",\"-\",'Annual Parameters Source'!AD100)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE100=\"\",\"-\",'Annual Parameters Source'!AE100)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF100=\"\",\"-\",'Annual Parameters Source'!AF100)","v":166.68378898411999},{"$f":"IF('Annual Parameters Source'!AG100=\"\",\"-\",'Annual Parameters Source'!AG100)","v":166.68378898411999},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3739096105097088},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":150.41153003280581},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.417180744082698},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":149.9528620250037},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1792667527635627},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.43906064706346382},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":130.30999295638972},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B103,'VoT7'!$A$38:$A$127,0)),\"-\")","v":109.55767515975781},{"$f":"IF('Annual Parameters Source'!J100=\"\",\"-\",'Annual Parameters Source'!J100)","v":0.72840263357620916},{"$f":"IF('Annual Parameters Source'!K100=\"\",\"-\",'Annual Parameters Source'!K100)","v":-0.2840883397176534}]
[null,2049,null,{"$f":"IF('Annual Parameters Source'!D101=\"\",\"-\",'Annual Parameters Source'!D101/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":182.72382030043585},{"$f":"IF('Annual Parameters Source'!E101=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E101)","v":4361892.7642518617},{"$f":"IF('Annual Parameters Source'!F101=\"\",\"-\",'Annual Parameters Source'!F101)","v":1.7169303646954717},{"$f":"IF('Annual Parameters Source'!G101=\"\",\"-\",'Annual Parameters Source'!G101)","v":287.87533043461281},{"$f":"IF('Annual Parameters Source'!H101=\"\",\"-\",'Annual Parameters Source'!H101)","v":"-"},{"$f":"IF('Annual Parameters Source'!I101=\"\",\"-\",'Annual Parameters Source'!I101)","v":0.27806794157225756},{"$f":"IF('Annual Parameters Source'!L101=\"\",\"-\",'Annual Parameters Source'!L101)","v":131.8982121811791},{"$f":"IF('Annual Parameters Source'!M101=\"\",\"-\",'Annual Parameters Source'!M101)","v":"-"},{"$f":"IF('Annual Parameters Source'!N101=\"\",\"-\",'Annual Parameters Source'!N101)","v":0.27806794157226955},{"$f":"IF('Annual Parameters Source'!O101=\"\",\"-\",'Annual Parameters Source'!O101)","v":136.28434691256666},{"$f":"IF('Annual Parameters Source'!P101=\"\",\"-\",'Annual Parameters Source'!P101)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q101=\"\",\"-\",'Annual Parameters Source'!Q101)","v":1.4348725026907871},{"$f":"IF('Annual Parameters Source'!R101=\"\",\"-\",'Annual Parameters Source'!R101)","v":218.25567282078035},{"$f":"IF('Annual Parameters Source'!S101=\"\",\"-\",'Annual Parameters Source'!S101)","v":"-"},{"$f":"IF('Annual Parameters Source'!T101=\"\",\"-\",'Annual Parameters Source'!T101)","v":1.4348725026907871},{"$f":"IF('Annual Parameters Source'!U101=\"\",\"-\",'Annual Parameters Source'!U101)","v":192.22659140275545},{"$f":"IF('Annual Parameters Source'!V101=\"\",\"-\",'Annual Parameters Source'!V101)","v":1.4348725026907871},{"$f":"IF('Annual Parameters Source'!W101=\"\",\"-\",'Annual Parameters Source'!W101)","v":1.4348725026907871},{"$f":"IF('Annual Parameters Source'!X101=\"\",\"-\",'Annual Parameters Source'!X101)","v":169.77210545804812},{"$f":"IF('Annual Parameters Source'!Y101=\"\",\"-\",'Annual Parameters Source'!Y101)","v":169.77210545804812},{"$f":"IF('Annual Parameters Source'!AD101=\"\",\"-\",'Annual Parameters Source'!AD101)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE101=\"\",\"-\",'Annual Parameters Source'!AE101)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF101=\"\",\"-\",'Annual Parameters Source'!AF101)","v":169.18404581888177},{"$f":"IF('Annual Parameters Source'!AG101=\"\",\"-\",'Annual Parameters Source'!AG101)","v":169.18404581888177},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3701860768384857},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":152.47244787527504},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4183380416318787},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":152.07970051162008},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1830049697630471},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.44369845147735992},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":131.8515666491617},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B104,'VoT7'!$A$38:$A$127,0)),\"-\")","v":110.04378086791624},{"$f":"IF('Annual Parameters Source'!J101=\"\",\"-\",'Annual Parameters Source'!J101)","v":0.71570651613094938},{"$f":"IF('Annual Parameters Source'!K101=\"\",\"-\",'Annual Parameters Source'!K101)","v":-0.30166542469160657}]
[null,2050,null,{"$f":"IF('Annual Parameters Source'!D102=\"\",\"-\",'Annual Parameters Source'!D102/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":186.92646816734583},{"$f":"IF('Annual Parameters Source'!E102=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E102)","v":4436175.5025936896},{"$f":"IF('Annual Parameters Source'!F102=\"\",\"-\",'Annual Parameters Source'!F102)","v":1.7029932269453383},{"$f":"IF('Annual Parameters Source'!G102=\"\",\"-\",'Annual Parameters Source'!G102)","v":292.77782781396076},{"$f":"IF('Annual Parameters Source'!H102=\"\",\"-\",'Annual Parameters Source'!H102)","v":"-"},{"$f":"IF('Annual Parameters Source'!I102=\"\",\"-\",'Annual Parameters Source'!I102)","v":0.26505917165922099},{"$f":"IF('Annual Parameters Source'!L102=\"\",\"-\",'Annual Parameters Source'!L102)","v":132.24782048981987},{"$f":"IF('Annual Parameters Source'!M102=\"\",\"-\",'Annual Parameters Source'!M102)","v":"-"},{"$f":"IF('Annual Parameters Source'!N102=\"\",\"-\",'Annual Parameters Source'!N102)","v":0.26505917165921816},{"$f":"IF('Annual Parameters Source'!O102=\"\",\"-\",'Annual Parameters Source'!O102)","v":136.64558107359429},{"$f":"IF('Annual Parameters Source'!P102=\"\",\"-\",'Annual Parameters Source'!P102)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q102=\"\",\"-\",'Annual Parameters Source'!Q102)","v":1.4341327548855309},{"$f":"IF('Annual Parameters Source'!R102=\"\",\"-\",'Annual Parameters Source'!R102)","v":221.38574891409894},{"$f":"IF('Annual Parameters Source'!S102=\"\",\"-\",'Annual Parameters Source'!S102)","v":"-"},{"$f":"IF('Annual Parameters Source'!T102=\"\",\"-\",'Annual Parameters Source'!T102)","v":1.4341327548855309},{"$f":"IF('Annual Parameters Source'!U102=\"\",\"-\",'Annual Parameters Source'!U102)","v":194.98337591366231},{"$f":"IF('Annual Parameters Source'!V102=\"\",\"-\",'Annual Parameters Source'!V102)","v":1.4341327548855309},{"$f":"IF('Annual Parameters Source'!W102=\"\",\"-\",'Annual Parameters Source'!W102)","v":1.4341327548855309},{"$f":"IF('Annual Parameters Source'!X102=\"\",\"-\",'Annual Parameters Source'!X102)","v":172.2068628310808},{"$f":"IF('Annual Parameters Source'!Y102=\"\",\"-\",'Annual Parameters Source'!Y102)","v":172.2068628310808},{"$f":"IF('Annual Parameters Source'!AD102=\"\",\"-\",'Annual Parameters Source'!AD102)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE102=\"\",\"-\",'Annual Parameters Source'!AE102)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF102=\"\",\"-\",'Annual Parameters Source'!AF102)","v":171.72180650616497},{"$f":"IF('Annual Parameters Source'!AG102=\"\",\"-\",'Annual Parameters Source'!AG102)","v":171.72180650616497},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3707055106528492},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":154.56239612052875},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4194800862004133},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":154.23844157553575},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1867111919322044},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.44836454172090856},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":133.41626394732526},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B105,'VoT7'!$A$38:$A$127,0)),\"-\")","v":110.53717816169703},{"$f":"IF('Annual Parameters Source'!J102=\"\",\"-\",'Annual Parameters Source'!J102)","v":0.70266802402497586},{"$f":"IF('Annual Parameters Source'!K102=\"\",\"-\",'Annual Parameters Source'!K102)","v":-0.32021395686200249}]
[null,2051,null,{"$f":"IF('Annual Parameters Source'!D103=\"\",\"-\",'Annual Parameters Source'!D103/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":191.22577693519474},{"$f":"IF('Annual Parameters Source'!E103=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E103)","v":4511380.2890536003},{"$f":"IF('Annual Parameters Source'!F103=\"\",\"-\",'Annual Parameters Source'!F103)","v":1.6952617500353853},{"$f":"IF('Annual Parameters Source'!G103=\"\",\"-\",'Annual Parameters Source'!G103)","v":297.74117834147529},{"$f":"IF('Annual Parameters Source'!H103=\"\",\"-\",'Annual Parameters Source'!H103)","v":"-"},{"$f":"IF('Annual Parameters Source'!I103=\"\",\"-\",'Annual Parameters Source'!I103)","v":0.25152235329140016},{"$f":"IF('Annual Parameters Source'!L103=\"\",\"-\",'Annual Parameters Source'!L103)","v":132.58045332009246},{"$f":"IF('Annual Parameters Source'!M103=\"\",\"-\",'Annual Parameters Source'!M103)","v":"-"},{"$f":"IF('Annual Parameters Source'!N103=\"\",\"-\",'Annual Parameters Source'!N103)","v":0.25152235329140504},{"$f":"IF('Annual Parameters Source'!O103=\"\",\"-\",'Annual Parameters Source'!O103)","v":136.9892752547793},{"$f":"IF('Annual Parameters Source'!P103=\"\",\"-\",'Annual Parameters Source'!P103)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q103=\"\",\"-\",'Annual Parameters Source'!Q103)","v":1.44011718012238},{"$f":"IF('Annual Parameters Source'!R103=\"\",\"-\",'Annual Parameters Source'!R103)","v":224.57396311855348},{"$f":"IF('Annual Parameters Source'!S103=\"\",\"-\",'Annual Parameters Source'!S103)","v":"-"},{"$f":"IF('Annual Parameters Source'!T103=\"\",\"-\",'Annual Parameters Source'!T103)","v":1.44011718012238},{"$f":"IF('Annual Parameters Source'!U103=\"\",\"-\",'Annual Parameters Source'!U103)","v":197.7913650085776},{"$f":"IF('Annual Parameters Source'!V103=\"\",\"-\",'Annual Parameters Source'!V103)","v":1.44011718012238},{"$f":"IF('Annual Parameters Source'!W103=\"\",\"-\",'Annual Parameters Source'!W103)","v":1.44011718012238},{"$f":"IF('Annual Parameters Source'!X103=\"\",\"-\",'Annual Parameters Source'!X103)","v":174.68684344806098},{"$f":"IF('Annual Parameters Source'!Y103=\"\",\"-\",'Annual Parameters Source'!Y103)","v":174.68684344806098},{"$f":"IF('Annual Parameters Source'!AD103=\"\",\"-\",'Annual Parameters Source'!AD103)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE103=\"\",\"-\",'Annual Parameters Source'!AE103)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF103=\"\",\"-\",'Annual Parameters Source'!AF103)","v":174.29763360375742},{"$f":"IF('Annual Parameters Source'!AG103=\"\",\"-\",'Annual Parameters Source'!AG103)","v":174.29763360375742},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3762139102064137},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":156.6895053158878},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4206070532691193},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":156.42956375541019},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1903854227720283},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.45305865548235053},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":135.00443170496129},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B106,'VoT7'!$A$38:$A$127,0)),\"-\")","v":111.03797641488454},{"$f":"IF('Annual Parameters Source'!J103=\"\",\"-\",'Annual Parameters Source'!J103)","v":0.68962331051105075},{"$f":"IF('Annual Parameters Source'!K103=\"\",\"-\",'Annual Parameters Source'!K103)","v":-0.3394649658006027}]
[null,2052,null,{"$f":"IF('Annual Parameters Source'!D104=\"\",\"-\",'Annual Parameters Source'!D104/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":195.62396980470419},{"$f":"IF('Annual Parameters Source'!E104=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E104)","v":4587383.7303643739},{"$f":"IF('Annual Parameters Source'!F104=\"\",\"-\",'Annual Parameters Source'!F104)","v":1.6847048229383006},{"$f":"IF('Annual Parameters Source'!G104=\"\",\"-\",'Annual Parameters Source'!G104)","v":302.75723833286747},{"$f":"IF('Annual Parameters Source'!H104=\"\",\"-\",'Annual Parameters Source'!H104)","v":"-"},{"$f":"IF('Annual Parameters Source'!I104=\"\",\"-\",'Annual Parameters Source'!I104)","v":0.23786456203007678},{"$f":"IF('Annual Parameters Source'!L104=\"\",\"-\",'Annual Parameters Source'!L104)","v":132.89581523471981},{"$f":"IF('Annual Parameters Source'!M104=\"\",\"-\",'Annual Parameters Source'!M104)","v":"-"},{"$f":"IF('Annual Parameters Source'!N104=\"\",\"-\",'Annual Parameters Source'!N104)","v":0.23786456203006962},{"$f":"IF('Annual Parameters Source'!O104=\"\",\"-\",'Annual Parameters Source'!O104)","v":137.31512419439224},{"$f":"IF('Annual Parameters Source'!P104=\"\",\"-\",'Annual Parameters Source'!P104)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q104=\"\",\"-\",'Annual Parameters Source'!Q104)","v":1.4434069073896438},{"$f":"IF('Annual Parameters Source'!R104=\"\",\"-\",'Annual Parameters Source'!R104)","v":227.81547921440534},{"$f":"IF('Annual Parameters Source'!S104=\"\",\"-\",'Annual Parameters Source'!S104)","v":"-"},{"$f":"IF('Annual Parameters Source'!T104=\"\",\"-\",'Annual Parameters Source'!T104)","v":1.443406907389666},{"$f":"IF('Annual Parameters Source'!U104=\"\",\"-\",'Annual Parameters Source'!U104)","v":200.64629923333175},{"$f":"IF('Annual Parameters Source'!V104=\"\",\"-\",'Annual Parameters Source'!V104)","v":1.4434069073896438},{"$f":"IF('Annual Parameters Source'!W104=\"\",\"-\",'Annual Parameters Source'!W104)","v":1.4434069073896438},{"$f":"IF('Annual Parameters Source'!X104=\"\",\"-\",'Annual Parameters Source'!X104)","v":177.20828541269123},{"$f":"IF('Annual Parameters Source'!Y104=\"\",\"-\",'Annual Parameters Source'!Y104)","v":177.20828541269123},{"$f":"IF('Annual Parameters Source'!AD104=\"\",\"-\",'Annual Parameters Source'!AD104)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE104=\"\",\"-\",'Annual Parameters Source'!AE104)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF104=\"\",\"-\",'Annual Parameters Source'!AF104)","v":176.91209810781376},{"$f":"IF('Annual Parameters Source'!AG104=\"\",\"-\",'Annual Parameters Source'!AG104)","v":176.91209810781376},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3797108167305128},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":158.85136736941266},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.421719117014143},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":158.65355276798269},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1940276727532899},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.45778052104091077},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":136.61642197896185},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B107,'VoT7'!$A$38:$A$127,0)),\"-\")","v":111.54628664186988},{"$f":"IF('Annual Parameters Source'!J104=\"\",\"-\",'Annual Parameters Source'!J104)","v":0.67700944829298282},{"$f":"IF('Annual Parameters Source'!K104=\"\",\"-\",'Annual Parameters Source'!K104)","v":-0.35911984243883582}]
[null,2053,null,{"$f":"IF('Annual Parameters Source'!D105=\"\",\"-\",'Annual Parameters Source'!D105/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":200.12332111021237},{"$f":"IF('Annual Parameters Source'!E105=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E105)","v":4663826.0065583447},{"$f":"IF('Annual Parameters Source'!F105=\"\",\"-\",'Annual Parameters Source'!F105)","v":1.6663588809453955},{"$f":"IF('Annual Parameters Source'!G105=\"\",\"-\",'Annual Parameters Source'!G105)","v":307.80226046153223},{"$f":"IF('Annual Parameters Source'!H105=\"\",\"-\",'Annual Parameters Source'!H105)","v":"-"},{"$f":"IF('Annual Parameters Source'!I105=\"\",\"-\",'Annual Parameters Source'!I105)","v":0.22429643195129856},{"$f":"IF('Annual Parameters Source'!L105=\"\",\"-\",'Annual Parameters Source'!L105)","v":133.19389580650389},{"$f":"IF('Annual Parameters Source'!M105=\"\",\"-\",'Annual Parameters Source'!M105)","v":"-"},{"$f":"IF('Annual Parameters Source'!N105=\"\",\"-\",'Annual Parameters Source'!N105)","v":0.2242964319513015},{"$f":"IF('Annual Parameters Source'!O105=\"\",\"-\",'Annual Parameters Source'!O105)","v":137.62311711848974},{"$f":"IF('Annual Parameters Source'!P105=\"\",\"-\",'Annual Parameters Source'!P105)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q105=\"\",\"-\",'Annual Parameters Source'!Q105)","v":1.4388351929945475},{"$f":"IF('Annual Parameters Source'!R105=\"\",\"-\",'Annual Parameters Source'!R105)","v":231.0933685044314},{"$f":"IF('Annual Parameters Source'!S105=\"\",\"-\",'Annual Parameters Source'!S105)","v":"-"},{"$f":"IF('Annual Parameters Source'!T105=\"\",\"-\",'Annual Parameters Source'!T105)","v":1.4388351929945475},{"$f":"IF('Annual Parameters Source'!U105=\"\",\"-\",'Annual Parameters Source'!U105)","v":203.53326880014208},{"$f":"IF('Annual Parameters Source'!V105=\"\",\"-\",'Annual Parameters Source'!V105)","v":1.4388351929945475},{"$f":"IF('Annual Parameters Source'!W105=\"\",\"-\",'Annual Parameters Source'!W105)","v":1.4388351929945475},{"$f":"IF('Annual Parameters Source'!X105=\"\",\"-\",'Annual Parameters Source'!X105)","v":179.75802058811124},{"$f":"IF('Annual Parameters Source'!Y105=\"\",\"-\",'Annual Parameters Source'!Y105)","v":179.75802058811124},{"$f":"IF('Annual Parameters Source'!AD105=\"\",\"-\",'Annual Parameters Source'!AD105)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE105=\"\",\"-\",'Annual Parameters Source'!AE105)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF105=\"\",\"-\",'Annual Parameters Source'!AF105)","v":179.56577957943094},{"$f":"IF('Annual Parameters Source'!AG105=\"\",\"-\",'Annual Parameters Source'!AG105)","v":179.56577957943094},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.377341773018891},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":161.03929360920327},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4228164502955294},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":160.91090161574385},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1976379591924347},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.46252985726594709},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":138.25259210707242},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B108,'VoT7'!$A$38:$A$127,0)),\"-\")","v":112.06222152225997},{"$f":"IF('Annual Parameters Source'!J105=\"\",\"-\",'Annual Parameters Source'!J105)","v":0.66493112102564134},{"$f":"IF('Annual Parameters Source'!K105=\"\",\"-\",'Annual Parameters Source'!K105)","v":-0.37900906703261361}]
[null,2054,null,{"$f":"IF('Annual Parameters Source'!D106=\"\",\"-\",'Annual Parameters Source'!D106/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":204.72615749574726},{"$f":"IF('Annual Parameters Source'!E106=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E106)","v":4740701.7578596333},{"$f":"IF('Annual Parameters Source'!F106=\"\",\"-\",'Annual Parameters Source'!F106)","v":1.6483408942182791},{"$f":"IF('Annual Parameters Source'!G106=\"\",\"-\",'Annual Parameters Source'!G106)","v":312.87589099404789},{"$f":"IF('Annual Parameters Source'!H106=\"\",\"-\",'Annual Parameters Source'!H106)","v":"-"},{"$f":"IF('Annual Parameters Source'!I106=\"\",\"-\",'Annual Parameters Source'!I106)","v":0.21099995070601452},{"$f":"IF('Annual Parameters Source'!L106=\"\",\"-\",'Annual Parameters Source'!L106)","v":133.47493486099901},{"$f":"IF('Annual Parameters Source'!M106=\"\",\"-\",'Annual Parameters Source'!M106)","v":"-"},{"$f":"IF('Annual Parameters Source'!N106=\"\",\"-\",'Annual Parameters Source'!N106)","v":0.21099995070602667},{"$f":"IF('Annual Parameters Source'!O106=\"\",\"-\",'Annual Parameters Source'!O106)","v":137.91350182776986},{"$f":"IF('Annual Parameters Source'!P106=\"\",\"-\",'Annual Parameters Source'!P106)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q106=\"\",\"-\",'Annual Parameters Source'!Q106)","v":1.4343145405387725},{"$f":"IF('Annual Parameters Source'!R106=\"\",\"-\",'Annual Parameters Source'!R106)","v":234.40797429111132},{"$f":"IF('Annual Parameters Source'!S106=\"\",\"-\",'Annual Parameters Source'!S106)","v":"-"},{"$f":"IF('Annual Parameters Source'!T106=\"\",\"-\",'Annual Parameters Source'!T106)","v":1.4343145405387503},{"$f":"IF('Annual Parameters Source'!U106=\"\",\"-\",'Annual Parameters Source'!U106)","v":206.45257606937633},{"$f":"IF('Annual Parameters Source'!V106=\"\",\"-\",'Annual Parameters Source'!V106)","v":1.4343145405387725},{"$f":"IF('Annual Parameters Source'!W106=\"\",\"-\",'Annual Parameters Source'!W106)","v":1.4343145405387725},{"$f":"IF('Annual Parameters Source'!X106=\"\",\"-\",'Annual Parameters Source'!X106)","v":182.33631601519119},{"$f":"IF('Annual Parameters Source'!Y106=\"\",\"-\",'Annual Parameters Source'!Y106)","v":182.33631601519119},{"$f":"IF('Annual Parameters Source'!AD106=\"\",\"-\",'Annual Parameters Source'!AD106)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE106=\"\",\"-\",'Annual Parameters Source'!AE106)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF106=\"\",\"-\",'Annual Parameters Source'!AF106)","v":182.25926627312239},{"$f":"IF('Annual Parameters Source'!AG106=\"\",\"-\",'Annual Parameters Source'!AG106)","v":182.25926627312239},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3749913111372469},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":163.25356990384662},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4238992246460647},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":163.20211069622144},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2012163061261576},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.46730637362203364},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":139.91330478710464},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B109,'VoT7'!$A$38:$A$127,0)),\"-\")","v":112.58589542585592},{"$f":"IF('Annual Parameters Source'!J106=\"\",\"-\",'Annual Parameters Source'!J106)","v":0.653634342974724},{"$f":"IF('Annual Parameters Source'!K106=\"\",\"-\",'Annual Parameters Source'!K106)","v":-0.39898720395567366}]
[null,2055,null,{"$f":"IF('Annual Parameters Source'!D107=\"\",\"-\",'Annual Parameters Source'!D107/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":209.4348591181494},{"$f":"IF('Annual Parameters Source'!E107=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E107)","v":4817941.4636905445},{"$f":"IF('Annual Parameters Source'!F107=\"\",\"-\",'Annual Parameters Source'!F107)","v":1.6292884424305925},{"$f":"IF('Annual Parameters Source'!G107=\"\",\"-\",'Annual Parameters Source'!G107)","v":317.97354172516566},{"$f":"IF('Annual Parameters Source'!H107=\"\",\"-\",'Annual Parameters Source'!H107)","v":"-"},{"$f":"IF('Annual Parameters Source'!I107=\"\",\"-\",'Annual Parameters Source'!I107)","v":0.19869560552208121},{"$f":"IF('Annual Parameters Source'!L107=\"\",\"-\",'Annual Parameters Source'!L107)","v":133.74014369104125},{"$f":"IF('Annual Parameters Source'!M107=\"\",\"-\",'Annual Parameters Source'!M107)","v":"-"},{"$f":"IF('Annual Parameters Source'!N107=\"\",\"-\",'Annual Parameters Source'!N107)","v":0.19869560552207233},{"$f":"IF('Annual Parameters Source'!O107=\"\",\"-\",'Annual Parameters Source'!O107)","v":138.18752989532325},{"$f":"IF('Annual Parameters Source'!P107=\"\",\"-\",'Annual Parameters Source'!P107)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q107=\"\",\"-\",'Annual Parameters Source'!Q107)","v":1.4277559485811109},{"$f":"IF('Annual Parameters Source'!R107=\"\",\"-\",'Annual Parameters Source'!R107)","v":237.75474808800115},{"$f":"IF('Annual Parameters Source'!S107=\"\",\"-\",'Annual Parameters Source'!S107)","v":"-"},{"$f":"IF('Annual Parameters Source'!T107=\"\",\"-\",'Annual Parameters Source'!T107)","v":1.4277559485811109},{"$f":"IF('Annual Parameters Source'!U107=\"\",\"-\",'Annual Parameters Source'!U107)","v":209.40021500520578},{"$f":"IF('Annual Parameters Source'!V107=\"\",\"-\",'Annual Parameters Source'!V107)","v":1.4277559485811109},{"$f":"IF('Annual Parameters Source'!W107=\"\",\"-\",'Annual Parameters Source'!W107)","v":1.4277559485811109},{"$f":"IF('Annual Parameters Source'!X107=\"\",\"-\",'Annual Parameters Source'!X107)","v":184.93963361352172},{"$f":"IF('Annual Parameters Source'!Y107=\"\",\"-\",'Annual Parameters Source'!Y107)","v":184.93963361352172},{"$f":"IF('Annual Parameters Source'!AD107=\"\",\"-\",'Annual Parameters Source'!AD107)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE107=\"\",\"-\",'Annual Parameters Source'!AE107)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF107=\"\",\"-\",'Annual Parameters Source'!AF107)","v":184.99315526721921},{"$f":"IF('Annual Parameters Source'!AG107=\"\",\"-\",'Annual Parameters Source'!AG107)","v":184.99315526721921},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3711017198771609},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":165.49194240855911},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.424967610261725},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":165.52768791290606},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2047627441847284},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.47210977017982986},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":141.5989281573373},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B110,'VoT7'!$A$38:$A$127,0)),\"-\")","v":113.11742443800584},{"$f":"IF('Annual Parameters Source'!J107=\"\",\"-\",'Annual Parameters Source'!J107)","v":0.64384190249791928},{"$f":"IF('Annual Parameters Source'!K107=\"\",\"-\",'Annual Parameters Source'!K107)","v":-0.41847135732482843}]
[null,2056,null,{"$f":"IF('Annual Parameters Source'!D108=\"\",\"-\",'Annual Parameters Source'!D108/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":214.25186087786682},{"$f":"IF('Annual Parameters Source'!E108=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E108)","v":4895263.9441813389},{"$f":"IF('Annual Parameters Source'!F108=\"\",\"-\",'Annual Parameters Source'!F108)","v":1.6048862584470953},{"$f":"IF('Annual Parameters Source'!G108=\"\",\"-\",'Annual Parameters Source'!G108)","v":323.0766554018104},{"$f":"IF('Annual Parameters Source'!H108=\"\",\"-\",'Annual Parameters Source'!H108)","v":"-"},{"$f":"IF('Annual Parameters Source'!I108=\"\",\"-\",'Annual Parameters Source'!I108)","v":0.18788141911667555},{"$f":"IF('Annual Parameters Source'!L108=\"\",\"-\",'Annual Parameters Source'!L108)","v":133.99141657093668},{"$f":"IF('Annual Parameters Source'!M108=\"\",\"-\",'Annual Parameters Source'!M108)","v":"-"},{"$f":"IF('Annual Parameters Source'!N108=\"\",\"-\",'Annual Parameters Source'!N108)","v":0.18788141911667391},{"$f":"IF('Annual Parameters Source'!O108=\"\",\"-\",'Annual Parameters Source'!O108)","v":138.44715858753287},{"$f":"IF('Annual Parameters Source'!P108=\"\",\"-\",'Annual Parameters Source'!P108)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q108=\"\",\"-\",'Annual Parameters Source'!Q108)","v":1.4143475430952179},{"$f":"IF('Annual Parameters Source'!R108=\"\",\"-\",'Annual Parameters Source'!R108)","v":241.11742652617602},{"$f":"IF('Annual Parameters Source'!S108=\"\",\"-\",'Annual Parameters Source'!S108)","v":"-"},{"$f":"IF('Annual Parameters Source'!T108=\"\",\"-\",'Annual Parameters Source'!T108)","v":1.4143475430952179},{"$f":"IF('Annual Parameters Source'!U108=\"\",\"-\",'Annual Parameters Source'!U108)","v":212.36186180136801},{"$f":"IF('Annual Parameters Source'!V108=\"\",\"-\",'Annual Parameters Source'!V108)","v":1.4143475430952179},{"$f":"IF('Annual Parameters Source'!W108=\"\",\"-\",'Annual Parameters Source'!W108)","v":1.4143475430952179},{"$f":"IF('Annual Parameters Source'!X108=\"\",\"-\",'Annual Parameters Source'!X108)","v":187.55532277774387},{"$f":"IF('Annual Parameters Source'!Y108=\"\",\"-\",'Annual Parameters Source'!Y108)","v":187.55532277774387},{"$f":"IF('Annual Parameters Source'!AD108=\"\",\"-\",'Annual Parameters Source'!AD108)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE108=\"\",\"-\",'Annual Parameters Source'!AE108)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF108=\"\",\"-\",'Annual Parameters Source'!AF108)","v":187.76805259622748},{"$f":"IF('Annual Parameters Source'!AG108=\"\",\"-\",'Annual Parameters Source'!AG108)","v":187.76805259622748},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3620787166873267},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":167.74607293393854},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4260217759925233},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":167.88814878784103},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2082773104646154},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.47693973763327124},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":143.30983587812349},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B111,'VoT7'!$A$38:$A$127,0)),\"-\")","v":113.65692638533798},{"$f":"IF('Annual Parameters Source'!J108=\"\",\"-\",'Annual Parameters Source'!J108)","v":0.63604897505075553},{"$f":"IF('Annual Parameters Source'!K108=\"\",\"-\",'Annual Parameters Source'!K108)","v":-0.43697272385308794}]
[null,2057,null,{"$f":"IF('Annual Parameters Source'!D109=\"\",\"-\",'Annual Parameters Source'!D109/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":219.17965367805775},{"$f":"IF('Annual Parameters Source'!E109=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E109)","v":4972803.1686741272},{"$f":"IF('Annual Parameters Source'!F109=\"\",\"-\",'Annual Parameters Source'!F109)","v":1.5839641207692807},{"$f":"IF('Annual Parameters Source'!G109=\"\",\"-\",'Annual Parameters Source'!G109)","v":328.1940737059565},{"$f":"IF('Annual Parameters Source'!H109=\"\",\"-\",'Annual Parameters Source'!H109)","v":"-"},{"$f":"IF('Annual Parameters Source'!I109=\"\",\"-\",'Annual Parameters Source'!I109)","v":0.17866280673068946},{"$f":"IF('Annual Parameters Source'!L109=\"\",\"-\",'Annual Parameters Source'!L109)","v":134.23080939656052},{"$f":"IF('Annual Parameters Source'!M109=\"\",\"-\",'Annual Parameters Source'!M109)","v":"-"},{"$f":"IF('Annual Parameters Source'!N109=\"\",\"-\",'Annual Parameters Source'!N109)","v":0.17866280673069027},{"$f":"IF('Annual Parameters Source'!O109=\"\",\"-\",'Annual Parameters Source'!O109)","v":138.69451216690425},{"$f":"IF('Annual Parameters Source'!P109=\"\",\"-\",'Annual Parameters Source'!P109)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q109=\"\",\"-\",'Annual Parameters Source'!Q109)","v":1.4027950410455903},{"$f":"IF('Annual Parameters Source'!R109=\"\",\"-\",'Annual Parameters Source'!R109)","v":244.49980982858196},{"$f":"IF('Annual Parameters Source'!S109=\"\",\"-\",'Annual Parameters Source'!S109)","v":"-"},{"$f":"IF('Annual Parameters Source'!T109=\"\",\"-\",'Annual Parameters Source'!T109)","v":1.4027950410455903},{"$f":"IF('Annual Parameters Source'!U109=\"\",\"-\",'Annual Parameters Source'!U109)","v":215.34086346778969},{"$f":"IF('Annual Parameters Source'!V109=\"\",\"-\",'Annual Parameters Source'!V109)","v":1.4027950410455903},{"$f":"IF('Annual Parameters Source'!W109=\"\",\"-\",'Annual Parameters Source'!W109)","v":1.4027950410455903},{"$f":"IF('Annual Parameters Source'!X109=\"\",\"-\",'Annual Parameters Source'!X109)","v":190.18633954488712},{"$f":"IF('Annual Parameters Source'!Y109=\"\",\"-\",'Annual Parameters Source'!Y109)","v":190.18633954488712},{"$f":"IF('Annual Parameters Source'!AD109=\"\",\"-\",'Annual Parameters Source'!AD109)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE109=\"\",\"-\",'Annual Parameters Source'!AE109)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF109=\"\",\"-\",'Annual Parameters Source'!AF109)","v":190.58457338517087},{"$f":"IF('Annual Parameters Source'!AG109=\"\",\"-\",'Annual Parameters Source'!AG109)","v":190.58457338517087},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3544133617997471},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":170.01804815965016},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4270618893336029},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":170.28401657589998},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2117600483995026},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.48179595732299046},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":145.04640721472151},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B112,'VoT7'!$A$38:$A$127,0)),\"-\")","v":114.2045208618801},{"$f":"IF('Annual Parameters Source'!J109=\"\",\"-\",'Annual Parameters Source'!J109)","v":0.63031492877666084},{"$f":"IF('Annual Parameters Source'!K109=\"\",\"-\",'Annual Parameters Source'!K109)","v":-0.45427536760698151}]
[null,2058,null,{"$f":"IF('Annual Parameters Source'!D110=\"\",\"-\",'Annual Parameters Source'!D110/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":224.22078571265303},{"$f":"IF('Annual Parameters Source'!E110=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E110)","v":5050592.2397044208},{"$f":"IF('Annual Parameters Source'!F110=\"\",\"-\",'Annual Parameters Source'!F110)","v":1.5642901677733931},{"$f":"IF('Annual Parameters Source'!G110=\"\",\"-\",'Annual Parameters Source'!G110)","v":333.32798133215374},{"$f":"IF('Annual Parameters Source'!H110=\"\",\"-\",'Annual Parameters Source'!H110)","v":"-"},{"$f":"IF('Annual Parameters Source'!I110=\"\",\"-\",'Annual Parameters Source'!I110)","v":0.17089066970528144},{"$f":"IF('Annual Parameters Source'!L110=\"\",\"-\",'Annual Parameters Source'!L110)","v":134.46019732568914},{"$f":"IF('Annual Parameters Source'!M110=\"\",\"-\",'Annual Parameters Source'!M110)","v":"-"},{"$f":"IF('Annual Parameters Source'!N110=\"\",\"-\",'Annual Parameters Source'!N110)","v":0.17089066970526415},{"$f":"IF('Annual Parameters Source'!O110=\"\",\"-\",'Annual Parameters Source'!O110)","v":138.93152814759071},{"$f":"IF('Annual Parameters Source'!P110=\"\",\"-\",'Annual Parameters Source'!P110)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q110=\"\",\"-\",'Annual Parameters Source'!Q110)","v":1.3910223706232072},{"$f":"IF('Annual Parameters Source'!R110=\"\",\"-\",'Annual Parameters Source'!R110)","v":247.90085687942872},{"$f":"IF('Annual Parameters Source'!S110=\"\",\"-\",'Annual Parameters Source'!S110)","v":"-"},{"$f":"IF('Annual Parameters Source'!T110=\"\",\"-\",'Annual Parameters Source'!T110)","v":1.3910223706232294},{"$f":"IF('Annual Parameters Source'!U110=\"\",\"-\",'Annual Parameters Source'!U110)","v":218.33630305171988},{"$f":"IF('Annual Parameters Source'!V110=\"\",\"-\",'Annual Parameters Source'!V110)","v":1.3910223706232072},{"$f":"IF('Annual Parameters Source'!W110=\"\",\"-\",'Annual Parameters Source'!W110)","v":1.3910223706232072},{"$f":"IF('Annual Parameters Source'!X110=\"\",\"-\",'Annual Parameters Source'!X110)","v":192.8318740738259},{"$f":"IF('Annual Parameters Source'!Y110=\"\",\"-\",'Annual Parameters Source'!Y110)","v":192.8318740738259},{"$f":"IF('Annual Parameters Source'!AD110=\"\",\"-\",'Annual Parameters Source'!AD110)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE110=\"\",\"-\",'Annual Parameters Source'!AE110)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF110=\"\",\"-\",'Annual Parameters Source'!AF110)","v":193.44334198594842},{"$f":"IF('Annual Parameters Source'!AG110=\"\",\"-\",'Annual Parameters Source'!AG110)","v":193.44334198594842},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3465589095357828},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":172.30744133496279},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4280881164181378},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":172.71582238077991},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2152110076312534},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.48667810126576871},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":146.80902712136844},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B113,'VoT7'!$A$38:$A$127,0)),\"-\")","v":114.76032925557037},{"$f":"IF('Annual Parameters Source'!J110=\"\",\"-\",'Annual Parameters Source'!J110)","v":0.62633888548315875},{"$f":"IF('Annual Parameters Source'!K110=\"\",\"-\",'Annual Parameters Source'!K110)","v":-0.47033062253893948}]
[null,2059,null,{"$f":"IF('Annual Parameters Source'!D111=\"\",\"-\",'Annual Parameters Source'!D111/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":229.37786378404402},{"$f":"IF('Annual Parameters Source'!E111=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E111)","v":5129070.7353314292},{"$f":"IF('Annual Parameters Source'!F111=\"\",\"-\",'Annual Parameters Source'!F111)","v":1.5538473886302313},{"$f":"IF('Annual Parameters Source'!G111=\"\",\"-\",'Annual Parameters Source'!G111)","v":338.50738946565724},{"$f":"IF('Annual Parameters Source'!H111=\"\",\"-\",'Annual Parameters Source'!H111)","v":"-"},{"$f":"IF('Annual Parameters Source'!I111=\"\",\"-\",'Annual Parameters Source'!I111)","v":0.16460074867212793},{"$f":"IF('Annual Parameters Source'!L111=\"\",\"-\",'Annual Parameters Source'!L111)","v":134.68151981715323},{"$f":"IF('Annual Parameters Source'!M111=\"\",\"-\",'Annual Parameters Source'!M111)","v":"-"},{"$f":"IF('Annual Parameters Source'!N111=\"\",\"-\",'Annual Parameters Source'!N111)","v":0.16460074867213581},{"$f":"IF('Annual Parameters Source'!O111=\"\",\"-\",'Annual Parameters Source'!O111)","v":139.16021048306328},{"$f":"IF('Annual Parameters Source'!P111=\"\",\"-\",'Annual Parameters Source'!P111)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q111=\"\",\"-\",'Annual Parameters Source'!Q111)","v":1.386963687344922},{"$f":"IF('Annual Parameters Source'!R111=\"\",\"-\",'Annual Parameters Source'!R111)","v":251.33915174496326},{"$f":"IF('Annual Parameters Source'!S111=\"\",\"-\",'Annual Parameters Source'!S111)","v":"-"},{"$f":"IF('Annual Parameters Source'!T111=\"\",\"-\",'Annual Parameters Source'!T111)","v":1.386963687344922},{"$f":"IF('Annual Parameters Source'!U111=\"\",\"-\",'Annual Parameters Source'!U111)","v":221.36454829133856},{"$f":"IF('Annual Parameters Source'!V111=\"\",\"-\",'Annual Parameters Source'!V111)","v":1.386963687344922},{"$f":"IF('Annual Parameters Source'!W111=\"\",\"-\",'Annual Parameters Source'!W111)","v":1.386963687344922},{"$f":"IF('Annual Parameters Source'!X111=\"\",\"-\",'Annual Parameters Source'!X111)","v":195.50638214485656},{"$f":"IF('Annual Parameters Source'!Y111=\"\",\"-\",'Annual Parameters Source'!Y111)","v":195.50638214485656},{"$f":"IF('Annual Parameters Source'!AD111=\"\",\"-\",'Annual Parameters Source'!AD111)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE111=\"\",\"-\",'Annual Parameters Source'!AE111)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF111=\"\",\"-\",'Annual Parameters Source'!AF111)","v":196.34499211573763},{"$f":"IF('Annual Parameters Source'!AG111=\"\",\"-\",'Annual Parameters Source'!AG111)","v":196.34499211573763},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3444465995580297},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":174.62402287077614},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4291006220097908},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":175.18410527273295},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.218630243879756},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.49158583219055896},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":148.59808632661509},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B114,'VoT7'!$A$38:$A$127,0)),\"-\")","v":115.32447477516598},{"$f":"IF('Annual Parameters Source'!J111=\"\",\"-\",'Annual Parameters Source'!J111)","v":0.62404074629973549},{"$f":"IF('Annual Parameters Source'!K111=\"\",\"-\",'Annual Parameters Source'!K111)","v":-0.48512771420790873}]
[null,2060,null,{"$f":"IF('Annual Parameters Source'!D112=\"\",\"-\",'Annual Parameters Source'!D112/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":234.65355465107703},{"$f":"IF('Annual Parameters Source'!E112=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E112)","v":5207727.565692232},{"$f":"IF('Annual Parameters Source'!F112=\"\",\"-\",'Annual Parameters Source'!F112)","v":1.5335493390445549},{"$f":"IF('Annual Parameters Source'!G112=\"\",\"-\",'Annual Parameters Source'!G112)","v":343.69856729942484},{"$f":"IF('Annual Parameters Source'!H112=\"\",\"-\",'Annual Parameters Source'!H112)","v":"-"},{"$f":"IF('Annual Parameters Source'!I112=\"\",\"-\",'Annual Parameters Source'!I112)","v":0.1598978990532407},{"$f":"IF('Annual Parameters Source'!L112=\"\",\"-\",'Annual Parameters Source'!L112)","v":134.89687273775382},{"$f":"IF('Annual Parameters Source'!M112=\"\",\"-\",'Annual Parameters Source'!M112)","v":"-"},{"$f":"IF('Annual Parameters Source'!N112=\"\",\"-\",'Annual Parameters Source'!N112)","v":0.15989789905323104},{"$f":"IF('Annual Parameters Source'!O112=\"\",\"-\",'Annual Parameters Source'!O112)","v":139.38272473594375},{"$f":"IF('Annual Parameters Source'!P112=\"\",\"-\",'Annual Parameters Source'!P112)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q112=\"\",\"-\",'Annual Parameters Source'!Q112)","v":1.3714585066527896},{"$f":"IF('Annual Parameters Source'!R112=\"\",\"-\",'Annual Parameters Source'!R112)","v":254.7861639221185},{"$f":"IF('Annual Parameters Source'!S112=\"\",\"-\",'Annual Parameters Source'!S112)","v":"-"},{"$f":"IF('Annual Parameters Source'!T112=\"\",\"-\",'Annual Parameters Source'!T112)","v":1.3714585066527896},{"$f":"IF('Annual Parameters Source'!U112=\"\",\"-\",'Annual Parameters Source'!U112)","v":224.40047121959364},{"$f":"IF('Annual Parameters Source'!V112=\"\",\"-\",'Annual Parameters Source'!V112)","v":1.3714585066527896},{"$f":"IF('Annual Parameters Source'!W112=\"\",\"-\",'Annual Parameters Source'!W112)","v":1.3714585066527896},{"$f":"IF('Annual Parameters Source'!X112=\"\",\"-\",'Annual Parameters Source'!X112)","v":198.18767105383131},{"$f":"IF('Annual Parameters Source'!Y112=\"\",\"-\",'Annual Parameters Source'!Y112)","v":198.18767105383131},{"$f":"IF('Annual Parameters Source'!AD112=\"\",\"-\",'Annual Parameters Source'!AD112)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE112=\"\",\"-\",'Annual Parameters Source'!AE112)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF112=\"\",\"-\",'Annual Parameters Source'!AF112)","v":199.29016699747368},{"$f":"IF('Annual Parameters Source'!AG112=\"\",\"-\",'Annual Parameters Source'!AG112)","v":199.29016699747368},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3337601463877304},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":176.95308849384554},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4300995694969059},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":177.68941240806532},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2220178188123265},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.49651880358084644},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":150.41398141994046},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B115,'VoT7'!$A$38:$A$127,0)),\"-\")","v":115.89708247755551},{"$f":"IF('Annual Parameters Source'!J112=\"\",\"-\",'Annual Parameters Source'!J112)","v":0.62339143381201456},{"$f":"IF('Annual Parameters Source'!K112=\"\",\"-\",'Annual Parameters Source'!K112)","v":-0.49832360539026516}]
[null,2061,null,{"$f":"IF('Annual Parameters Source'!D113=\"\",\"-\",'Annual Parameters Source'!D113/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":240.05058640805177},{"$f":"IF('Annual Parameters Source'!E113=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E113)","v":5288044.6223864118},{"$f":"IF('Annual Parameters Source'!F113=\"\",\"-\",'Annual Parameters Source'!F113)","v":1.5422668655575791},{"$f":"IF('Annual Parameters Source'!G113=\"\",\"-\",'Annual Parameters Source'!G113)","v":348.99931642028002},{"$f":"IF('Annual Parameters Source'!H113=\"\",\"-\",'Annual Parameters Source'!H113)","v":"-"},{"$f":"IF('Annual Parameters Source'!I113=\"\",\"-\",'Annual Parameters Source'!I113)","v":0.15663318248373415},{"$f":"IF('Annual Parameters Source'!L113=\"\",\"-\",'Annual Parameters Source'!L113)","v":135.10816600259398},{"$f":"IF('Annual Parameters Source'!M113=\"\",\"-\",'Annual Parameters Source'!M113)","v":"-"},{"$f":"IF('Annual Parameters Source'!N113=\"\",\"-\",'Annual Parameters Source'!N113)","v":0.15663318248373678},{"$f":"IF('Annual Parameters Source'!O113=\"\",\"-\",'Annual Parameters Source'!O113)","v":139.60104433353021},{"$f":"IF('Annual Parameters Source'!P113=\"\",\"-\",'Annual Parameters Source'!P113)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q113=\"\",\"-\",'Annual Parameters Source'!Q113)","v":1.3834667151293445},{"$f":"IF('Annual Parameters Source'!R113=\"\",\"-\",'Annual Parameters Source'!R113)","v":258.31104569473592},{"$f":"IF('Annual Parameters Source'!S113=\"\",\"-\",'Annual Parameters Source'!S113)","v":"-"},{"$f":"IF('Annual Parameters Source'!T113=\"\",\"-\",'Annual Parameters Source'!T113)","v":1.3834667151293445},{"$f":"IF('Annual Parameters Source'!U113=\"\",\"-\",'Annual Parameters Source'!U113)","v":227.50497704751012},{"$f":"IF('Annual Parameters Source'!V113=\"\",\"-\",'Annual Parameters Source'!V113)","v":1.3834667151293445},{"$f":"IF('Annual Parameters Source'!W113=\"\",\"-\",'Annual Parameters Source'!W113)","v":1.3834667151293445},{"$f":"IF('Annual Parameters Source'!X113=\"\",\"-\",'Annual Parameters Source'!X113)","v":200.92953151635109},{"$f":"IF('Annual Parameters Source'!Y113=\"\",\"-\",'Annual Parameters Source'!Y113)","v":200.92953151635109},{"$f":"IF('Annual Parameters Source'!AD113=\"\",\"-\",'Annual Parameters Source'!AD113)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE113=\"\",\"-\",'Annual Parameters Source'!AE113)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF113=\"\",\"-\",'Annual Parameters Source'!AF113)","v":202.27951950243576},{"$f":"IF('Annual Parameters Source'!AG113=\"\",\"-\",'Annual Parameters Source'!AG113)","v":202.27951950243576},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3436296951980009},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":179.33068273741884},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4310851208864643},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":180.23229915042771},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2253737999125198},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.50147665972346678},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":152.25711493966568},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B116,'VoT7'!$A$38:$A$127,0)),\"-\")","v":116.4782792954809},{"$f":"IF('Annual Parameters Source'!J113=\"\",\"-\",'Annual Parameters Source'!J113)","v":0.62408802911325445},{"$f":"IF('Annual Parameters Source'!K113=\"\",\"-\",'Annual Parameters Source'!K113)","v":-0.50999651880295327}]
[null,{"$f":"B116+1","v":2062},null,{"$f":"IF('Annual Parameters Source'!D114=\"\",\"-\",'Annual Parameters Source'!D114/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":245.57174989543694},{"$f":"IF('Annual Parameters Source'!E114=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E114)","v":5368330.7074655266},{"$f":"IF('Annual Parameters Source'!F114=\"\",\"-\",'Annual Parameters Source'!F114)","v":1.5182565733131668},{"$f":"IF('Annual Parameters Source'!G114=\"\",\"-\",'Annual Parameters Source'!G114)","v":354.29802148264889},{"$f":"IF('Annual Parameters Source'!H114=\"\",\"-\",'Annual Parameters Source'!H114)","v":"-"},{"$f":"IF('Annual Parameters Source'!I114=\"\",\"-\",'Annual Parameters Source'!I114)","v":0.15466847321810029},{"$f":"IF('Annual Parameters Source'!L114=\"\",\"-\",'Annual Parameters Source'!L114)","v":135.31713574014316},{"$f":"IF('Annual Parameters Source'!M114=\"\",\"-\",'Annual Parameters Source'!M114)","v":"-"},{"$f":"IF('Annual Parameters Source'!N114=\"\",\"-\",'Annual Parameters Source'!N114)","v":0.15466847321809413},{"$f":"IF('Annual Parameters Source'!O114=\"\",\"-\",'Annual Parameters Source'!O114)","v":139.81696313739741},{"$f":"IF('Annual Parameters Source'!P114=\"\",\"-\",'Annual Parameters Source'!P114)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q114=\"\",\"-\",'Annual Parameters Source'!Q114)","v":1.3614823161834932},{"$f":"IF('Annual Parameters Source'!R114=\"\",\"-\",'Annual Parameters Source'!R114)","v":261.82790490261846},{"$f":"IF('Annual Parameters Source'!S114=\"\",\"-\",'Annual Parameters Source'!S114)","v":"-"},{"$f":"IF('Annual Parameters Source'!T114=\"\",\"-\",'Annual Parameters Source'!T114)","v":1.3614823161834932},{"$f":"IF('Annual Parameters Source'!U114=\"\",\"-\",'Annual Parameters Source'!U114)","v":230.60241707844929},{"$f":"IF('Annual Parameters Source'!V114=\"\",\"-\",'Annual Parameters Source'!V114)","v":1.3614823161834932},{"$f":"IF('Annual Parameters Source'!W114=\"\",\"-\",'Annual Parameters Source'!W114)","v":1.3614823161834932},{"$f":"IF('Annual Parameters Source'!X114=\"\",\"-\",'Annual Parameters Source'!X114)","v":203.66515155593655},{"$f":"IF('Annual Parameters Source'!Y114=\"\",\"-\",'Annual Parameters Source'!Y114)","v":203.66515155593655},{"$f":"IF('Annual Parameters Source'!AD114=\"\",\"-\",'Annual Parameters Source'!AD114)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE114=\"\",\"-\",'Annual Parameters Source'!AE114)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF114=\"\",\"-\",'Annual Parameters Source'!AF114)","v":205.31371229497228},{"$f":"IF('Annual Parameters Source'!AG114=\"\",\"-\",'Annual Parameters Source'!AG114)","v":205.31371229497228},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3280617887693302},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":181.71230501039366},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.432057436799153},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":182.81332919392551},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2286982603489118},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.50645903576389961},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":154.12789546218679},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B117,'VoT7'!$A$38:$A$127,0)),\"-\")","v":117.06819406567517},{"$f":"IF('Annual Parameters Source'!J114=\"\",\"-\",'Annual Parameters Source'!J114)","v":0.62585389120213741},{"$f":"IF('Annual Parameters Source'!K114=\"\",\"-\",'Annual Parameters Source'!K114)","v":-0.52017547792299235}]
[null,2063,null,{"$f":"IF('Annual Parameters Source'!D115=\"\",\"-\",'Annual Parameters Source'!D115/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":251.21990014303196},{"$f":"IF('Annual Parameters Source'!E115=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E115)","v":5448938.9981979337},{"$f":"IF('Annual Parameters Source'!F115=\"\",\"-\",'Annual Parameters Source'!F115)","v":1.5015522538562607},{"$f":"IF('Annual Parameters Source'!G115=\"\",\"-\",'Annual Parameters Source'!G115)","v":359.61799140958976},{"$f":"IF('Annual Parameters Source'!H115=\"\",\"-\",'Annual Parameters Source'!H115)","v":"-"},{"$f":"IF('Annual Parameters Source'!I115=\"\",\"-\",'Annual Parameters Source'!I115)","v":0.15354088963559498},{"$f":"IF('Annual Parameters Source'!L115=\"\",\"-\",'Annual Parameters Source'!L115)","v":135.52490287418797},{"$f":"IF('Annual Parameters Source'!M115=\"\",\"-\",'Annual Parameters Source'!M115)","v":"-"},{"$f":"IF('Annual Parameters Source'!N115=\"\",\"-\",'Annual Parameters Source'!N115)","v":0.1535408896356229},{"$f":"IF('Annual Parameters Source'!O115=\"\",\"-\",'Annual Parameters Source'!O115)","v":140.03163934646008},{"$f":"IF('Annual Parameters Source'!P115=\"\",\"-\",'Annual Parameters Source'!P115)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q115=\"\",\"-\",'Annual Parameters Source'!Q115)","v":1.3459447886182252},{"$f":"IF('Annual Parameters Source'!R115=\"\",\"-\",'Annual Parameters Source'!R115)","v":265.35196394380353},{"$f":"IF('Annual Parameters Source'!S115=\"\",\"-\",'Annual Parameters Source'!S115)","v":"-"},{"$f":"IF('Annual Parameters Source'!T115=\"\",\"-\",'Annual Parameters Source'!T115)","v":1.3459447886181808},{"$f":"IF('Annual Parameters Source'!U115=\"\",\"-\",'Annual Parameters Source'!U115)","v":233.70619829354425},{"$f":"IF('Annual Parameters Source'!V115=\"\",\"-\",'Annual Parameters Source'!V115)","v":1.3459447886182252},{"$f":"IF('Annual Parameters Source'!W115=\"\",\"-\",'Annual Parameters Source'!W115)","v":1.3459447886182252},{"$f":"IF('Annual Parameters Source'!X115=\"\",\"-\",'Annual Parameters Source'!X115)","v":206.40637204953509},{"$f":"IF('Annual Parameters Source'!Y115=\"\",\"-\",'Annual Parameters Source'!Y115)","v":206.40637204953509},{"$f":"IF('Annual Parameters Source'!AD115=\"\",\"-\",'Annual Parameters Source'!AD115)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE115=\"\",\"-\",'Annual Parameters Source'!AE115)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF115=\"\",\"-\",'Annual Parameters Source'!AF115)","v":208.39341797939684},{"$f":"IF('Annual Parameters Source'!AG115=\"\",\"-\",'Annual Parameters Source'!AG115)","v":208.39341797939684},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3172918617024951},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":184.10598641600757},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4330166764652297},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":185.43307468807575},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2319912788433425},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.51146555776821689},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":156.02673769254571},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B118,'VoT7'!$A$38:$A$127,0)),\"-\")","v":117.66695755742236},{"$f":"IF('Annual Parameters Source'!J115=\"\",\"-\",'Annual Parameters Source'!J115)","v":0.62808752986065375},{"$f":"IF('Annual Parameters Source'!K115=\"\",\"-\",'Annual Parameters Source'!K115)","v":-0.52923023022666382}]
[null,2064,null,{"$f":"IF('Annual Parameters Source'!D116=\"\",\"-\",'Annual Parameters Source'!D116/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":256.9979578463217},{"$f":"IF('Annual Parameters Source'!E116=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E116)","v":5530070.072813157},{"$f":"IF('Annual Parameters Source'!F116=\"\",\"-\",'Annual Parameters Source'!F116)","v":1.4889334353358521},{"$f":"IF('Annual Parameters Source'!G116=\"\",\"-\",'Annual Parameters Source'!G116)","v":364.97246392317038},{"$f":"IF('Annual Parameters Source'!H116=\"\",\"-\",'Annual Parameters Source'!H116)","v":"-"},{"$f":"IF('Annual Parameters Source'!I116=\"\",\"-\",'Annual Parameters Source'!I116)","v":0.15303621527538169},{"$f":"IF('Annual Parameters Source'!L116=\"\",\"-\",'Annual Parameters Source'!L116)","v":135.73230505630227},{"$f":"IF('Annual Parameters Source'!M116=\"\",\"-\",'Annual Parameters Source'!M116)","v":"-"},{"$f":"IF('Annual Parameters Source'!N116=\"\",\"-\",'Annual Parameters Source'!N116)","v":0.15303621527539468},{"$f":"IF('Annual Parameters Source'!O116=\"\",\"-\",'Annual Parameters Source'!O116)","v":140.24593846750398},{"$f":"IF('Annual Parameters Source'!P116=\"\",\"-\",'Annual Parameters Source'!P116)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q116=\"\",\"-\",'Annual Parameters Source'!Q116)","v":1.333855937416617},{"$f":"IF('Annual Parameters Source'!R116=\"\",\"-\",'Annual Parameters Source'!R116)","v":268.89137686991955},{"$f":"IF('Annual Parameters Source'!S116=\"\",\"-\",'Annual Parameters Source'!S116)","v":"-"},{"$f":"IF('Annual Parameters Source'!T116=\"\",\"-\",'Annual Parameters Source'!T116)","v":1.333855937416617},{"$f":"IF('Annual Parameters Source'!U116=\"\",\"-\",'Annual Parameters Source'!U116)","v":236.82350229559336},{"$f":"IF('Annual Parameters Source'!V116=\"\",\"-\",'Annual Parameters Source'!V116)","v":1.333855937416617},{"$f":"IF('Annual Parameters Source'!W116=\"\",\"-\",'Annual Parameters Source'!W116)","v":1.333855937416617},{"$f":"IF('Annual Parameters Source'!X116=\"\",\"-\",'Annual Parameters Source'!X116)","v":209.15953569832405},{"$f":"IF('Annual Parameters Source'!Y116=\"\",\"-\",'Annual Parameters Source'!Y116)","v":209.15953569832405},{"$f":"IF('Annual Parameters Source'!AD116=\"\",\"-\",'Annual Parameters Source'!AD116)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE116=\"\",\"-\",'Annual Parameters Source'!AE116)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF116=\"\",\"-\",'Annual Parameters Source'!AF116)","v":211.51931924908777},{"$f":"IF('Annual Parameters Source'!AG116=\"\",\"-\",'Annual Parameters Source'!AG116)","v":211.51931924908777},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3090836784147273},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":186.51608783516397},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4339629977205577},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":188.09211636463829},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2352529395392211},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.51649584279156269},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":157.95406255636001},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B119,'VoT7'!$A$38:$A$127,0)),\"-\")","v":118.27470250154576},{"$f":"IF('Annual Parameters Source'!J116=\"\",\"-\",'Annual Parameters Source'!J116)","v":0.6305482161515209},{"$f":"IF('Annual Parameters Source'!K116=\"\",\"-\",'Annual Parameters Source'!K116)","v":-0.53747369763756581}]
[null,2065,null,{"$f":"IF('Annual Parameters Source'!D117=\"\",\"-\",'Annual Parameters Source'!D117/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":262.90891087678705},{"$f":"IF('Annual Parameters Source'!E117=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E117)","v":5612521.5805591056},{"$f":"IF('Annual Parameters Source'!F117=\"\",\"-\",'Annual Parameters Source'!F117)","v":1.4909667808965992},{"$f":"IF('Annual Parameters Source'!G117=\"\",\"-\",'Annual Parameters Source'!G117)","v":370.41408211968468},{"$f":"IF('Annual Parameters Source'!H117=\"\",\"-\",'Annual Parameters Source'!H117)","v":"-"},{"$f":"IF('Annual Parameters Source'!I117=\"\",\"-\",'Annual Parameters Source'!I117)","v":0.15314550961620377},{"$f":"IF('Annual Parameters Source'!L117=\"\",\"-\",'Annual Parameters Source'!L117)","v":135.94017298659458},{"$f":"IF('Annual Parameters Source'!M117=\"\",\"-\",'Annual Parameters Source'!M117)","v":"-"},{"$f":"IF('Annual Parameters Source'!N117=\"\",\"-\",'Annual Parameters Source'!N117)","v":0.15314550961620629},{"$f":"IF('Annual Parameters Source'!O117=\"\",\"-\",'Annual Parameters Source'!O117)","v":140.46071882468607},{"$f":"IF('Annual Parameters Source'!P117=\"\",\"-\",'Annual Parameters Source'!P117)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q117=\"\",\"-\",'Annual Parameters Source'!Q117)","v":1.3357755909443103},{"$f":"IF('Annual Parameters Source'!R117=\"\",\"-\",'Annual Parameters Source'!R117)","v":272.48316224830199},{"$f":"IF('Annual Parameters Source'!S117=\"\",\"-\",'Annual Parameters Source'!S117)","v":"-"},{"$f":"IF('Annual Parameters Source'!T117=\"\",\"-\",'Annual Parameters Source'!T117)","v":1.3357755909443103},{"$f":"IF('Annual Parameters Source'!U117=\"\",\"-\",'Annual Parameters Source'!U117)","v":239.98693283287733},{"$f":"IF('Annual Parameters Source'!V117=\"\",\"-\",'Annual Parameters Source'!V117)","v":1.3357755909443103},{"$f":"IF('Annual Parameters Source'!W117=\"\",\"-\",'Annual Parameters Source'!W117)","v":1.3357755909443103},{"$f":"IF('Annual Parameters Source'!X117=\"\",\"-\",'Annual Parameters Source'!X117)","v":211.9534377223147},{"$f":"IF('Annual Parameters Source'!Y117=\"\",\"-\",'Annual Parameters Source'!Y117)","v":211.9534377223147},{"$f":"IF('Annual Parameters Source'!AD117=\"\",\"-\",'Annual Parameters Source'!AD117)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE117=\"\",\"-\",'Annual Parameters Source'!AE117)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF117=\"\",\"-\",'Annual Parameters Source'!AF117)","v":214.69210903782408},{"$f":"IF('Annual Parameters Source'!AG117=\"\",\"-\",'Annual Parameters Source'!AG117)","v":214.69210903782408},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3113504451077898},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":188.96196738318804},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4348965570033714},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":190.79104366634925},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2384833318696815},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.52154949895323754},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":159.91029729313155},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B120,'VoT7'!$A$38:$A$127,0)),\"-\")","v":118.89156361983102},{"$f":"IF('Annual Parameters Source'!J117=\"\",\"-\",'Annual Parameters Source'!J117)","v":0.63318875280635356},{"$f":"IF('Annual Parameters Source'!K117=\"\",\"-\",'Annual Parameters Source'!K117)","v":-0.54498497311473593}]
[null,2066,null,{"$f":"IF('Annual Parameters Source'!D118=\"\",\"-\",'Annual Parameters Source'!D118/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":268.95581582695314},{"$f":"IF('Annual Parameters Source'!E118=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E118)","v":5696078.7173660006},{"$f":"IF('Annual Parameters Source'!F118=\"\",\"-\",'Annual Parameters Source'!F118)","v":1.4887628601077267},{"$f":"IF('Annual Parameters Source'!G118=\"\",\"-\",'Annual Parameters Source'!G118)","v":375.92866940289144},{"$f":"IF('Annual Parameters Source'!H118=\"\",\"-\",'Annual Parameters Source'!H118)","v":"-"},{"$f":"IF('Annual Parameters Source'!I118=\"\",\"-\",'Annual Parameters Source'!I118)","v":0.15362212610658954},{"$f":"IF('Annual Parameters Source'!L118=\"\",\"-\",'Annual Parameters Source'!L118)","v":136.14900717056955},{"$f":"IF('Annual Parameters Source'!M118=\"\",\"-\",'Annual Parameters Source'!M118)","v":"-"},{"$f":"IF('Annual Parameters Source'!N118=\"\",\"-\",'Annual Parameters Source'!N118)","v":0.15362212610656312},{"$f":"IF('Annual Parameters Source'!O118=\"\",\"-\",'Annual Parameters Source'!O118)","v":140.67649756728912},{"$f":"IF('Annual Parameters Source'!P118=\"\",\"-\",'Annual Parameters Source'!P118)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q118=\"\",\"-\",'Annual Parameters Source'!Q118)","v":1.3330928084857696},{"$f":"IF('Annual Parameters Source'!R118=\"\",\"-\",'Annual Parameters Source'!R118)","v":276.11561568856871},{"$f":"IF('Annual Parameters Source'!S118=\"\",\"-\",'Annual Parameters Source'!S118)","v":"-"},{"$f":"IF('Annual Parameters Source'!T118=\"\",\"-\",'Annual Parameters Source'!T118)","v":1.3330928084857918},{"$f":"IF('Annual Parameters Source'!U118=\"\",\"-\",'Annual Parameters Source'!U118)","v":243.18618137577803},{"$f":"IF('Annual Parameters Source'!V118=\"\",\"-\",'Annual Parameters Source'!V118)","v":1.3330928084857696},{"$f":"IF('Annual Parameters Source'!W118=\"\",\"-\",'Annual Parameters Source'!W118)","v":1.3330928084857696},{"$f":"IF('Annual Parameters Source'!X118=\"\",\"-\",'Annual Parameters Source'!X118)","v":214.77897375792924},{"$f":"IF('Annual Parameters Source'!Y118=\"\",\"-\",'Annual Parameters Source'!Y118)","v":214.77897375792924},{"$f":"IF('Annual Parameters Source'!AD118=\"\",\"-\",'Annual Parameters Source'!AD118)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE118=\"\",\"-\",'Annual Parameters Source'!AE118)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF118=\"\",\"-\",'Annual Parameters Source'!AF118)","v":217.91249067339143},{"$f":"IF('Annual Parameters Source'!AG118=\"\",\"-\",'Annual Parameters Source'!AG118)","v":217.91249067339143},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3101608398675024},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":191.43767308208578},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4358175093518877},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":193.5304548775859},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2416825504259776},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.52662612551854882},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":161.89587555095468},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B121,'VoT7'!$A$38:$A$127,0)),\"-\")","v":119.51767765489055},{"$f":"IF('Annual Parameters Source'!J118=\"\",\"-\",'Annual Parameters Source'!J118)","v":0.63574305717843649},{"$f":"IF('Annual Parameters Source'!K118=\"\",\"-\",'Annual Parameters Source'!K118)","v":-0.55212558374180842}]
[null,2067,null,{"$f":"IF('Annual Parameters Source'!D119=\"\",\"-\",'Annual Parameters Source'!D119/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":275.14179959097299},{"$f":"IF('Annual Parameters Source'!E119=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E119)","v":5780784.5009243088},{"$f":"IF('Annual Parameters Source'!F119=\"\",\"-\",'Annual Parameters Source'!F119)","v":1.4870894129334999},{"$f":"IF('Annual Parameters Source'!G119=\"\",\"-\",'Annual Parameters Source'!G119)","v":381.51906484576364},{"$f":"IF('Annual Parameters Source'!H119=\"\",\"-\",'Annual Parameters Source'!H119)","v":"-"},{"$f":"IF('Annual Parameters Source'!I119=\"\",\"-\",'Annual Parameters Source'!I119)","v":0.15398259003913672},{"$f":"IF('Annual Parameters Source'!L119=\"\",\"-\",'Annual Parameters Source'!L119)","v":136.35865293812336},{"$f":"IF('Annual Parameters Source'!M119=\"\",\"-\",'Annual Parameters Source'!M119)","v":"-"},{"$f":"IF('Annual Parameters Source'!N119=\"\",\"-\",'Annual Parameters Source'!N119)","v":0.15398259003915027},{"$f":"IF('Annual Parameters Source'!O119=\"\",\"-\",'Annual Parameters Source'!O119)","v":140.89311488181957},{"$f":"IF('Annual Parameters Source'!P119=\"\",\"-\",'Annual Parameters Source'!P119)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q119=\"\",\"-\",'Annual Parameters Source'!Q119)","v":1.3310572265020859},{"$f":"IF('Annual Parameters Source'!R119=\"\",\"-\",'Annual Parameters Source'!R119)","v":279.79087254469215},{"$f":"IF('Annual Parameters Source'!S119=\"\",\"-\",'Annual Parameters Source'!S119)","v":"-"},{"$f":"IF('Annual Parameters Source'!T119=\"\",\"-\",'Annual Parameters Source'!T119)","v":1.3310572265020859},{"$f":"IF('Annual Parameters Source'!U119=\"\",\"-\",'Annual Parameters Source'!U119)","v":246.42312861683479},{"$f":"IF('Annual Parameters Source'!V119=\"\",\"-\",'Annual Parameters Source'!V119)","v":1.3310572265020859},{"$f":"IF('Annual Parameters Source'!W119=\"\",\"-\",'Annual Parameters Source'!W119)","v":1.3310572265020859},{"$f":"IF('Annual Parameters Source'!X119=\"\",\"-\",'Annual Parameters Source'!X119)","v":217.63780480914116},{"$f":"IF('Annual Parameters Source'!Y119=\"\",\"-\",'Annual Parameters Source'!Y119)","v":217.63780480914116},{"$f":"IF('Annual Parameters Source'!AD119=\"\",\"-\",'Annual Parameters Source'!AD119)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE119=\"\",\"-\",'Annual Parameters Source'!AE119)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF119=\"\",\"-\",'Annual Parameters Source'!AF119)","v":221.18117803349227},{"$f":"IF('Annual Parameters Source'!AG119=\"\",\"-\",'Annual Parameters Source'!AG119)","v":221.18117803349227},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3094453276798592},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":193.9444447476782},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4367260084020728},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":196.31095725699103},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2448506948258382},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.53172531298713599},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":163.91123748264511},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B122,'VoT7'!$A$38:$A$127,0)),\"-\")","v":120.15318340047597},{"$f":"IF('Annual Parameters Source'!J119=\"\",\"-\",'Annual Parameters Source'!J119)","v":0.63778630323085261},{"$f":"IF('Annual Parameters Source'!K119=\"\",\"-\",'Annual Parameters Source'!K119)","v":-0.55922868718622842}]
[null,2068,null,{"$f":"IF('Annual Parameters Source'!D120=\"\",\"-\",'Annual Parameters Source'!D120/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":281.47006098156533},{"$f":"IF('Annual Parameters Source'!E120=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E120)","v":5867959.3275742913},{"$f":"IF('Annual Parameters Source'!F120=\"\",\"-\",'Annual Parameters Source'!F120)","v":1.5080103165244054},{"$f":"IF('Annual Parameters Source'!G120=\"\",\"-\",'Annual Parameters Source'!G120)","v":387.27241170314517},{"$f":"IF('Annual Parameters Source'!H120=\"\",\"-\",'Annual Parameters Source'!H120)","v":"-"},{"$f":"IF('Annual Parameters Source'!I120=\"\",\"-\",'Annual Parameters Source'!I120)","v":0.15411672242970909},{"$f":"IF('Annual Parameters Source'!L120=\"\",\"-\",'Annual Parameters Source'!L120)","v":136.56880442478089},{"$f":"IF('Annual Parameters Source'!M120=\"\",\"-\",'Annual Parameters Source'!M120)","v":"-"},{"$f":"IF('Annual Parameters Source'!N120=\"\",\"-\",'Annual Parameters Source'!N120)","v":0.15411672242969088},{"$f":"IF('Annual Parameters Source'!O120=\"\",\"-\",'Annual Parameters Source'!O120)","v":141.11025473260455},{"$f":"IF('Annual Parameters Source'!P120=\"\",\"-\",'Annual Parameters Source'!P120)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q120=\"\",\"-\",'Annual Parameters Source'!Q120)","v":1.3518102284771016},{"$f":"IF('Annual Parameters Source'!R120=\"\",\"-\",'Annual Parameters Source'!R120)","v":283.57311417809666},{"$f":"IF('Annual Parameters Source'!S120=\"\",\"-\",'Annual Parameters Source'!S120)","v":"-"},{"$f":"IF('Annual Parameters Source'!T120=\"\",\"-\",'Annual Parameters Source'!T120)","v":1.3518102284771238},{"$f":"IF('Annual Parameters Source'!U120=\"\",\"-\",'Annual Parameters Source'!U120)","v":249.75430167481048},{"$f":"IF('Annual Parameters Source'!V120=\"\",\"-\",'Annual Parameters Source'!V120)","v":1.3518102284771016},{"$f":"IF('Annual Parameters Source'!W120=\"\",\"-\",'Annual Parameters Source'!W120)","v":1.3518102284771016},{"$f":"IF('Annual Parameters Source'!X120=\"\",\"-\",'Annual Parameters Source'!X120)","v":220.57985491558415},{"$f":"IF('Annual Parameters Source'!Y120=\"\",\"-\",'Annual Parameters Source'!Y120)","v":220.57985491558415},{"$f":"IF('Annual Parameters Source'!AD120=\"\",\"-\",'Annual Parameters Source'!AD120)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE120=\"\",\"-\",'Annual Parameters Source'!AE120)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF120=\"\",\"-\",'Annual Parameters Source'!AF120)","v":224.49889570399463},{"$f":"IF('Annual Parameters Source'!AG120=\"\",\"-\",'Annual Parameters Source'!AG120)","v":224.49889570399463},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3257986533391724},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":196.51575758436906},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.437622206386403},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":199.13316717208727},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.247987869582394},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.53684664318818498},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":165.95682984331091},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B123,'VoT7'!$A$38:$A$127,0)),\"-\")","v":120.79822173224517},{"$f":"IF('Annual Parameters Source'!J120=\"\",\"-\",'Annual Parameters Source'!J120)","v":0.63901642411831472},{"$f":"IF('Annual Parameters Source'!K120=\"\",\"-\",'Annual Parameters Source'!K120)","v":-0.56647716207626486}]
[null,2069,null,{"$f":"IF('Annual Parameters Source'!D121=\"\",\"-\",'Annual Parameters Source'!D121/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":287.94387238414129},{"$f":"IF('Annual Parameters Source'!E121=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E121)","v":5959577.5880838465},{"$f":"IF('Annual Parameters Source'!F121=\"\",\"-\",'Annual Parameters Source'!F121)","v":1.5613308715183081},{"$f":"IF('Annual Parameters Source'!G121=\"\",\"-\",'Annual Parameters Source'!G121)","v":393.31901542393985},{"$f":"IF('Annual Parameters Source'!H121=\"\",\"-\",'Annual Parameters Source'!H121)","v":"-"},{"$f":"IF('Annual Parameters Source'!I121=\"\",\"-\",'Annual Parameters Source'!I121)","v":0.15358943355801014},{"$f":"IF('Annual Parameters Source'!L121=\"\",\"-\",'Annual Parameters Source'!L121)","v":136.77855967791385},{"$f":"IF('Annual Parameters Source'!M121=\"\",\"-\",'Annual Parameters Source'!M121)","v":"-"},{"$f":"IF('Annual Parameters Source'!N121=\"\",\"-\",'Annual Parameters Source'!N121)","v":0.15358943355803278},{"$f":"IF('Annual Parameters Source'!O121=\"\",\"-\",'Annual Parameters Source'!O121)","v":141.32698517354066},{"$f":"IF('Annual Parameters Source'!P121=\"\",\"-\",'Annual Parameters Source'!P121)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q121=\"\",\"-\",'Annual Parameters Source'!Q121)","v":1.4055826115889625},{"$f":"IF('Annual Parameters Source'!R121=\"\",\"-\",'Annual Parameters Source'!R121)","v":287.5589685621253},{"$f":"IF('Annual Parameters Source'!S121=\"\",\"-\",'Annual Parameters Source'!S121)","v":"-"},{"$f":"IF('Annual Parameters Source'!T121=\"\",\"-\",'Annual Parameters Source'!T121)","v":1.4055826115889403},{"$f":"IF('Annual Parameters Source'!U121=\"\",\"-\",'Annual Parameters Source'!U121)","v":253.26480471084699},{"$f":"IF('Annual Parameters Source'!V121=\"\",\"-\",'Annual Parameters Source'!V121)","v":1.4055826115889625},{"$f":"IF('Annual Parameters Source'!W121=\"\",\"-\",'Annual Parameters Source'!W121)","v":1.4055826115889625},{"$f":"IF('Annual Parameters Source'!X121=\"\",\"-\",'Annual Parameters Source'!X121)","v":223.68028700094575},{"$f":"IF('Annual Parameters Source'!Y121=\"\",\"-\",'Annual Parameters Source'!Y121)","v":223.68028700094575},{"$f":"IF('Annual Parameters Source'!AD121=\"\",\"-\",'Annual Parameters Source'!AD121)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE121=\"\",\"-\",'Annual Parameters Source'!AE121)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF121=\"\",\"-\",'Annual Parameters Source'!AF121)","v":227.86637913955454},{"$f":"IF('Annual Parameters Source'!AG121=\"\",\"-\",'Annual Parameters Source'!AG121)","v":227.86637913955454},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3669069208996827},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":199.20194507544826},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4385062541325613},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":201.99771023590998},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.251094183973112},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.5419896893821301},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":168.03310608938673},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B124,'VoT7'!$A$38:$A$127,0)),\"-\")","v":121.45293563899089},{"$f":"IF('Annual Parameters Source'!J121=\"\",\"-\",'Annual Parameters Source'!J121)","v":0.63915271897712633},{"$f":"IF('Annual Parameters Source'!K121=\"\",\"-\",'Annual Parameters Source'!K121)","v":-0.57417454539843682}]
[null,2070,null,{"$f":"IF('Annual Parameters Source'!D122=\"\",\"-\",'Annual Parameters Source'!D122/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":294.56658144897648},{"$f":"IF('Annual Parameters Source'!E122=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E122)","v":6054788.5032605575},{"$f":"IF('Annual Parameters Source'!F122=\"\",\"-\",'Annual Parameters Source'!F122)","v":1.5976118067006126},{"$f":"IF('Annual Parameters Source'!G122=\"\",\"-\",'Annual Parameters Source'!G122)","v":399.60272645235136},{"$f":"IF('Annual Parameters Source'!H122=\"\",\"-\",'Annual Parameters Source'!H122)","v":"-"},{"$f":"IF('Annual Parameters Source'!I122=\"\",\"-\",'Annual Parameters Source'!I122)","v":0.15228916113319002},{"$f":"IF('Annual Parameters Source'!L122=\"\",\"-\",'Annual Parameters Source'!L122)","v":136.9868585990574},{"$f":"IF('Annual Parameters Source'!M122=\"\",\"-\",'Annual Parameters Source'!M122)","v":"-"},{"$f":"IF('Annual Parameters Source'!N122=\"\",\"-\",'Annual Parameters Source'!N122)","v":0.15228916113318522},{"$f":"IF('Annual Parameters Source'!O122=\"\",\"-\",'Annual Parameters Source'!O122)","v":141.54221085371626},{"$f":"IF('Annual Parameters Source'!P122=\"\",\"-\",'Annual Parameters Source'!P122)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q122=\"\",\"-\",'Annual Parameters Source'!Q122)","v":1.4431249227285115},{"$f":"IF('Annual Parameters Source'!R122=\"\",\"-\",'Annual Parameters Source'!R122)","v":291.70880370498639},{"$f":"IF('Annual Parameters Source'!S122=\"\",\"-\",'Annual Parameters Source'!S122)","v":"-"},{"$f":"IF('Annual Parameters Source'!T122=\"\",\"-\",'Annual Parameters Source'!T122)","v":1.4431249227285115},{"$f":"IF('Annual Parameters Source'!U122=\"\",\"-\",'Annual Parameters Source'!U122)","v":256.91973222812891},{"$f":"IF('Annual Parameters Source'!V122=\"\",\"-\",'Annual Parameters Source'!V122)","v":1.4431249227285115},{"$f":"IF('Annual Parameters Source'!W122=\"\",\"-\",'Annual Parameters Source'!W122)","v":1.4431249227285115},{"$f":"IF('Annual Parameters Source'!X122=\"\",\"-\",'Annual Parameters Source'!X122)","v":226.90827296988707},{"$f":"IF('Annual Parameters Source'!Y122=\"\",\"-\",'Annual Parameters Source'!Y122)","v":226.90827296988707},{"$f":"IF('Annual Parameters Source'!AD122=\"\",\"-\",'Annual Parameters Source'!AD122)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE122=\"\",\"-\",'Annual Parameters Source'!AE122)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF122=\"\",\"-\",'Annual Parameters Source'!AF122)","v":231.28437482664785},{"$f":"IF('Annual Parameters Source'!AG122=\"\",\"-\",'Annual Parameters Source'!AG122)","v":231.28437482664785},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3958746372522137},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":201.98255450366955},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4393783010631149},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":204.90522144568999},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2541697519093977},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.54715401636910665},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":170.14052647915364},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B125,'VoT7'!$A$38:$A$127,0)),\"-\")","v":122.11747025433782},{"$f":"IF('Annual Parameters Source'!J122=\"\",\"-\",'Annual Parameters Source'!J122)","v":0.63802440559404672},{"$f":"IF('Annual Parameters Source'!K122=\"\",\"-\",'Annual Parameters Source'!K122)","v":-0.58267351828115799}]
[null,2071,null,{"$f":"IF('Annual Parameters Source'!D123=\"\",\"-\",'Annual Parameters Source'!D123/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":301.34161282230298},{"$f":"IF('Annual Parameters Source'!E123=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E123)","v":6151825.652857909},{"$f":"IF('Annual Parameters Source'!F123=\"\",\"-\",'Annual Parameters Source'!F123)","v":1.6026513485168863},{"$f":"IF('Annual Parameters Source'!G123=\"\",\"-\",'Annual Parameters Source'!G123)","v":406.00696493655022},{"$f":"IF('Annual Parameters Source'!H123=\"\",\"-\",'Annual Parameters Source'!H123)","v":"-"},{"$f":"IF('Annual Parameters Source'!I123=\"\",\"-\",'Annual Parameters Source'!I123)","v":0.14999478970676439},{"$f":"IF('Annual Parameters Source'!L123=\"\",\"-\",'Annual Parameters Source'!L123)","v":137.19233174953897},{"$f":"IF('Annual Parameters Source'!M123=\"\",\"-\",'Annual Parameters Source'!M123)","v":"-"},{"$f":"IF('Annual Parameters Source'!N123=\"\",\"-\",'Annual Parameters Source'!N123)","v":0.14999478970675509},{"$f":"IF('Annual Parameters Source'!O123=\"\",\"-\",'Annual Parameters Source'!O123)","v":141.75451679523258},{"$f":"IF('Annual Parameters Source'!P123=\"\",\"-\",'Annual Parameters Source'!P123)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q123=\"\",\"-\",'Annual Parameters Source'!Q123)","v":1.4504809130148955},{"$f":"IF('Annual Parameters Source'!R123=\"\",\"-\",'Annual Parameters Source'!R123)","v":295.93998422431133},{"$f":"IF('Annual Parameters Source'!S123=\"\",\"-\",'Annual Parameters Source'!S123)","v":"-"},{"$f":"IF('Annual Parameters Source'!T123=\"\",\"-\",'Annual Parameters Source'!T123)","v":1.4504809130149177},{"$f":"IF('Annual Parameters Source'!U123=\"\",\"-\",'Annual Parameters Source'!U123)","v":260.64630390586694},{"$f":"IF('Annual Parameters Source'!V123=\"\",\"-\",'Annual Parameters Source'!V123)","v":1.4504809130148955},{"$f":"IF('Annual Parameters Source'!W123=\"\",\"-\",'Annual Parameters Source'!W123)","v":1.4504809130148955},{"$f":"IF('Annual Parameters Source'!X123=\"\",\"-\",'Annual Parameters Source'!X123)","v":230.199534159367},{"$f":"IF('Annual Parameters Source'!Y123=\"\",\"-\",'Annual Parameters Source'!Y123)","v":230.199534159367},{"$f":"IF('Annual Parameters Source'!AD123=\"\",\"-\",'Annual Parameters Source'!AD123)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE123=\"\",\"-\",'Annual Parameters Source'!AE123)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF123=\"\",\"-\",'Annual Parameters Source'!AF123)","v":234.75364044904754},{"$f":"IF('Annual Parameters Source'!AG123=\"\",\"-\",'Annual Parameters Source'!AG123)","v":234.75364044904754},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4022201435233839},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":204.81479456932308},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4402384951956464},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":207.85634532361672},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.257214691806855},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.55233918060398801},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":172.27955817476709},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B126,'VoT7'!$A$38:$A$127,0)),\"-\")","v":122.79197288891493},{"$f":"IF('Annual Parameters Source'!J123=\"\",\"-\",'Annual Parameters Source'!J123)","v":0.63550673090223875},{"$f":"IF('Annual Parameters Source'!K123=\"\",\"-\",'Annual Parameters Source'!K123)","v":-0.59198031333018963}]
[null,2072,null,{"$f":"IF('Annual Parameters Source'!D124=\"\",\"-\",'Annual Parameters Source'!D124/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":308.27246991721591},{"$f":"IF('Annual Parameters Source'!E124=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E124)","v":6250106.0518248016},{"$f":"IF('Annual Parameters Source'!F124=\"\",\"-\",'Annual Parameters Source'!F124)","v":1.5975810192415878},{"$f":"IF('Annual Parameters Source'!G124=\"\",\"-\",'Annual Parameters Source'!G124)","v":412.49325514517545},{"$f":"IF('Annual Parameters Source'!H124=\"\",\"-\",'Annual Parameters Source'!H124)","v":"-"},{"$f":"IF('Annual Parameters Source'!I124=\"\",\"-\",'Annual Parameters Source'!I124)","v":0.1465551632202855},{"$f":"IF('Annual Parameters Source'!L124=\"\",\"-\",'Annual Parameters Source'!L124)","v":137.39339419526021},{"$f":"IF('Annual Parameters Source'!M124=\"\",\"-\",'Annual Parameters Source'!M124)","v":"-"},{"$f":"IF('Annual Parameters Source'!N124=\"\",\"-\",'Annual Parameters Source'!N124)","v":0.14655516322028272},{"$f":"IF('Annual Parameters Source'!O124=\"\",\"-\",'Annual Parameters Source'!O124)","v":141.96226535869394},{"$f":"IF('Annual Parameters Source'!P124=\"\",\"-\",'Annual Parameters Source'!P124)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q124=\"\",\"-\",'Annual Parameters Source'!Q124)","v":1.4489024147225082},{"$f":"IF('Annual Parameters Source'!R124=\"\",\"-\",'Annual Parameters Source'!R124)","v":300.22786580186681},{"$f":"IF('Annual Parameters Source'!S124=\"\",\"-\",'Annual Parameters Source'!S124)","v":"-"},{"$f":"IF('Annual Parameters Source'!T124=\"\",\"-\",'Annual Parameters Source'!T124)","v":1.4489024147225082},{"$f":"IF('Annual Parameters Source'!U124=\"\",\"-\",'Annual Parameters Source'!U124)","v":264.42281449704404},{"$f":"IF('Annual Parameters Source'!V124=\"\",\"-\",'Annual Parameters Source'!V124)","v":1.4489024147225082},{"$f":"IF('Annual Parameters Source'!W124=\"\",\"-\",'Annual Parameters Source'!W124)","v":1.4489024147225082},{"$f":"IF('Annual Parameters Source'!X124=\"\",\"-\",'Annual Parameters Source'!X124)","v":233.53490076848203},{"$f":"IF('Annual Parameters Source'!Y124=\"\",\"-\",'Annual Parameters Source'!Y124)","v":233.53490076848203},{"$f":"IF('Annual Parameters Source'!AD124=\"\",\"-\",'Annual Parameters Source'!AD124)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE124=\"\",\"-\",'Annual Parameters Source'!AE124)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF124=\"\",\"-\",'Annual Parameters Source'!AF124)","v":238.27494505578323},{"$f":"IF('Annual Parameters Source'!AG124=\"\",\"-\",'Annual Parameters Source'!AG124)","v":238.27494505578323},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4018559256790049},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":207.68600290366044},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4410869831431272},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":210.85173605971241},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2602291264557033},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.55754473031812801},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":174.45067534581472},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B127,'VoT7'!$A$38:$A$127,0)),\"-\")","v":123.47659306301074},{"$f":"IF('Annual Parameters Source'!J124=\"\",\"-\",'Annual Parameters Source'!J124)","v":0.63150378728698697},{"$f":"IF('Annual Parameters Source'!K124=\"\",\"-\",'Annual Parameters Source'!K124)","v":-0.6022535371187534}]
[null,2073,null,{"$f":"IF('Annual Parameters Source'!D125=\"\",\"-\",'Annual Parameters Source'!D125/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":315.36273672531183},{"$f":"IF('Annual Parameters Source'!E125=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E125)","v":6349982.6375010097},{"$f":"IF('Annual Parameters Source'!F125=\"\",\"-\",'Annual Parameters Source'!F125)","v":1.5979982555183625},{"$f":"IF('Annual Parameters Source'!G125=\"\",\"-\",'Annual Parameters Source'!G125)","v":419.08489016652624},{"$f":"IF('Annual Parameters Source'!H125=\"\",\"-\",'Annual Parameters Source'!H125)","v":"-"},{"$f":"IF('Annual Parameters Source'!I125=\"\",\"-\",'Annual Parameters Source'!I125)","v":0.14196166679565358},{"$f":"IF('Annual Parameters Source'!L125=\"\",\"-\",'Annual Parameters Source'!L125)","v":137.58844014772691},{"$f":"IF('Annual Parameters Source'!M125=\"\",\"-\",'Annual Parameters Source'!M125)","v":"-"},{"$f":"IF('Annual Parameters Source'!N125=\"\",\"-\",'Annual Parameters Source'!N125)","v":0.14196166679564123},{"$f":"IF('Annual Parameters Source'!O125=\"\",\"-\",'Annual Parameters Source'!O125)","v":142.16379735681801},{"$f":"IF('Annual Parameters Source'!P125=\"\",\"-\",'Annual Parameters Source'!P125)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q125=\"\",\"-\",'Annual Parameters Source'!Q125)","v":1.4539725051196939},{"$f":"IF('Annual Parameters Source'!R125=\"\",\"-\",'Annual Parameters Source'!R125)","v":304.59309642333358},{"$f":"IF('Annual Parameters Source'!S125=\"\",\"-\",'Annual Parameters Source'!S125)","v":"-"},{"$f":"IF('Annual Parameters Source'!T125=\"\",\"-\",'Annual Parameters Source'!T125)","v":1.4539725051197161},{"$f":"IF('Annual Parameters Source'!U125=\"\",\"-\",'Annual Parameters Source'!U125)","v":268.2674495170948},{"$f":"IF('Annual Parameters Source'!V125=\"\",\"-\",'Annual Parameters Source'!V125)","v":1.4539725051196939},{"$f":"IF('Annual Parameters Source'!W125=\"\",\"-\",'Annual Parameters Source'!W125)","v":1.4539725051196939},{"$f":"IF('Annual Parameters Source'!X125=\"\",\"-\",'Annual Parameters Source'!X125)","v":236.93043401551432},{"$f":"IF('Annual Parameters Source'!Y125=\"\",\"-\",'Annual Parameters Source'!Y125)","v":236.93043401551432},{"$f":"IF('Annual Parameters Source'!AD125=\"\",\"-\",'Annual Parameters Source'!AD125)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE125=\"\",\"-\",'Annual Parameters Source'!AE125)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF125=\"\",\"-\",'Annual Parameters Source'!AF125)","v":241.84906923161995},{"$f":"IF('Annual Parameters Source'!AG125=\"\",\"-\",'Annual Parameters Source'!AG125)","v":241.84906923161995},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4064722904026461},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":210.60704898554528},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4419239101147519},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":213.89205765684946},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2632131828925139},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.56277020564748181},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":176.65435927442806},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B128,'VoT7'!$A$38:$A$127,0)),\"-\")","v":124.17148253971794},{"$f":"IF('Annual Parameters Source'!J125=\"\",\"-\",'Annual Parameters Source'!J125)","v":0.62603783047158756},{"$f":"IF('Annual Parameters Source'!K125=\"\",\"-\",'Annual Parameters Source'!K125)","v":-0.61327442013686373}]
[null,2074,null,{"$f":"IF('Annual Parameters Source'!D126=\"\",\"-\",'Annual Parameters Source'!D126/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":322.61607966999401},{"$f":"IF('Annual Parameters Source'!E126=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E126)","v":6436323.9645734346},{"$f":"IF('Annual Parameters Source'!F126=\"\",\"-\",'Annual Parameters Source'!F126)","v":1.3597096559370137},{"$f":"IF('Annual Parameters Source'!G126=\"\",\"-\",'Annual Parameters Source'!G126)","v":424.78322788469347},{"$f":"IF('Annual Parameters Source'!H126=\"\",\"-\",'Annual Parameters Source'!H126)","v":"-"},{"$f":"IF('Annual Parameters Source'!I126=\"\",\"-\",'Annual Parameters Source'!I126)","v":0.13626092587378699},{"$f":"IF('Annual Parameters Source'!L126=\"\",\"-\",'Annual Parameters Source'!L126)","v":137.77591943016751},{"$f":"IF('Annual Parameters Source'!M126=\"\",\"-\",'Annual Parameters Source'!M126)","v":"-"},{"$f":"IF('Annual Parameters Source'!N126=\"\",\"-\",'Annual Parameters Source'!N126)","v":0.13626092587378125},{"$f":"IF('Annual Parameters Source'!O126=\"\",\"-\",'Annual Parameters Source'!O126)","v":142.35751106335374},{"$f":"IF('Annual Parameters Source'!P126=\"\",\"-\",'Annual Parameters Source'!P126)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q126=\"\",\"-\",'Annual Parameters Source'!Q126)","v":1.2217839159871291},{"$f":"IF('Annual Parameters Source'!R126=\"\",\"-\",'Annual Parameters Source'!R126)","v":308.31456588464107},{"$f":"IF('Annual Parameters Source'!S126=\"\",\"-\",'Annual Parameters Source'!S126)","v":"-"},{"$f":"IF('Annual Parameters Source'!T126=\"\",\"-\",'Annual Parameters Source'!T126)","v":1.2217839159871291},{"$f":"IF('Annual Parameters Source'!U126=\"\",\"-\",'Annual Parameters Source'!U126)","v":271.5450980671236},{"$f":"IF('Annual Parameters Source'!V126=\"\",\"-\",'Annual Parameters Source'!V126)","v":1.2217839159871291},{"$f":"IF('Annual Parameters Source'!W126=\"\",\"-\",'Annual Parameters Source'!W126)","v":1.2217839159871291},{"$f":"IF('Annual Parameters Source'!X126=\"\",\"-\",'Annual Parameters Source'!X126)","v":239.82521195039436},{"$f":"IF('Annual Parameters Source'!Y126=\"\",\"-\",'Annual Parameters Source'!Y126)","v":239.82521195039436},{"$f":"IF('Annual Parameters Source'!AD126=\"\",\"-\",'Annual Parameters Source'!AD126)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE126=\"\",\"-\",'Annual Parameters Source'!AE126)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF126=\"\",\"-\",'Annual Parameters Source'!AF126)","v":245.47680527009422},{"$f":"IF('Annual Parameters Source'!AG126=\"\",\"-\",'Annual Parameters Source'!AG126)","v":245.47680527009422},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2328199551238868},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":213.20345471233659},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4427494199176365},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":216.97798407794357},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2661669922720977},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.56801513876766485},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":178.89109846197061},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B129,'VoT7'!$A$38:$A$127,0)),\"-\")","v":124.87679535857581},{"$f":"IF('Annual Parameters Source'!J126=\"\",\"-\",'Annual Parameters Source'!J126)","v":0.61917891604128106},{"$f":"IF('Annual Parameters Source'!K126=\"\",\"-\",'Annual Parameters Source'!K126)","v":-0.62507577990471364}]
[null,2075,null,{"$f":"IF('Annual Parameters Source'!D127=\"\",\"-\",'Annual Parameters Source'!D127/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":330.03624950240385},{"$f":"IF('Annual Parameters Source'!E127=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E127)","v":6521593.9223119933},{"$f":"IF('Annual Parameters Source'!F127=\"\",\"-\",'Annual Parameters Source'!F127)","v":1.3248238933885048},{"$f":"IF('Annual Parameters Source'!G127=\"\",\"-\",'Annual Parameters Source'!G127)","v":430.41085758281685},{"$f":"IF('Annual Parameters Source'!H127=\"\",\"-\",'Annual Parameters Source'!H127)","v":"-"},{"$f":"IF('Annual Parameters Source'!I127=\"\",\"-\",'Annual Parameters Source'!I127)","v":0.1296488197635938},{"$f":"IF('Annual Parameters Source'!L127=\"\",\"-\",'Annual Parameters Source'!L127)","v":137.95454428362714},{"$f":"IF('Annual Parameters Source'!M127=\"\",\"-\",'Annual Parameters Source'!M127)","v":"-"},{"$f":"IF('Annual Parameters Source'!N127=\"\",\"-\",'Annual Parameters Source'!N127)","v":0.12964881976359541},{"$f":"IF('Annual Parameters Source'!O127=\"\",\"-\",'Annual Parameters Source'!O127)","v":142.54207589629223},{"$f":"IF('Annual Parameters Source'!P127=\"\",\"-\",'Annual Parameters Source'!P127)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q127=\"\",\"-\",'Annual Parameters Source'!Q127)","v":1.1936275495944892},{"$f":"IF('Annual Parameters Source'!R127=\"\",\"-\",'Annual Parameters Source'!R127)","v":311.99469348245282},{"$f":"IF('Annual Parameters Source'!S127=\"\",\"-\",'Annual Parameters Source'!S127)","v":"-"},{"$f":"IF('Annual Parameters Source'!T127=\"\",\"-\",'Annual Parameters Source'!T127)","v":1.193627549594467},{"$f":"IF('Annual Parameters Source'!U127=\"\",\"-\",'Annual Parameters Source'!U127)","v":274.78633516722607},{"$f":"IF('Annual Parameters Source'!V127=\"\",\"-\",'Annual Parameters Source'!V127)","v":1.1936275495944892},{"$f":"IF('Annual Parameters Source'!W127=\"\",\"-\",'Annual Parameters Source'!W127)","v":1.1936275495944892},{"$f":"IF('Annual Parameters Source'!X127=\"\",\"-\",'Annual Parameters Source'!X127)","v":242.68783175110764},{"$f":"IF('Annual Parameters Source'!Y127=\"\",\"-\",'Annual Parameters Source'!Y127)","v":242.68783175110764},{"$f":"IF('Annual Parameters Source'!AD127=\"\",\"-\",'Annual Parameters Source'!AD127)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE127=\"\",\"-\",'Annual Parameters Source'!AE127)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF127=\"\",\"-\",'Annual Parameters Source'!AF127)","v":249.1589573491456},{"$f":"IF('Annual Parameters Source'!AG127=\"\",\"-\",'Annual Parameters Source'!AG127)","v":249.1589573491456},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2123979588257066},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":215.78832904541486},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4435636549583508},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":220.11019939535407},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2690906897406649},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.57327905403486046},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":181.16138873732629},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B130,'VoT7'!$A$38:$A$127,0)),\"-\")","v":125.5926878697165},{"$f":"IF('Annual Parameters Source'!J127=\"\",\"-\",'Annual Parameters Source'!J127)","v":0.61107306632730185},{"$f":"IF('Annual Parameters Source'!K127=\"\",\"-\",'Annual Parameters Source'!K127)","v":-0.63748743356637938}]
[null,2076,null,{"$f":"IF('Annual Parameters Source'!D128=\"\",\"-\",'Annual Parameters Source'!D128/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":337.62708324095911},{"$f":"IF('Annual Parameters Source'!E128=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E128)","v":6603432.1898224726},{"$f":"IF('Annual Parameters Source'!F128=\"\",\"-\",'Annual Parameters Source'!F128)","v":1.2548813754025723},{"$f":"IF('Annual Parameters Source'!G128=\"\",\"-\",'Annual Parameters Source'!G128)","v":435.8120032723341},{"$f":"IF('Annual Parameters Source'!H128=\"\",\"-\",'Annual Parameters Source'!H128)","v":"-"},{"$f":"IF('Annual Parameters Source'!I128=\"\",\"-\",'Annual Parameters Source'!I128)","v":0.1221530511077492},{"$f":"IF('Annual Parameters Source'!L128=\"\",\"-\",'Annual Parameters Source'!L128)","v":138.12305996861139},{"$f":"IF('Annual Parameters Source'!M128=\"\",\"-\",'Annual Parameters Source'!M128)","v":"-"},{"$f":"IF('Annual Parameters Source'!N128=\"\",\"-\",'Annual Parameters Source'!N128)","v":0.12215305110772558},{"$f":"IF('Annual Parameters Source'!O128=\"\",\"-\",'Annual Parameters Source'!O128)","v":142.71619539111185},{"$f":"IF('Annual Parameters Source'!P128=\"\",\"-\",'Annual Parameters Source'!P128)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q128=\"\",\"-\",'Annual Parameters Source'!Q128)","v":1.1313463502094612},{"$f":"IF('Annual Parameters Source'!R128=\"\",\"-\",'Annual Parameters Source'!R128)","v":315.52443406001373},{"$f":"IF('Annual Parameters Source'!S128=\"\",\"-\",'Annual Parameters Source'!S128)","v":"-"},{"$f":"IF('Annual Parameters Source'!T128=\"\",\"-\",'Annual Parameters Source'!T128)","v":1.1313463502094612},{"$f":"IF('Annual Parameters Source'!U128=\"\",\"-\",'Annual Parameters Source'!U128)","v":277.89512034101483},{"$f":"IF('Annual Parameters Source'!V128=\"\",\"-\",'Annual Parameters Source'!V128)","v":1.1313463502094612},{"$f":"IF('Annual Parameters Source'!W128=\"\",\"-\",'Annual Parameters Source'!W128)","v":1.1313463502094612},{"$f":"IF('Annual Parameters Source'!X128=\"\",\"-\",'Annual Parameters Source'!X128)","v":245.43347167802628},{"$f":"IF('Annual Parameters Source'!Y128=\"\",\"-\",'Annual Parameters Source'!Y128)","v":245.43347167802628},{"$f":"IF('Annual Parameters Source'!AD128=\"\",\"-\",'Annual Parameters Source'!AD128)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE128=\"\",\"-\",'Annual Parameters Source'!AE128)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF128=\"\",\"-\",'Annual Parameters Source'!AF128)","v":252.89634170938277},{"$f":"IF('Annual Parameters Source'!AG128=\"\",\"-\",'Annual Parameters Source'!AG128)","v":252.89634170938277},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1663477121751566},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":218.30517128437705},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4443667562453004},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":223.28939794252582},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2719844143098258},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.57856146813385689},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":183.46573336681232},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B131,'VoT7'!$A$38:$A$127,0)),\"-\")","v":126.31931876852431},{"$f":"IF('Annual Parameters Source'!J128=\"\",\"-\",'Annual Parameters Source'!J128)","v":0.60188837747138835},{"$f":"IF('Annual Parameters Source'!K128=\"\",\"-\",'Annual Parameters Source'!K128)","v":-0.65028070601360577}]
[null,2077,null,{"$f":"IF('Annual Parameters Source'!D129=\"\",\"-\",'Annual Parameters Source'!D129/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":345.39250615550105},{"$f":"IF('Annual Parameters Source'!E129=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E129)","v":6686635.6363494471},{"$f":"IF('Annual Parameters Source'!F129=\"\",\"-\",'Annual Parameters Source'!F129)","v":1.2600030428905118},{"$f":"IF('Annual Parameters Source'!G129=\"\",\"-\",'Annual Parameters Source'!G129)","v":441.30324777484765},{"$f":"IF('Annual Parameters Source'!H129=\"\",\"-\",'Annual Parameters Source'!H129)","v":"-"},{"$f":"IF('Annual Parameters Source'!I129=\"\",\"-\",'Annual Parameters Source'!I129)","v":0.11406728476315869},{"$f":"IF('Annual Parameters Source'!L129=\"\",\"-\",'Annual Parameters Source'!L129)","v":138.28061319274937},{"$f":"IF('Annual Parameters Source'!M129=\"\",\"-\",'Annual Parameters Source'!M129)","v":"-"},{"$f":"IF('Annual Parameters Source'!N129=\"\",\"-\",'Annual Parameters Source'!N129)","v":0.11406728476318535},{"$f":"IF('Annual Parameters Source'!O129=\"\",\"-\",'Annual Parameters Source'!O129)","v":142.87898788011182},{"$f":"IF('Annual Parameters Source'!P129=\"\",\"-\",'Annual Parameters Source'!P129)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q129=\"\",\"-\",'Annual Parameters Source'!Q129)","v":1.1446301096407208},{"$f":"IF('Annual Parameters Source'!R129=\"\",\"-\",'Annual Parameters Source'!R129)","v":319.13602173553812},{"$f":"IF('Annual Parameters Source'!S129=\"\",\"-\",'Annual Parameters Source'!S129)","v":"-"},{"$f":"IF('Annual Parameters Source'!T129=\"\",\"-\",'Annual Parameters Source'!T129)","v":1.1446301096406986},{"$f":"IF('Annual Parameters Source'!U129=\"\",\"-\",'Annual Parameters Source'!U129)","v":281.07599156166032},{"$f":"IF('Annual Parameters Source'!V129=\"\",\"-\",'Annual Parameters Source'!V129)","v":1.1446301096407208},{"$f":"IF('Annual Parameters Source'!W129=\"\",\"-\",'Annual Parameters Source'!W129)","v":1.1446301096407208},{"$f":"IF('Annual Parameters Source'!X129=\"\",\"-\",'Annual Parameters Source'!X129)","v":248.2427770939895},{"$f":"IF('Annual Parameters Source'!Y129=\"\",\"-\",'Annual Parameters Source'!Y129)","v":248.2427770939895},{"$f":"IF('Annual Parameters Source'!AD129=\"\",\"-\",'Annual Parameters Source'!AD129)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE129=\"\",\"-\",'Annual Parameters Source'!AE129)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF129=\"\",\"-\",'Annual Parameters Source'!AF129)","v":256.68978683502348},{"$f":"IF('Annual Parameters Source'!AG129=\"\",\"-\",'Annual Parameters Source'!AG129)","v":256.68978683502348},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1770720631460279},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":220.87478046796855},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4451588633911918},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":226.51628446790505},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2748483087313278},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.58386189023187951},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":185.80464316574066},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B132,'VoT7'!$A$38:$A$127,0)),\"-\")","v":127.05684913081424},{"$f":"IF('Annual Parameters Source'!J129=\"\",\"-\",'Annual Parameters Source'!J129)","v":0.59179924536349171},{"$f":"IF('Annual Parameters Source'!K129=\"\",\"-\",'Annual Parameters Source'!K129)","v":-0.66315918139691599}]
[null,2078,null,{"$f":"IF('Annual Parameters Source'!D130=\"\",\"-\",'Annual Parameters Source'!D130/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":353.33653379707755},{"$f":"IF('Annual Parameters Source'!E130=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E130)","v":6769736.3994619623},{"$f":"IF('Annual Parameters Source'!F130=\"\",\"-\",'Annual Parameters Source'!F130)","v":1.2427888647134955},{"$f":"IF('Annual Parameters Source'!G130=\"\",\"-\",'Annual Parameters Source'!G130)","v":446.78771539781241},{"$f":"IF('Annual Parameters Source'!H130=\"\",\"-\",'Annual Parameters Source'!H130)","v":"-"},{"$f":"IF('Annual Parameters Source'!I130=\"\",\"-\",'Annual Parameters Source'!I130)","v":0.10558358343433451},{"$f":"IF('Annual Parameters Source'!L130=\"\",\"-\",'Annual Parameters Source'!L130)","v":138.42661481935326},{"$f":"IF('Annual Parameters Source'!M130=\"\",\"-\",'Annual Parameters Source'!M130)","v":"-"},{"$f":"IF('Annual Parameters Source'!N130=\"\",\"-\",'Annual Parameters Source'!N130)","v":0.10558358343431111},{"$f":"IF('Annual Parameters Source'!O130=\"\",\"-\",'Annual Parameters Source'!O130)","v":143.02984463549032},{"$f":"IF('Annual Parameters Source'!P130=\"\",\"-\",'Annual Parameters Source'!P130)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q130=\"\",\"-\",'Annual Parameters Source'!Q130)","v":1.1360058455993416},{"$f":"IF('Annual Parameters Source'!R130=\"\",\"-\",'Annual Parameters Source'!R130)","v":322.761425597867},{"$f":"IF('Annual Parameters Source'!S130=\"\",\"-\",'Annual Parameters Source'!S130)","v":"-"},{"$f":"IF('Annual Parameters Source'!T130=\"\",\"-\",'Annual Parameters Source'!T130)","v":1.1360058455993638},{"$f":"IF('Annual Parameters Source'!U130=\"\",\"-\",'Annual Parameters Source'!U130)","v":284.2690312563771},{"$f":"IF('Annual Parameters Source'!V130=\"\",\"-\",'Annual Parameters Source'!V130)","v":1.1360058455993416},{"$f":"IF('Annual Parameters Source'!W130=\"\",\"-\",'Annual Parameters Source'!W130)","v":1.1360058455993416},{"$f":"IF('Annual Parameters Source'!X130=\"\",\"-\",'Annual Parameters Source'!X130)","v":251.06282955305537},{"$f":"IF('Annual Parameters Source'!Y130=\"\",\"-\",'Annual Parameters Source'!Y130)","v":251.06282955305537},{"$f":"IF('Annual Parameters Source'!AD130=\"\",\"-\",'Annual Parameters Source'!AD130)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE130=\"\",\"-\",'Annual Parameters Source'!AE130)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF130=\"\",\"-\",'Annual Parameters Source'!AF130)","v":260.54013363754882},{"$f":"IF('Annual Parameters Source'!AG130=\"\",\"-\",'Annual Parameters Source'!AG130)","v":260.54013363754882},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1713366201833464},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":223.46196765633943},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4459401146163455},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":229.79157429116495},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2776825193730954},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.58917982213893394},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":188.17863661165291},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B133,'VoT7'!$A$38:$A$127,0)),\"-\")","v":127.8054424485385},{"$f":"IF('Annual Parameters Source'!J130=\"\",\"-\",'Annual Parameters Source'!J130)","v":0.58116974260200294},{"$f":"IF('Annual Parameters Source'!K130=\"\",\"-\",'Annual Parameters Source'!K130)","v":-0.67592523623040224}]
[null,2079,null,{"$f":"IF('Annual Parameters Source'!D131=\"\",\"-\",'Annual Parameters Source'!D131/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":361.46327407441026},{"$f":"IF('Annual Parameters Source'!E131=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E131)","v":6852228.8911174405},{"$f":"IF('Annual Parameters Source'!F131=\"\",\"-\",'Annual Parameters Source'!F131)","v":1.2185480613696287},{"$f":"IF('Annual Parameters Source'!G131=\"\",\"-\",'Annual Parameters Source'!G131)","v":452.23203844223013},{"$f":"IF('Annual Parameters Source'!H131=\"\",\"-\",'Annual Parameters Source'!H131)","v":"-"},{"$f":"IF('Annual Parameters Source'!I131=\"\",\"-\",'Annual Parameters Source'!I131)","v":9.6876208363264937E-2},{"$f":"IF('Annual Parameters Source'!L131=\"\",\"-\",'Annual Parameters Source'!L131)","v":138.56071727515587},{"$f":"IF('Annual Parameters Source'!M131=\"\",\"-\",'Annual Parameters Source'!M131)","v":"-"},{"$f":"IF('Annual Parameters Source'!N131=\"\",\"-\",'Annual Parameters Source'!N131)","v":9.6876208363282257E-2},{"$f":"IF('Annual Parameters Source'!O131=\"\",\"-\",'Annual Parameters Source'!O131)","v":143.16840652580106},{"$f":"IF('Annual Parameters Source'!P131=\"\",\"-\",'Annual Parameters Source'!P131)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q131=\"\",\"-\",'Annual Parameters Source'!Q131)","v":1.1205862715150783},{"$f":"IF('Annual Parameters Source'!R131=\"\",\"-\",'Annual Parameters Source'!R131)","v":326.37824582286305},{"$f":"IF('Annual Parameters Source'!S131=\"\",\"-\",'Annual Parameters Source'!S131)","v":"-"},{"$f":"IF('Annual Parameters Source'!T131=\"\",\"-\",'Annual Parameters Source'!T131)","v":1.1205862715150561},{"$f":"IF('Annual Parameters Source'!U131=\"\",\"-\",'Annual Parameters Source'!U131)","v":287.45451099480493},{"$f":"IF('Annual Parameters Source'!V131=\"\",\"-\",'Annual Parameters Source'!V131)","v":1.1205862715150783},{"$f":"IF('Annual Parameters Source'!W131=\"\",\"-\",'Annual Parameters Source'!W131)","v":1.1205862715150783},{"$f":"IF('Annual Parameters Source'!X131=\"\",\"-\",'Annual Parameters Source'!X131)","v":253.87620515390421},{"$f":"IF('Annual Parameters Source'!Y131=\"\",\"-\",'Annual Parameters Source'!Y131)","v":253.87620515390421},{"$f":"IF('Annual Parameters Source'!AD131=\"\",\"-\",'Annual Parameters Source'!AD131)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE131=\"\",\"-\",'Annual Parameters Source'!AE131)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF131=\"\",\"-\",'Annual Parameters Source'!AF131)","v":264.44823564211202},{"$f":"IF('Annual Parameters Source'!AG131=\"\",\"-\",'Annual Parameters Source'!AG131)","v":264.44823564211202},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1605036534202133},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":226.05525195499595},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4467106467517961},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":233.1159934617738},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2804871960963429},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.59451475847444291},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":190.5882399592538},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B134,'VoT7'!$A$38:$A$127,0)),\"-\")","v":128.56526466602864},{"$f":"IF('Annual Parameters Source'!J131=\"\",\"-\",'Annual Parameters Source'!J131)","v":0.57011627465789783},{"$f":"IF('Annual Parameters Source'!K131=\"\",\"-\",'Annual Parameters Source'!K131)","v":-0.68840346093737093}]
[null,2080,null,{"$f":"IF('Annual Parameters Source'!D132=\"\",\"-\",'Annual Parameters Source'!D132/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":369.77692937812174},{"$f":"IF('Annual Parameters Source'!E132=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E132)","v":6935592.2083831355},{"$f":"IF('Annual Parameters Source'!F132=\"\",\"-\",'Annual Parameters Source'!F132)","v":1.2165868739989039},{"$f":"IF('Annual Parameters Source'!G132=\"\",\"-\",'Annual Parameters Source'!G132)","v":457.73383406193602},{"$f":"IF('Annual Parameters Source'!H132=\"\",\"-\",'Annual Parameters Source'!H132)","v":"-"},{"$f":"IF('Annual Parameters Source'!I132=\"\",\"-\",'Annual Parameters Source'!I132)","v":8.8068077952470972E-2},{"$f":"IF('Annual Parameters Source'!L132=\"\",\"-\",'Annual Parameters Source'!L132)","v":138.68274503565726},{"$f":"IF('Annual Parameters Source'!M132=\"\",\"-\",'Annual Parameters Source'!M132)","v":"-"},{"$f":"IF('Annual Parameters Source'!N132=\"\",\"-\",'Annual Parameters Source'!N132)","v":8.8068077952485682E-2},{"$f":"IF('Annual Parameters Source'!O132=\"\",\"-\",'Annual Parameters Source'!O132)","v":143.29449218966354},{"$f":"IF('Annual Parameters Source'!P132=\"\",\"-\",'Annual Parameters Source'!P132)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q132=\"\",\"-\",'Annual Parameters Source'!Q132)","v":1.1275258057408921},{"$f":"IF('Annual Parameters Source'!R132=\"\",\"-\",'Annual Parameters Source'!R132)","v":330.05824476884021},{"$f":"IF('Annual Parameters Source'!S132=\"\",\"-\",'Annual Parameters Source'!S132)","v":"-"},{"$f":"IF('Annual Parameters Source'!T132=\"\",\"-\",'Annual Parameters Source'!T132)","v":1.1275258057408921},{"$f":"IF('Annual Parameters Source'!U132=\"\",\"-\",'Annual Parameters Source'!U132)","v":290.6956347860376},{"$f":"IF('Annual Parameters Source'!V132=\"\",\"-\",'Annual Parameters Source'!V132)","v":1.1275258057408921},{"$f":"IF('Annual Parameters Source'!W132=\"\",\"-\",'Annual Parameters Source'!W132)","v":1.1275258057408921},{"$f":"IF('Annual Parameters Source'!X132=\"\",\"-\",'Annual Parameters Source'!X132)","v":256.73872488165017},{"$f":"IF('Annual Parameters Source'!Y132=\"\",\"-\",'Annual Parameters Source'!Y132)","v":256.73872488165017},{"$f":"IF('Annual Parameters Source'!AD132=\"\",\"-\",'Annual Parameters Source'!AD132)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE132=\"\",\"-\",'Annual Parameters Source'!AE132)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF132=\"\",\"-\",'Annual Parameters Source'!AF132)","v":268.41495917674371},{"$f":"IF('Annual Parameters Source'!AG132=\"\",\"-\",'Annual Parameters Source'!AG132)","v":268.41495917674371},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.1664497465109658},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":228.69207286839972},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4474705952431091},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":236.4902789199418},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2832624921337437},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.59986618683971249},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":193.03398735706878},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B135,'VoT7'!$A$38:$A$127,0)),\"-\")","v":129.33648421678114},{"$f":"IF('Annual Parameters Source'!J132=\"\",\"-\",'Annual Parameters Source'!J132)","v":0.55887347804310561},{"$f":"IF('Annual Parameters Source'!K132=\"\",\"-\",'Annual Parameters Source'!K132)","v":-0.70052557166124874}]
[null,2081,null,{"$f":"IF('Annual Parameters Source'!D133=\"\",\"-\",'Annual Parameters Source'!D133/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":378.28179875381852},{"$f":"IF('Annual Parameters Source'!E133=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E133)","v":7022532.3306551008},{"$f":"IF('Annual Parameters Source'!F133=\"\",\"-\",'Annual Parameters Source'!F133)","v":1.253535670203898},{"$f":"IF('Annual Parameters Source'!G133=\"\",\"-\",'Annual Parameters Source'!G133)","v":463.47169094649433},{"$f":"IF('Annual Parameters Source'!H133=\"\",\"-\",'Annual Parameters Source'!H133)","v":"-"},{"$f":"IF('Annual Parameters Source'!I133=\"\",\"-\",'Annual Parameters Source'!I133)","v":7.9326489122597987E-2},{"$f":"IF('Annual Parameters Source'!L133=\"\",\"-\",'Annual Parameters Source'!L133)","v":138.79275718831289},{"$f":"IF('Annual Parameters Source'!M133=\"\",\"-\",'Annual Parameters Source'!M133)","v":"-"},{"$f":"IF('Annual Parameters Source'!N133=\"\",\"-\",'Annual Parameters Source'!N133)","v":7.9326489122585234E-2},{"$f":"IF('Annual Parameters Source'!O133=\"\",\"-\",'Annual Parameters Source'!O133)","v":143.40816267942364},{"$f":"IF('Annual Parameters Source'!P133=\"\",\"-\",'Annual Parameters Source'!P133)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q133=\"\",\"-\",'Annual Parameters Source'!Q133)","v":1.1732784604709945},{"$f":"IF('Annual Parameters Source'!R133=\"\",\"-\",'Annual Parameters Source'!R133)","v":333.9307470617216},{"$f":"IF('Annual Parameters Source'!S133=\"\",\"-\",'Annual Parameters Source'!S133)","v":"-"},{"$f":"IF('Annual Parameters Source'!T133=\"\",\"-\",'Annual Parameters Source'!T133)","v":1.1732784604709945},{"$f":"IF('Annual Parameters Source'!U133=\"\",\"-\",'Annual Parameters Source'!U133)","v":294.10630405451161},{"$f":"IF('Annual Parameters Source'!V133=\"\",\"-\",'Annual Parameters Source'!V133)","v":1.1732784604709945},{"$f":"IF('Annual Parameters Source'!W133=\"\",\"-\",'Annual Parameters Source'!W133)","v":1.1732784604709945},{"$f":"IF('Annual Parameters Source'!X133=\"\",\"-\",'Annual Parameters Source'!X133)","v":259.75098504037447},{"$f":"IF('Annual Parameters Source'!Y133=\"\",\"-\",'Annual Parameters Source'!Y133)","v":259.75098504037447},{"$f":"IF('Annual Parameters Source'!AD133=\"\",\"-\",'Annual Parameters Source'!AD133)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE133=\"\",\"-\",'Annual Parameters Source'!AE133)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF133=\"\",\"-\",'Annual Parameters Source'!AF133)","v":272.44118356439486},{"$f":"IF('Annual Parameters Source'!AG133=\"\",\"-\",'Annual Parameters Source'!AG133)","v":272.44118356439486},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2014861134082067},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":231.43977636637891},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4482200941544641},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":239.91517865998233},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2860085639687016},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.60523358799652949},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":195.51642096585095},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B136,'VoT7'!$A$38:$A$127,0)),\"-\")","v":130.11927206079494},{"$f":"IF('Annual Parameters Source'!J133=\"\",\"-\",'Annual Parameters Source'!J133)","v":0.54764967737250225},{"$f":"IF('Annual Parameters Source'!K133=\"\",\"-\",'Annual Parameters Source'!K133)","v":-0.71213742478627773}]
[null,2082,null,{"$f":"IF('Annual Parameters Source'!D134=\"\",\"-\",'Annual Parameters Source'!D134/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":386.98228012515631},{"$f":"IF('Annual Parameters Source'!E134=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E134)","v":7112981.905703648},{"$f":"IF('Annual Parameters Source'!F134=\"\",\"-\",'Annual Parameters Source'!F134)","v":1.2879908669656492},{"$f":"IF('Annual Parameters Source'!G134=\"\",\"-\",'Annual Parameters Source'!G134)","v":469.4411639968564},{"$f":"IF('Annual Parameters Source'!H134=\"\",\"-\",'Annual Parameters Source'!H134)","v":"-"},{"$f":"IF('Annual Parameters Source'!I134=\"\",\"-\",'Annual Parameters Source'!I134)","v":7.0785436996968695E-2},{"$f":"IF('Annual Parameters Source'!L134=\"\",\"-\",'Annual Parameters Source'!L134)","v":138.89100224800879},{"$f":"IF('Annual Parameters Source'!M134=\"\",\"-\",'Annual Parameters Source'!M134)","v":"-"},{"$f":"IF('Annual Parameters Source'!N134=\"\",\"-\",'Annual Parameters Source'!N134)","v":7.0785436996954901E-2},{"$f":"IF('Annual Parameters Source'!O134=\"\",\"-\",'Annual Parameters Source'!O134)","v":143.50967477406556},{"$f":"IF('Annual Parameters Source'!P134=\"\",\"-\",'Annual Parameters Source'!P134)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q134=\"\",\"-\",'Annual Parameters Source'!Q134)","v":1.2163444352447872},{"$f":"IF('Annual Parameters Source'!R134=\"\",\"-\",'Annual Parameters Source'!R134)","v":337.99249512117819},{"$f":"IF('Annual Parameters Source'!S134=\"\",\"-\",'Annual Parameters Source'!S134)","v":"-"},{"$f":"IF('Annual Parameters Source'!T134=\"\",\"-\",'Annual Parameters Source'!T134)","v":1.2163444352448094},{"$f":"IF('Annual Parameters Source'!U134=\"\",\"-\",'Annual Parameters Source'!U134)","v":297.68364971758285},{"$f":"IF('Annual Parameters Source'!V134=\"\",\"-\",'Annual Parameters Source'!V134)","v":1.2163444352447872},{"$f":"IF('Annual Parameters Source'!W134=\"\",\"-\",'Annual Parameters Source'!W134)","v":1.2163444352447872},{"$f":"IF('Annual Parameters Source'!X134=\"\",\"-\",'Annual Parameters Source'!X134)","v":262.91045169240658},{"$f":"IF('Annual Parameters Source'!Y134=\"\",\"-\",'Annual Parameters Source'!Y134)","v":262.91045169240658},{"$f":"IF('Annual Parameters Source'!AD134=\"\",\"-\",'Annual Parameters Source'!AD134)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE134=\"\",\"-\",'Annual Parameters Source'!AE134)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF134=\"\",\"-\",'Annual Parameters Source'!AF134)","v":276.52780131786074},{"$f":"IF('Annual Parameters Source'!AG134=\"\",\"-\",'Annual Parameters Source'!AG134)","v":276.52780131786074},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2344709791578317},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":234.29683323984963},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4489592761731021},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":243.39145189612341},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2887255712163193},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.61061643605165405},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":198.0360910787648},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B137,'VoT7'!$A$38:$A$127,0)),\"-\")","v":130.91380172246892},{"$f":"IF('Annual Parameters Source'!J134=\"\",\"-\",'Annual Parameters Source'!J134)","v":0.5365507952962183},{"$f":"IF('Annual Parameters Source'!K134=\"\",\"-\",'Annual Parameters Source'!K134)","v":-0.72313300133225877}]
[null,2083,null,{"$f":"IF('Annual Parameters Source'!D135=\"\",\"-\",'Annual Parameters Source'!D135/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":395.88287256803483},{"$f":"IF('Annual Parameters Source'!E135=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E135)","v":7204973.0604900904},{"$f":"IF('Annual Parameters Source'!F135=\"\",\"-\",'Annual Parameters Source'!F135)","v":1.2932853760344587},{"$f":"IF('Annual Parameters Source'!G135=\"\",\"-\",'Annual Parameters Source'!G135)","v":475.51237791991372},{"$f":"IF('Annual Parameters Source'!H135=\"\",\"-\",'Annual Parameters Source'!H135)","v":"-"},{"$f":"IF('Annual Parameters Source'!I135=\"\",\"-\",'Annual Parameters Source'!I135)","v":6.2455880329044824E-2},{"$f":"IF('Annual Parameters Source'!L135=\"\",\"-\",'Annual Parameters Source'!L135)","v":138.97774784616061},{"$f":"IF('Annual Parameters Source'!M135=\"\",\"-\",'Annual Parameters Source'!M135)","v":"-"},{"$f":"IF('Annual Parameters Source'!N135=\"\",\"-\",'Annual Parameters Source'!N135)","v":6.2455880329064829E-2},{"$f":"IF('Annual Parameters Source'!O135=\"\",\"-\",'Annual Parameters Source'!O135)","v":143.59930500480309},{"$f":"IF('Annual Parameters Source'!P135=\"\",\"-\",'Annual Parameters Source'!P135)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q135=\"\",\"-\",'Annual Parameters Source'!Q135)","v":1.2300612501230601},{"$f":"IF('Annual Parameters Source'!R135=\"\",\"-\",'Annual Parameters Source'!R135)","v":342.15000983198786},{"$f":"IF('Annual Parameters Source'!S135=\"\",\"-\",'Annual Parameters Source'!S135)","v":"-"},{"$f":"IF('Annual Parameters Source'!T135=\"\",\"-\",'Annual Parameters Source'!T135)","v":1.2300612501230379},{"$f":"IF('Annual Parameters Source'!U135=\"\",\"-\",'Annual Parameters Source'!U135)","v":301.34534094071086},{"$f":"IF('Annual Parameters Source'!V135=\"\",\"-\",'Annual Parameters Source'!V135)","v":1.2300612501230601},{"$f":"IF('Annual Parameters Source'!W135=\"\",\"-\",'Annual Parameters Source'!W135)","v":1.2300612501230601},{"$f":"IF('Annual Parameters Source'!X135=\"\",\"-\",'Annual Parameters Source'!X135)","v":266.14441128119836},{"$f":"IF('Annual Parameters Source'!Y135=\"\",\"-\",'Annual Parameters Source'!Y135)","v":266.14441128119836},{"$f":"IF('Annual Parameters Source'!AD135=\"\",\"-\",'Annual Parameters Source'!AD135)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE135=\"\",\"-\",'Annual Parameters Source'!AE135)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF135=\"\",\"-\",'Annual Parameters Source'!AF135)","v":280.67571833762861},{"$f":"IF('Annual Parameters Source'!AG135=\"\",\"-\",'Annual Parameters Source'!AG135)","v":280.67571833762861},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2454340879187145},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":237.21484586793278},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4496882726140561},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":246.91986923080657},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2914136765052724},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.61601419864709472},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":200.5935562433724},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B138,'VoT7'!$A$38:$A$127,0)),\"-\")","v":131.72024932906803},{"$f":"IF('Annual Parameters Source'!J135=\"\",\"-\",'Annual Parameters Source'!J135)","v":0.52576627115514873},{"$f":"IF('Annual Parameters Source'!K135=\"\",\"-\",'Annual Parameters Source'!K135)","v":-0.73345640792201161}]
[null,2084,null,{"$f":"IF('Annual Parameters Source'!D136=\"\",\"-\",'Annual Parameters Source'!D136/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":404.98817863709962},{"$f":"IF('Annual Parameters Source'!E136=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E136)","v":7297138.8809585925},{"$f":"IF('Annual Parameters Source'!F136=\"\",\"-\",'Annual Parameters Source'!F136)","v":1.2791972946285091},{"$f":"IF('Annual Parameters Source'!G136=\"\",\"-\",'Annual Parameters Source'!G136)","v":481.59511939388887},{"$f":"IF('Annual Parameters Source'!H136=\"\",\"-\",'Annual Parameters Source'!H136)","v":"-"},{"$f":"IF('Annual Parameters Source'!I136=\"\",\"-\",'Annual Parameters Source'!I136)","v":5.4531472996774973E-2},{"$f":"IF('Annual Parameters Source'!L136=\"\",\"-\",'Annual Parameters Source'!L136)","v":139.05353445919886},{"$f":"IF('Annual Parameters Source'!M136=\"\",\"-\",'Annual Parameters Source'!M136)","v":"-"},{"$f":"IF('Annual Parameters Source'!N136=\"\",\"-\",'Annual Parameters Source'!N136)","v":5.4531472996776936E-2},{"$f":"IF('Annual Parameters Source'!O136=\"\",\"-\",'Annual Parameters Source'!O136)","v":143.67761182103533},{"$f":"IF('Annual Parameters Source'!P136=\"\",\"-\",'Annual Parameters Source'!P136)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q136=\"\",\"-\",'Annual Parameters Source'!Q136)","v":1.2239983572980506},{"$f":"IF('Annual Parameters Source'!R136=\"\",\"-\",'Annual Parameters Source'!R136)","v":346.33792033182652},{"$f":"IF('Annual Parameters Source'!S136=\"\",\"-\",'Annual Parameters Source'!S136)","v":"-"},{"$f":"IF('Annual Parameters Source'!T136=\"\",\"-\",'Annual Parameters Source'!T136)","v":1.2239983572980506},{"$f":"IF('Annual Parameters Source'!U136=\"\",\"-\",'Annual Parameters Source'!U136)","v":305.03380296361939},{"$f":"IF('Annual Parameters Source'!V136=\"\",\"-\",'Annual Parameters Source'!V136)","v":1.2239983572980506},{"$f":"IF('Annual Parameters Source'!W136=\"\",\"-\",'Annual Parameters Source'!W136)","v":1.2239983572980506},{"$f":"IF('Annual Parameters Source'!X136=\"\",\"-\",'Annual Parameters Source'!X136)","v":269.4020145033208},{"$f":"IF('Annual Parameters Source'!Y136=\"\",\"-\",'Annual Parameters Source'!Y136)","v":269.4020145033208},{"$f":"IF('Annual Parameters Source'!AD136=\"\",\"-\",'Annual Parameters Source'!AD136)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE136=\"\",\"-\",'Annual Parameters Source'!AE136)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF136=\"\",\"-\",'Annual Parameters Source'!AF136)","v":284.88585411269304},{"$f":"IF('Annual Parameters Source'!AG136=\"\",\"-\",'Annual Parameters Source'!AG136)","v":284.88585411269304},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2415646720708824},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":240.16002159113643},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.450407213425112},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":250.50121282551004},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2940730453610816},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.62142633715576889},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":203.18938338544913},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B139,'VoT7'!$A$38:$A$127,0)),\"-\")","v":132.53879364976609},{"$f":"IF('Annual Parameters Source'!J136=\"\",\"-\",'Annual Parameters Source'!J136)","v":0.51538513115071261},{"$f":"IF('Annual Parameters Source'!K136=\"\",\"-\",'Annual Parameters Source'!K136)","v":-0.74303330642887033}]
[null,2085,null,{"$f":"IF('Annual Parameters Source'!D137=\"\",\"-\",'Annual Parameters Source'!D137/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":414.30290674575286},{"$f":"IF('Annual Parameters Source'!E137=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E137)","v":7393523.1665573344},{"$f":"IF('Annual Parameters Source'!F137=\"\",\"-\",'Annual Parameters Source'!F137)","v":1.3208503657543114},{"$f":"IF('Annual Parameters Source'!G137=\"\",\"-\",'Annual Parameters Source'!G137)","v":487.95627028985791},{"$f":"IF('Annual Parameters Source'!H137=\"\",\"-\",'Annual Parameters Source'!H137)","v":"-"},{"$f":"IF('Annual Parameters Source'!I137=\"\",\"-\",'Annual Parameters Source'!I137)","v":4.7074296715365435E-2},{"$f":"IF('Annual Parameters Source'!L137=\"\",\"-\",'Annual Parameters Source'!L137)","v":139.11899293260339},{"$f":"IF('Annual Parameters Source'!M137=\"\",\"-\",'Annual Parameters Source'!M137)","v":"-"},{"$f":"IF('Annual Parameters Source'!N137=\"\",\"-\",'Annual Parameters Source'!N137)","v":4.7074296715352237E-2},{"$f":"IF('Annual Parameters Source'!O137=\"\",\"-\",'Annual Parameters Source'!O137)","v":143.74524704633751},{"$f":"IF('Annual Parameters Source'!P137=\"\",\"-\",'Annual Parameters Source'!P137)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q137=\"\",\"-\",'Annual Parameters Source'!Q137)","v":1.2731767300473207},{"$f":"IF('Annual Parameters Source'!R137=\"\",\"-\",'Annual Parameters Source'!R137)","v":350.74741414082121},{"$f":"IF('Annual Parameters Source'!S137=\"\",\"-\",'Annual Parameters Source'!S137)","v":"-"},{"$f":"IF('Annual Parameters Source'!T137=\"\",\"-\",'Annual Parameters Source'!T137)","v":1.2731767300473429},{"$f":"IF('Annual Parameters Source'!U137=\"\",\"-\",'Annual Parameters Source'!U137)","v":308.91742236173064},{"$f":"IF('Annual Parameters Source'!V137=\"\",\"-\",'Annual Parameters Source'!V137)","v":1.2731767300473207},{"$f":"IF('Annual Parameters Source'!W137=\"\",\"-\",'Annual Parameters Source'!W137)","v":1.2731767300473207},{"$f":"IF('Annual Parameters Source'!X137=\"\",\"-\",'Annual Parameters Source'!X137)","v":272.8319782622558},{"$f":"IF('Annual Parameters Source'!Y137=\"\",\"-\",'Annual Parameters Source'!Y137)","v":272.8319782622558},{"$f":"IF('Annual Parameters Source'!AD137=\"\",\"-\",'Annual Parameters Source'!AD137)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE137=\"\",\"-\",'Annual Parameters Source'!AE137)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF137=\"\",\"-\",'Annual Parameters Source'!AF137)","v":289.15914192438339},{"$f":"IF('Annual Parameters Source'!AG137=\"\",\"-\",'Annual Parameters Source'!AG137)","v":289.15914192438339},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2790775636488712},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":243.23185454416293},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4511162271921227},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":254.13627657413409},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2967038460910834},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.6268523068830687},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":205.82414793465702},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B140,'VoT7'!$A$38:$A$127,0)),\"-\")","v":133.36961613527464},{"$f":"IF('Annual Parameters Source'!J137=\"\",\"-\",'Annual Parameters Source'!J137)","v":0.50551424961223945},{"$f":"IF('Annual Parameters Source'!K137=\"\",\"-\",'Annual Parameters Source'!K137)","v":-0.75181110952634278}]
[null,2086,null,{"$f":"IF('Annual Parameters Source'!D138=\"\",\"-\",'Annual Parameters Source'!D138/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":423.83187360090517},{"$f":"IF('Annual Parameters Source'!E138=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E138)","v":7493586.9151185518},{"$f":"IF('Annual Parameters Source'!F138=\"\",\"-\",'Annual Parameters Source'!F138)","v":1.3533973764203511},{"$f":"IF('Annual Parameters Source'!G138=\"\",\"-\",'Annual Parameters Source'!G138)","v":494.56025765003943},{"$f":"IF('Annual Parameters Source'!H138=\"\",\"-\",'Annual Parameters Source'!H138)","v":"-"},{"$f":"IF('Annual Parameters Source'!I138=\"\",\"-\",'Annual Parameters Source'!I138)","v":4.0134109987319769E-2},{"$f":"IF('Annual Parameters Source'!L138=\"\",\"-\",'Annual Parameters Source'!L138)","v":139.17482710224022},{"$f":"IF('Annual Parameters Source'!M138=\"\",\"-\",'Annual Parameters Source'!M138)","v":"-"},{"$f":"IF('Annual Parameters Source'!N138=\"\",\"-\",'Annual Parameters Source'!N138)","v":4.0134109987314634E-2},{"$f":"IF('Annual Parameters Source'!O138=\"\",\"-\",'Annual Parameters Source'!O138)","v":143.80293792188866},{"$f":"IF('Annual Parameters Source'!P138=\"\",\"-\",'Annual Parameters Source'!P138)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q138=\"\",\"-\",'Annual Parameters Source'!Q138)","v":1.312736411357851},{"$f":"IF('Annual Parameters Source'!R138=\"\",\"-\",'Annual Parameters Source'!R138)","v":355.35180315814387},{"$f":"IF('Annual Parameters Source'!S138=\"\",\"-\",'Annual Parameters Source'!S138)","v":"-"},{"$f":"IF('Annual Parameters Source'!T138=\"\",\"-\",'Annual Parameters Source'!T138)","v":1.312736411357851},{"$f":"IF('Annual Parameters Source'!U138=\"\",\"-\",'Annual Parameters Source'!U138)","v":312.97269384610115},{"$f":"IF('Annual Parameters Source'!V138=\"\",\"-\",'Annual Parameters Source'!V138)","v":1.312736411357851},{"$f":"IF('Annual Parameters Source'!W138=\"\",\"-\",'Annual Parameters Source'!W138)","v":1.312736411357851},{"$f":"IF('Annual Parameters Source'!X138=\"\",\"-\",'Annual Parameters Source'!X138)","v":276.41354298273239},{"$f":"IF('Annual Parameters Source'!Y138=\"\",\"-\",'Annual Parameters Source'!Y138)","v":276.41354298273239},{"$f":"IF('Annual Parameters Source'!AD138=\"\",\"-\",'Annual Parameters Source'!AD138)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE138=\"\",\"-\",'Annual Parameters Source'!AE138)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF138=\"\",\"-\",'Annual Parameters Source'!AF138)","v":293.49652905324911},{"$f":"IF('Annual Parameters Source'!AG138=\"\",\"-\",'Annual Parameters Source'!AG138)","v":293.49652905324911},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3093674076313964},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":246.4166531725416},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4518154411446635},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":257.82586627898746},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.2993062496704568},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.63229155727333142},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":208.49843395210297},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B141,'VoT7'!$A$38:$A$127,0)),\"-\")","v":134.21290095806583},{"$f":"IF('Annual Parameters Source'!J138=\"\",\"-\",'Annual Parameters Source'!J138)","v":0.49624198677538273},{"$f":"IF('Annual Parameters Source'!K138=\"\",\"-\",'Annual Parameters Source'!K138)","v":-0.75977258006414472}]
[null,2087,null,{"$f":"IF('Annual Parameters Source'!D139=\"\",\"-\",'Annual Parameters Source'!D139/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":433.58000669372598},{"$f":"IF('Annual Parameters Source'!E139=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E139)","v":7596183.6147312578},{"$f":"IF('Annual Parameters Source'!F139=\"\",\"-\",'Annual Parameters Source'!F139)","v":1.3691267049390499},{"$f":"IF('Annual Parameters Source'!G139=\"\",\"-\",'Annual Parameters Source'!G139)","v":501.33141420954149},{"$f":"IF('Annual Parameters Source'!H139=\"\",\"-\",'Annual Parameters Source'!H139)","v":"-"},{"$f":"IF('Annual Parameters Source'!I139=\"\",\"-\",'Annual Parameters Source'!I139)","v":3.3800871050785962E-2},{"$f":"IF('Annual Parameters Source'!L139=\"\",\"-\",'Annual Parameters Source'!L139)","v":139.22186940608421},{"$f":"IF('Annual Parameters Source'!M139=\"\",\"-\",'Annual Parameters Source'!M139)","v":"-"},{"$f":"IF('Annual Parameters Source'!N139=\"\",\"-\",'Annual Parameters Source'!N139)","v":3.3800871050774506E-2},{"$f":"IF('Annual Parameters Source'!O139=\"\",\"-\",'Annual Parameters Source'!O139)","v":143.85154456750286},{"$f":"IF('Annual Parameters Source'!P139=\"\",\"-\",'Annual Parameters Source'!P139)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q139=\"\",\"-\",'Annual Parameters Source'!Q139)","v":1.334874634634331},{"$f":"IF('Annual Parameters Source'!R139=\"\",\"-\",'Annual Parameters Source'!R139)","v":360.09530424221771},{"$f":"IF('Annual Parameters Source'!S139=\"\",\"-\",'Annual Parameters Source'!S139)","v":"-"},{"$f":"IF('Annual Parameters Source'!T139=\"\",\"-\",'Annual Parameters Source'!T139)","v":1.334874634634331},{"$f":"IF('Annual Parameters Source'!U139=\"\",\"-\",'Annual Parameters Source'!U139)","v":317.15048694958455},{"$f":"IF('Annual Parameters Source'!V139=\"\",\"-\",'Annual Parameters Source'!V139)","v":1.334874634634331},{"$f":"IF('Annual Parameters Source'!W139=\"\",\"-\",'Annual Parameters Source'!W139)","v":1.334874634634331},{"$f":"IF('Annual Parameters Source'!X139=\"\",\"-\",'Annual Parameters Source'!X139)","v":280.10331725470297},{"$f":"IF('Annual Parameters Source'!Y139=\"\",\"-\",'Annual Parameters Source'!Y139)","v":280.10331725470297},{"$f":"IF('Annual Parameters Source'!AD139=\"\",\"-\",'Annual Parameters Source'!AD139)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE139=\"\",\"-\",'Annual Parameters Source'!AE139)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF139=\"\",\"-\",'Annual Parameters Source'!AF139)","v":297.89897698904781},{"$f":"IF('Annual Parameters Source'!AG139=\"\",\"-\",'Annual Parameters Source'!AG139)","v":297.89897698904781},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3265987431744941},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":249.68561339650117},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4525049811619117},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":261.5707998294136},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3018804296301032},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.63774353212174384},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":211.21283425981065},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B142,'VoT7'!$A$38:$A$127,0)),\"-\")","v":135.06883505319885},{"$f":"IF('Annual Parameters Source'!J139=\"\",\"-\",'Annual Parameters Source'!J139)","v":0.48767176097698856},{"$f":"IF('Annual Parameters Source'!K139=\"\",\"-\",'Annual Parameters Source'!K139)","v":-0.76687237579346734}]
[null,2088,null,{"$f":"IF('Annual Parameters Source'!D140=\"\",\"-\",'Annual Parameters Source'!D140/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":443.55234684768163},{"$f":"IF('Annual Parameters Source'!E140=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E140)","v":7702150.0318068163},{"$f":"IF('Annual Parameters Source'!F140=\"\",\"-\",'Annual Parameters Source'!F140)","v":1.3949954668033282},{"$f":"IF('Annual Parameters Source'!G140=\"\",\"-\",'Annual Parameters Source'!G140)","v":508.32496471142554},{"$f":"IF('Annual Parameters Source'!H140=\"\",\"-\",'Annual Parameters Source'!H140)","v":"-"},{"$f":"IF('Annual Parameters Source'!I140=\"\",\"-\",'Annual Parameters Source'!I140)","v":2.8083602805924049E-2},{"$f":"IF('Annual Parameters Source'!L140=\"\",\"-\",'Annual Parameters Source'!L140)","v":139.26096792290718},{"$f":"IF('Annual Parameters Source'!M140=\"\",\"-\",'Annual Parameters Source'!M140)","v":"-"},{"$f":"IF('Annual Parameters Source'!N140=\"\",\"-\",'Annual Parameters Source'!N140)","v":2.8083602805946954E-2},{"$f":"IF('Annual Parameters Source'!O140=\"\",\"-\",'Annual Parameters Source'!O140)","v":143.89194326390941},{"$f":"IF('Annual Parameters Source'!P140=\"\",\"-\",'Annual Parameters Source'!P140)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q140=\"\",\"-\",'Annual Parameters Source'!Q140)","v":1.3665280936753454},{"$f":"IF('Annual Parameters Source'!R140=\"\",\"-\",'Annual Parameters Source'!R140)","v":365.01610773869334},{"$f":"IF('Annual Parameters Source'!S140=\"\",\"-\",'Annual Parameters Source'!S140)","v":"-"},{"$f":"IF('Annual Parameters Source'!T140=\"\",\"-\",'Annual Parameters Source'!T140)","v":1.3665280936753232},{"$f":"IF('Annual Parameters Source'!U140=\"\",\"-\",'Annual Parameters Source'!U140)","v":321.48443745297868},{"$f":"IF('Annual Parameters Source'!V140=\"\",\"-\",'Annual Parameters Source'!V140)","v":1.3665280936753454},{"$f":"IF('Annual Parameters Source'!W140=\"\",\"-\",'Annual Parameters Source'!W140)","v":1.3665280936753454},{"$f":"IF('Annual Parameters Source'!X140=\"\",\"-\",'Annual Parameters Source'!X140)","v":283.93100777630508},{"$f":"IF('Annual Parameters Source'!Y140=\"\",\"-\",'Annual Parameters Source'!Y140)","v":283.93100777630508},{"$f":"IF('Annual Parameters Source'!AD140=\"\",\"-\",'Annual Parameters Source'!AD140)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE140=\"\",\"-\",'Annual Parameters Source'!AE140)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF140=\"\",\"-\",'Annual Parameters Source'!AF140)","v":302.36746164388347},{"$f":"IF('Annual Parameters Source'!AG140=\"\",\"-\",'Annual Parameters Source'!AG140)","v":302.36746164388347},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.350955051058333},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":253.05875380244717},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4531849717787622},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":265.37190738309613},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3044265619456885},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.64320766979138388},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":213.96795057213396},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B143,'VoT7'!$A$38:$A$127,0)),\"-\")","v":135.93760815975889},{"$f":"IF('Annual Parameters Source'!J140=\"\",\"-\",'Annual Parameters Source'!J140)","v":0.47981309438802172},{"$f":"IF('Annual Parameters Source'!K140=\"\",\"-\",'Annual Parameters Source'!K140)","v":-0.77323825753496844}]
[null,{"$f":"B143+1","v":2089},null,{"$f":"IF('Annual Parameters Source'!D141=\"\",\"-\",'Annual Parameters Source'!D141/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":453.7540508251783},{"$f":"IF('Annual Parameters Source'!E141=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E141)","v":7812746.2708091782},{"$f":"IF('Annual Parameters Source'!F141=\"\",\"-\",'Annual Parameters Source'!F141)","v":1.435913849323156},{"$f":"IF('Annual Parameters Source'!G141=\"\",\"-\",'Annual Parameters Source'!G141)","v":515.62407327928395},{"$f":"IF('Annual Parameters Source'!H141=\"\",\"-\",'Annual Parameters Source'!H141)","v":"-"},{"$f":"IF('Annual Parameters Source'!I141=\"\",\"-\",'Annual Parameters Source'!I141)","v":2.2906830920307968E-2},{"$f":"IF('Annual Parameters Source'!L141=\"\",\"-\",'Annual Parameters Source'!L141)","v":139.29286819736726},{"$f":"IF('Annual Parameters Source'!M141=\"\",\"-\",'Annual Parameters Source'!M141)","v":"-"},{"$f":"IF('Annual Parameters Source'!N141=\"\",\"-\",'Annual Parameters Source'!N141)","v":2.290683092025856E-2},{"$f":"IF('Annual Parameters Source'!O141=\"\",\"-\",'Annual Parameters Source'!O141)","v":143.92490434806075},{"$f":"IF('Annual Parameters Source'!P141=\"\",\"-\",'Annual Parameters Source'!P141)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q141=\"\",\"-\",'Annual Parameters Source'!Q141)","v":1.412683417400995},{"$f":"IF('Annual Parameters Source'!R141=\"\",\"-\",'Annual Parameters Source'!R141)","v":370.17262976356039},{"$f":"IF('Annual Parameters Source'!S141=\"\",\"-\",'Annual Parameters Source'!S141)","v":"-"},{"$f":"IF('Annual Parameters Source'!T141=\"\",\"-\",'Annual Parameters Source'!T141)","v":1.4126834174010394},{"$f":"IF('Annual Parameters Source'!U141=\"\",\"-\",'Annual Parameters Source'!U141)","v":326.02599479040191},{"$f":"IF('Annual Parameters Source'!V141=\"\",\"-\",'Annual Parameters Source'!V141)","v":1.412683417400995},{"$f":"IF('Annual Parameters Source'!W141=\"\",\"-\",'Annual Parameters Source'!W141)","v":1.412683417400995},{"$f":"IF('Annual Parameters Source'!X141=\"\",\"-\",'Annual Parameters Source'!X141)","v":287.94205404002048},{"$f":"IF('Annual Parameters Source'!Y141=\"\",\"-\",'Annual Parameters Source'!Y141)","v":287.94205404002048},{"$f":"IF('Annual Parameters Source'!AD141=\"\",\"-\",'Annual Parameters Source'!AD141)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE141=\"\",\"-\",'Annual Parameters Source'!AE141)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF141=\"\",\"-\",'Annual Parameters Source'!AF141)","v":306.90297356854171},{"$f":"IF('Annual Parameters Source'!AG141=\"\",\"-\",'Annual Parameters Source'!AG141)","v":306.90297356854171},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3861797933801512},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":256.56660311303636},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4538555361921464},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":269.23003155008399},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3069448249285291},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.64868340343469755},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":216.76439362914209},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B144,'VoT7'!$A$38:$A$127,0)),\"-\")","v":136.81941286291735},{"$f":"IF('Annual Parameters Source'!J141=\"\",\"-\",'Annual Parameters Source'!J141)","v":0.47268217713004618},{"$f":"IF('Annual Parameters Source'!K141=\"\",\"-\",'Annual Parameters Source'!K141)","v":-0.77886133022645887}]
[null,{"$f":"B144+1","v":2090},null,{"$f":"IF('Annual Parameters Source'!D142=\"\",\"-\",'Annual Parameters Source'!D142/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":464.19039399415738},{"$f":"IF('Annual Parameters Source'!E142=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E142)","v":7923986.0240380988},{"$f":"IF('Annual Parameters Source'!F142=\"\",\"-\",'Annual Parameters Source'!F142)","v":1.4238239586065404},{"$f":"IF('Annual Parameters Source'!G142=\"\",\"-\",'Annual Parameters Source'!G142)","v":522.9656523709773},{"$f":"IF('Annual Parameters Source'!H142=\"\",\"-\",'Annual Parameters Source'!H142)","v":"-"},{"$f":"IF('Annual Parameters Source'!I142=\"\",\"-\",'Annual Parameters Source'!I142)","v":1.8299060014455699E-2},{"$f":"IF('Annual Parameters Source'!L142=\"\",\"-\",'Annual Parameters Source'!L142)","v":139.31835748291454},{"$f":"IF('Annual Parameters Source'!M142=\"\",\"-\",'Annual Parameters Source'!M142)","v":"-"},{"$f":"IF('Annual Parameters Source'!N142=\"\",\"-\",'Annual Parameters Source'!N142)","v":1.829906001447467E-2},{"$f":"IF('Annual Parameters Source'!O142=\"\",\"-\",'Annual Parameters Source'!O142)","v":143.95124125268319},{"$f":"IF('Annual Parameters Source'!P142=\"\",\"-\",'Annual Parameters Source'!P142)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q142=\"\",\"-\",'Annual Parameters Source'!Q142)","v":1.4052677478035402},{"$f":"IF('Annual Parameters Source'!R142=\"\",\"-\",'Annual Parameters Source'!R142)","v":375.37454634082388},{"$f":"IF('Annual Parameters Source'!S142=\"\",\"-\",'Annual Parameters Source'!S142)","v":"-"},{"$f":"IF('Annual Parameters Source'!T142=\"\",\"-\",'Annual Parameters Source'!T142)","v":1.405267747803518},{"$f":"IF('Annual Parameters Source'!U142=\"\",\"-\",'Annual Parameters Source'!U142)","v":330.60753294464701},{"$f":"IF('Annual Parameters Source'!V142=\"\",\"-\",'Annual Parameters Source'!V142)","v":1.4052677478035402},{"$f":"IF('Annual Parameters Source'!W142=\"\",\"-\",'Annual Parameters Source'!W142)","v":1.4052677478035402},{"$f":"IF('Annual Parameters Source'!X142=\"\",\"-\",'Annual Parameters Source'!X142)","v":291.98841085780793},{"$f":"IF('Annual Parameters Source'!Y142=\"\",\"-\",'Annual Parameters Source'!Y142)","v":291.98841085780793},{"$f":"IF('Annual Parameters Source'!AD142=\"\",\"-\",'Annual Parameters Source'!AD142)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE142=\"\",\"-\",'Annual Parameters Source'!AE142)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF142=\"\",\"-\",'Annual Parameters Source'!AF142)","v":311.50651817206983},{"$f":"IF('Annual Parameters Source'!AG142=\"\",\"-\",'Annual Parameters Source'!AG142)","v":311.50651817206983},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3812659193126731},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":260.11047016217492},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4545167962676646},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":273.1460275795767},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.309435399117886},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.65417016122015959},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":219.60278333200529},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B145,'VoT7'!$A$38:$A$127,0)),\"-\")","v":137.71444463662317},{"$f":"IF('Annual Parameters Source'!J142=\"\",\"-\",'Annual Parameters Source'!J142)","v":0.46625992750098411},{"$f":"IF('Annual Parameters Source'!K142=\"\",\"-\",'Annual Parameters Source'!K142)","v":-0.78385826409944159}]
[null,2091,null,{"$f":"IF('Annual Parameters Source'!D143=\"\",\"-\",'Annual Parameters Source'!D143/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":474.86677305602296},{"$f":"IF('Annual Parameters Source'!E143=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E143)","v":8042322.265746424},{"$f":"IF('Annual Parameters Source'!F143=\"\",\"-\",'Annual Parameters Source'!F143)","v":1.4933928624980108},{"$f":"IF('Annual Parameters Source'!G143=\"\",\"-\",'Annual Parameters Source'!G143)","v":530.77558409680159},{"$f":"IF('Annual Parameters Source'!H143=\"\",\"-\",'Annual Parameters Source'!H143)","v":"-"},{"$f":"IF('Annual Parameters Source'!I143=\"\",\"-\",'Annual Parameters Source'!I143)","v":1.4224177046915532E-2},{"$f":"IF('Annual Parameters Source'!L143=\"\",\"-\",'Annual Parameters Source'!L143)","v":139.33817437274175},{"$f":"IF('Annual Parameters Source'!M143=\"\",\"-\",'Annual Parameters Source'!M143)","v":"-"},{"$f":"IF('Annual Parameters Source'!N143=\"\",\"-\",'Annual Parameters Source'!N143)","v":1.4224177046882799E-2},{"$f":"IF('Annual Parameters Source'!O143=\"\",\"-\",'Annual Parameters Source'!O143)","v":143.97171713210017},{"$f":"IF('Annual Parameters Source'!P143=\"\",\"-\",'Annual Parameters Source'!P143)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q143=\"\",\"-\",'Annual Parameters Source'!Q143)","v":1.4789583158018038},{"$f":"IF('Annual Parameters Source'!R143=\"\",\"-\",'Annual Parameters Source'!R143)","v":380.92617940933479},{"$f":"IF('Annual Parameters Source'!S143=\"\",\"-\",'Annual Parameters Source'!S143)","v":"-"},{"$f":"IF('Annual Parameters Source'!T143=\"\",\"-\",'Annual Parameters Source'!T143)","v":1.4789583158018482},{"$f":"IF('Annual Parameters Source'!U143=\"\",\"-\",'Annual Parameters Source'!U143)","v":335.49708054579918},{"$f":"IF('Annual Parameters Source'!V143=\"\",\"-\",'Annual Parameters Source'!V143)","v":1.4789583158018038},{"$f":"IF('Annual Parameters Source'!W143=\"\",\"-\",'Annual Parameters Source'!W143)","v":1.4789583158018038},{"$f":"IF('Annual Parameters Source'!X143=\"\",\"-\",'Annual Parameters Source'!X143)","v":296.30679774136701},{"$f":"IF('Annual Parameters Source'!Y143=\"\",\"-\",'Annual Parameters Source'!Y143)","v":296.30679774136701},{"$f":"IF('Annual Parameters Source'!AD143=\"\",\"-\",'Annual Parameters Source'!AD143)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE143=\"\",\"-\",'Annual Parameters Source'!AE143)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF143=\"\",\"-\",'Annual Parameters Source'!AF143)","v":316.17911594465085},{"$f":"IF('Annual Parameters Source'!AG143=\"\",\"-\",'Annual Parameters Source'!AG143)","v":316.17911594465085},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4371467468229082},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":263.84863932225642},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4551688725463825},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":277.12076354951165},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3118984671749887},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.65966736656309233},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":222.48374888041147},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B146,'VoT7'!$A$38:$A$127,0)),\"-\")","v":138.62290188693456},{"$f":"IF('Annual Parameters Source'!J143=\"\",\"-\",'Annual Parameters Source'!J143)","v":0.46051232683937376},{"$f":"IF('Annual Parameters Source'!K143=\"\",\"-\",'Annual Parameters Source'!K143)","v":-0.78819355000350666}]
[null,2092,null,{"$f":"IF('Annual Parameters Source'!D144=\"\",\"-\",'Annual Parameters Source'!D144/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":485.7887088363114},{"$f":"IF('Annual Parameters Source'!E144=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E144)","v":8162586.2825688059},{"$f":"IF('Annual Parameters Source'!F144=\"\",\"-\",'Annual Parameters Source'!F144)","v":1.4953891780065343},{"$f":"IF('Annual Parameters Source'!G144=\"\",\"-\",'Annual Parameters Source'!G144)","v":538.71274474088614},{"$f":"IF('Annual Parameters Source'!H144=\"\",\"-\",'Annual Parameters Source'!H144)","v":"-"},{"$f":"IF('Annual Parameters Source'!I144=\"\",\"-\",'Annual Parameters Source'!I144)","v":1.0699978926813569E-2},{"$f":"IF('Annual Parameters Source'!L144=\"\",\"-\",'Annual Parameters Source'!L144)","v":139.35308352803662},{"$f":"IF('Annual Parameters Source'!M144=\"\",\"-\",'Annual Parameters Source'!M144)","v":"-"},{"$f":"IF('Annual Parameters Source'!N144=\"\",\"-\",'Annual Parameters Source'!N144)","v":1.0699978926819509E-2},{"$f":"IF('Annual Parameters Source'!O144=\"\",\"-\",'Annual Parameters Source'!O144)","v":143.98712207549389},{"$f":"IF('Annual Parameters Source'!P144=\"\",\"-\",'Annual Parameters Source'!P144)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q144=\"\",\"-\",'Annual Parameters Source'!Q144)","v":1.4845303546446198},{"$f":"IF('Annual Parameters Source'!R144=\"\",\"-\",'Annual Parameters Source'!R144)","v":386.58114417145435},{"$f":"IF('Annual Parameters Source'!S144=\"\",\"-\",'Annual Parameters Source'!S144)","v":"-"},{"$f":"IF('Annual Parameters Source'!T144=\"\",\"-\",'Annual Parameters Source'!T144)","v":1.4845303546445976},{"$f":"IF('Annual Parameters Source'!U144=\"\",\"-\",'Annual Parameters Source'!U144)","v":340.47763654544798},{"$f":"IF('Annual Parameters Source'!V144=\"\",\"-\",'Annual Parameters Source'!V144)","v":1.4845303546446198},{"$f":"IF('Annual Parameters Source'!W144=\"\",\"-\",'Annual Parameters Source'!W144)","v":1.4845303546446198},{"$f":"IF('Annual Parameters Source'!X144=\"\",\"-\",'Annual Parameters Source'!X144)","v":300.70556209671304},{"$f":"IF('Annual Parameters Source'!Y144=\"\",\"-\",'Annual Parameters Source'!Y144)","v":300.70556209671304},{"$f":"IF('Annual Parameters Source'!AD144=\"\",\"-\",'Annual Parameters Source'!AD144)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE144=\"\",\"-\",'Annual Parameters Source'!AE144)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF144=\"\",\"-\",'Annual Parameters Source'!AF144)","v":320.9218026838206},{"$f":"IF('Annual Parameters Source'!AG144=\"\",\"-\",'Annual Parameters Source'!AG144)","v":320.9218026838206},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4419864331641561},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":267.65330090537157},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.455811884252143},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":281.15512055899575},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3143342137784948},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.6651744383609518},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":225.40792891204373},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B147,'VoT7'!$A$38:$A$127,0)),\"-\")","v":139.54498599600063},{"$f":"IF('Annual Parameters Source'!J144=\"\",\"-\",'Annual Parameters Source'!J144)","v":0.45537699979961277},{"$f":"IF('Annual Parameters Source'!K144=\"\",\"-\",'Annual Parameters Source'!K144)","v":-0.79195077115259782}]
[null,2093,null,{"$f":"IF('Annual Parameters Source'!D145=\"\",\"-\",'Annual Parameters Source'!D145/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":496.96184913954653},{"$f":"IF('Annual Parameters Source'!E145=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E145)","v":8284169.2741066199},{"$f":"IF('Annual Parameters Source'!F145=\"\",\"-\",'Annual Parameters Source'!F145)","v":1.4895155448151787},{"$f":"IF('Annual Parameters Source'!G145=\"\",\"-\",'Annual Parameters Source'!G145)","v":546.73695481570212},{"$f":"IF('Annual Parameters Source'!H145=\"\",\"-\",'Annual Parameters Source'!H145)","v":"-"},{"$f":"IF('Annual Parameters Source'!I145=\"\",\"-\",'Annual Parameters Source'!I145)","v":7.5885774363026876E-3},{"$f":"IF('Annual Parameters Source'!L145=\"\",\"-\",'Annual Parameters Source'!L145)","v":139.36365844469003},{"$f":"IF('Annual Parameters Source'!M145=\"\",\"-\",'Annual Parameters Source'!M145)","v":"-"},{"$f":"IF('Annual Parameters Source'!N145=\"\",\"-\",'Annual Parameters Source'!N145)","v":7.5885774363460235E-3},{"$f":"IF('Annual Parameters Source'!O145=\"\",\"-\",'Annual Parameters Source'!O145)","v":143.99804864975096},{"$f":"IF('Annual Parameters Source'!P145=\"\",\"-\",'Annual Parameters Source'!P145)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q145=\"\",\"-\",'Annual Parameters Source'!Q145)","v":1.4818145187366571},{"$f":"IF('Annual Parameters Source'!R145=\"\",\"-\",'Annual Parameters Source'!R145)","v":392.30955969248527},{"$f":"IF('Annual Parameters Source'!S145=\"\",\"-\",'Annual Parameters Source'!S145)","v":"-"},{"$f":"IF('Annual Parameters Source'!T145=\"\",\"-\",'Annual Parameters Source'!T145)","v":1.4818145187366127},{"$f":"IF('Annual Parameters Source'!U145=\"\",\"-\",'Annual Parameters Source'!U145)","v":345.52288359682973},{"$f":"IF('Annual Parameters Source'!V145=\"\",\"-\",'Annual Parameters Source'!V145)","v":1.4818145187366571},{"$f":"IF('Annual Parameters Source'!W145=\"\",\"-\",'Annual Parameters Source'!W145)","v":1.4818145187366571},{"$f":"IF('Annual Parameters Source'!X145=\"\",\"-\",'Annual Parameters Source'!X145)","v":305.16146077451083},{"$f":"IF('Annual Parameters Source'!Y145=\"\",\"-\",'Annual Parameters Source'!Y145)","v":305.16146077451083},{"$f":"IF('Annual Parameters Source'!AD145=\"\",\"-\",'Annual Parameters Source'!AD145)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE145=\"\",\"-\",'Annual Parameters Source'!AE145)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF145=\"\",\"-\",'Annual Parameters Source'!AF145)","v":325.73562972407785},{"$f":"IF('Annual Parameters Source'!AG145=\"\",\"-\",'Annual Parameters Source'!AG145)","v":325.73562972407785},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4406034795458964},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":271.50912367133378},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4564459492983179},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":285.24999292362207},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3167428255218905},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.6706907912326604},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":228.37597164415058},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B148,'VoT7'!$A$38:$A$127,0)),\"-\")","v":140.48090136670271},{"$f":"IF('Annual Parameters Source'!J145=\"\",\"-\",'Annual Parameters Source'!J145)","v":0.45085721308758236},{"$f":"IF('Annual Parameters Source'!K145=\"\",\"-\",'Annual Parameters Source'!K145)","v":-0.79523594762760352}]
[null,2094,null,{"$f":"IF('Annual Parameters Source'!D146=\"\",\"-\",'Annual Parameters Source'!D146/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":508.39197166975606},{"$f":"IF('Annual Parameters Source'!E146=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E146)","v":8407609.7360945903},{"$f":"IF('Annual Parameters Source'!F146=\"\",\"-\",'Annual Parameters Source'!F146)","v":1.4900765291433915},{"$f":"IF('Annual Parameters Source'!G146=\"\",\"-\",'Annual Parameters Source'!G146)","v":554.88375385556424},{"$f":"IF('Annual Parameters Source'!H146=\"\",\"-\",'Annual Parameters Source'!H146)","v":"-"},{"$f":"IF('Annual Parameters Source'!I146=\"\",\"-\",'Annual Parameters Source'!I146)","v":4.840858220063804E-3},{"$f":"IF('Annual Parameters Source'!L146=\"\",\"-\",'Annual Parameters Source'!L146)","v":139.37040484180562},{"$f":"IF('Annual Parameters Source'!M146=\"\",\"-\",'Annual Parameters Source'!M146)","v":"-"},{"$f":"IF('Annual Parameters Source'!N146=\"\",\"-\",'Annual Parameters Source'!N146)","v":4.8408582200532239E-3},{"$f":"IF('Annual Parameters Source'!O146=\"\",\"-\",'Annual Parameters Source'!O146)","v":144.00501939112573},{"$f":"IF('Annual Parameters Source'!P146=\"\",\"-\",'Annual Parameters Source'!P146)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q146=\"\",\"-\",'Annual Parameters Source'!Q146)","v":1.4851637762505865},{"$f":"IF('Annual Parameters Source'!R146=\"\",\"-\",'Annual Parameters Source'!R146)","v":398.13599916380628},{"$f":"IF('Annual Parameters Source'!S146=\"\",\"-\",'Annual Parameters Source'!S146)","v":"-"},{"$f":"IF('Annual Parameters Source'!T146=\"\",\"-\",'Annual Parameters Source'!T146)","v":1.4851637762506087},{"$f":"IF('Annual Parameters Source'!U146=\"\",\"-\",'Annual Parameters Source'!U146)","v":350.65446430266638},{"$f":"IF('Annual Parameters Source'!V146=\"\",\"-\",'Annual Parameters Source'!V146)","v":1.4851637762505865},{"$f":"IF('Annual Parameters Source'!W146=\"\",\"-\",'Annual Parameters Source'!W146)","v":1.4851637762505865},{"$f":"IF('Annual Parameters Source'!X146=\"\",\"-\",'Annual Parameters Source'!X146)","v":309.69360824901099},{"$f":"IF('Annual Parameters Source'!Y146=\"\",\"-\",'Annual Parameters Source'!Y146)","v":309.69360824901099},{"$f":"IF('Annual Parameters Source'!AD146=\"\",\"-\",'Annual Parameters Source'!AD146)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE146=\"\",\"-\",'Annual Parameters Source'!AE146)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF146=\"\",\"-\",'Annual Parameters Source'!AF146)","v":330.62166416993898},{"$f":"IF('Annual Parameters Source'!AG146=\"\",\"-\",'Annual Parameters Source'!AG146)","v":330.62166416993898},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4437617867531694},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":275.42906864644885},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4570711842957396},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":289.40628837371781},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3191244908122184},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.67621583576183242},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":231.38853501723895},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B149,'VoT7'!$A$38:$A$127,0)),\"-\")","v":141.4308554679653},{"$f":"IF('Annual Parameters Source'!J146=\"\",\"-\",'Annual Parameters Source'!J146)","v":0.44675147868959969},{"$f":"IF('Annual Parameters Source'!K146=\"\",\"-\",'Annual Parameters Source'!K146)","v":-0.79800463374181829}]
[null,2095,null,{"$f":"IF('Annual Parameters Source'!D147=\"\",\"-\",'Annual Parameters Source'!D147/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":520.0849870181604},{"$f":"IF('Annual Parameters Source'!E147=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E147)","v":8533078.5180829857},{"$f":"IF('Annual Parameters Source'!F147=\"\",\"-\",'Annual Parameters Source'!F147)","v":1.4923240484123301},{"$f":"IF('Annual Parameters Source'!G147=\"\",\"-\",'Annual Parameters Source'!G147)","v":563.1644175550839},{"$f":"IF('Annual Parameters Source'!H147=\"\",\"-\",'Annual Parameters Source'!H147)","v":"-"},{"$f":"IF('Annual Parameters Source'!I147=\"\",\"-\",'Annual Parameters Source'!I147)","v":2.3916323094893038E-3},{"$f":"IF('Annual Parameters Source'!L147=\"\",\"-\",'Annual Parameters Source'!L147)","v":139.37373806943768},{"$f":"IF('Annual Parameters Source'!M147=\"\",\"-\",'Annual Parameters Source'!M147)","v":"-"},{"$f":"IF('Annual Parameters Source'!N147=\"\",\"-\",'Annual Parameters Source'!N147)","v":2.3916323094612026E-3},{"$f":"IF('Annual Parameters Source'!O147=\"\",\"-\",'Annual Parameters Source'!O147)","v":144.00846346169675},{"$f":"IF('Annual Parameters Source'!P147=\"\",\"-\",'Annual Parameters Source'!P147)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q147=\"\",\"-\",'Annual Parameters Source'!Q147)","v":1.4898967832499999},{"$f":"IF('Annual Parameters Source'!R147=\"\",\"-\",'Annual Parameters Source'!R147)","v":404.06781460830808},{"$f":"IF('Annual Parameters Source'!S147=\"\",\"-\",'Annual Parameters Source'!S147)","v":"-"},{"$f":"IF('Annual Parameters Source'!T147=\"\",\"-\",'Annual Parameters Source'!T147)","v":1.4898967832500221},{"$f":"IF('Annual Parameters Source'!U147=\"\",\"-\",'Annual Parameters Source'!U147)","v":355.87885388663437},{"$f":"IF('Annual Parameters Source'!V147=\"\",\"-\",'Annual Parameters Source'!V147)","v":1.4898967832499999},{"$f":"IF('Annual Parameters Source'!W147=\"\",\"-\",'Annual Parameters Source'!W147)","v":1.4898967832499999},{"$f":"IF('Annual Parameters Source'!X147=\"\",\"-\",'Annual Parameters Source'!X147)","v":314.30772335624386},{"$f":"IF('Annual Parameters Source'!Y147=\"\",\"-\",'Annual Parameters Source'!Y147)","v":314.30772335624386},{"$f":"IF('Annual Parameters Source'!AD147=\"\",\"-\",'Annual Parameters Source'!AD147)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE147=\"\",\"-\",'Annual Parameters Source'!AE147)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF147=\"\",\"-\",'Annual Parameters Source'!AF147)","v":335.58098913248801},{"$f":"IF('Annual Parameters Source'!AG147=\"\",\"-\",'Annual Parameters Source'!AG147)","v":335.58098913248801},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4479534101290417},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":279.4171532384018},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4576877045599934},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":293.6249282555649},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3214793997709977},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.68174897874384033},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":234.44628684092368},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B150,'VoT7'!$A$38:$A$127,0)),\"-\")","v":142.39505888074683},{"$f":"IF('Annual Parameters Source'!J147=\"\",\"-\",'Annual Parameters Source'!J147)","v":0.44302696970897554},{"$f":"IF('Annual Parameters Source'!K147=\"\",\"-\",'Annual Parameters Source'!K147)","v":-0.80036879044908471}]
[null,2096,null,{"$f":"IF('Annual Parameters Source'!D148=\"\",\"-\",'Annual Parameters Source'!D148/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":532.04694171957806},{"$f":"IF('Annual Parameters Source'!E148=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E148)","v":8660477.6150574461},{"$f":"IF('Annual Parameters Source'!F148=\"\",\"-\",'Annual Parameters Source'!F148)","v":1.4930027504666876},{"$f":"IF('Annual Parameters Source'!G148=\"\",\"-\",'Annual Parameters Source'!G148)","v":571.57247779883107},{"$f":"IF('Annual Parameters Source'!H148=\"\",\"-\",'Annual Parameters Source'!H148)","v":"-"},{"$f":"IF('Annual Parameters Source'!I148=\"\",\"-\",'Annual Parameters Source'!I148)","v":1.8204899183751699E-4},{"$f":"IF('Annual Parameters Source'!L148=\"\",\"-\",'Annual Parameters Source'!L148)","v":139.37399179792271},{"$f":"IF('Annual Parameters Source'!M148=\"\",\"-\",'Annual Parameters Source'!M148)","v":"-"},{"$f":"IF('Annual Parameters Source'!N148=\"\",\"-\",'Annual Parameters Source'!N148)","v":1.8204899183659704E-4},{"$f":"IF('Annual Parameters Source'!O148=\"\",\"-\",'Annual Parameters Source'!O148)","v":144.00872562765264},{"$f":"IF('Annual Parameters Source'!P148=\"\",\"-\",'Annual Parameters Source'!P148)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q148=\"\",\"-\",'Annual Parameters Source'!Q148)","v":1.4928179838147759},{"$f":"IF('Annual Parameters Source'!R148=\"\",\"-\",'Annual Parameters Source'!R148)","v":410.09981161158822},{"$f":"IF('Annual Parameters Source'!S148=\"\",\"-\",'Annual Parameters Source'!S148)","v":"-"},{"$f":"IF('Annual Parameters Source'!T148=\"\",\"-\",'Annual Parameters Source'!T148)","v":1.4928179838147759},{"$f":"IF('Annual Parameters Source'!U148=\"\",\"-\",'Annual Parameters Source'!U148)","v":361.19147741804795},{"$f":"IF('Annual Parameters Source'!V148=\"\",\"-\",'Annual Parameters Source'!V148)","v":1.4928179838147759},{"$f":"IF('Annual Parameters Source'!W148=\"\",\"-\",'Annual Parameters Source'!W148)","v":1.4928179838147759},{"$f":"IF('Annual Parameters Source'!X148=\"\",\"-\",'Annual Parameters Source'!X148)","v":318.99976557502464},{"$f":"IF('Annual Parameters Source'!Y148=\"\",\"-\",'Annual Parameters Source'!Y148)","v":318.99976557502464},{"$f":"IF('Annual Parameters Source'!AD148=\"\",\"-\",'Annual Parameters Source'!AD148)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE148=\"\",\"-\",'Annual Parameters Source'!AE148)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF148=\"\",\"-\",'Annual Parameters Source'!AF148)","v":340.61470396947533},{"$f":"IF('Annual Parameters Source'!AG148=\"\",\"-\",'Annual Parameters Source'!AG148)","v":340.61470396947533},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4507794376906251},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":283.47087984296508},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4582956241194689},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":297.90684773563976},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3238077441362164},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.68728962343621081},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":237.5499049419636},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B151,'VoT7'!$A$38:$A$127,0)),\"-\")","v":143.37372534472007},{"$f":"IF('Annual Parameters Source'!J148=\"\",\"-\",'Annual Parameters Source'!J148)","v":0.43959300241566579},{"$f":"IF('Annual Parameters Source'!K148=\"\",\"-\",'Annual Parameters Source'!K148)","v":-0.80236349136533791}]
[null,2097,null,{"$f":"IF('Annual Parameters Source'!D149=\"\",\"-\",'Annual Parameters Source'!D149/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":544.28402137912826},{"$f":"IF('Annual Parameters Source'!E149=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E149)","v":8789591.3613856882},{"$f":"IF('Annual Parameters Source'!F149=\"\",\"-\",'Annual Parameters Source'!F149)","v":1.4908386357787018},{"$f":"IF('Annual Parameters Source'!G149=\"\",\"-\",'Annual Parameters Source'!G149)","v":580.09370112933368},{"$f":"IF('Annual Parameters Source'!H149=\"\",\"-\",'Annual Parameters Source'!H149)","v":"-"},{"$f":"IF('Annual Parameters Source'!I149=\"\",\"-\",'Annual Parameters Source'!I149)","v":-1.820486604106936E-3},{"$f":"IF('Annual Parameters Source'!L149=\"\",\"-\",'Annual Parameters Source'!L149)","v":139.37145451307242},{"$f":"IF('Annual Parameters Source'!M149=\"\",\"-\",'Annual Parameters Source'!M149)","v":"-"},{"$f":"IF('Annual Parameters Source'!N149=\"\",\"-\",'Annual Parameters Source'!N149)","v":-1.8204866041033241E-3},{"$f":"IF('Annual Parameters Source'!O149=\"\",\"-\",'Annual Parameters Source'!O149)","v":144.00610396809384},{"$f":"IF('Annual Parameters Source'!P149=\"\",\"-\",'Annual Parameters Source'!P149)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q149=\"\",\"-\",'Annual Parameters Source'!Q149)","v":1.4926862965368715},{"$f":"IF('Annual Parameters Source'!R149=\"\",\"-\",'Annual Parameters Source'!R149)","v":416.22131530163796},{"$f":"IF('Annual Parameters Source'!S149=\"\",\"-\",'Annual Parameters Source'!S149)","v":"-"},{"$f":"IF('Annual Parameters Source'!T149=\"\",\"-\",'Annual Parameters Source'!T149)","v":1.4926862965368715},{"$f":"IF('Annual Parameters Source'!U149=\"\",\"-\",'Annual Parameters Source'!U149)","v":366.58293310572628},{"$f":"IF('Annual Parameters Source'!V149=\"\",\"-\",'Annual Parameters Source'!V149)","v":1.4926862965368715},{"$f":"IF('Annual Parameters Source'!W149=\"\",\"-\",'Annual Parameters Source'!W149)","v":1.4926862965368715},{"$f":"IF('Annual Parameters Source'!X149=\"\",\"-\",'Annual Parameters Source'!X149)","v":323.76143136174778},{"$f":"IF('Annual Parameters Source'!Y149=\"\",\"-\",'Annual Parameters Source'!Y149)","v":323.76143136174778},{"$f":"IF('Annual Parameters Source'!AD149=\"\",\"-\",'Annual Parameters Source'!AD149)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE149=\"\",\"-\",'Annual Parameters Source'!AE149)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF149=\"\",\"-\",'Annual Parameters Source'!AF149)","v":345.72392452901744},{"$f":"IF('Annual Parameters Source'!AG149=\"\",\"-\",'Annual Parameters Source'!AG149)","v":345.72392452901744},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4513049399353004},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":287.5849067254041},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4588950557231317},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":302.25299600791567},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3261097171666736},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.69283716981233523},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":240.70007731451918},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B152,'VoT7'!$A$38:$A$127,0)),\"-\")","v":144.36707180565296},{"$f":"IF('Annual Parameters Source'!J149=\"\",\"-\",'Annual Parameters Source'!J149)","v":0.43642292332060462},{"$f":"IF('Annual Parameters Source'!K149=\"\",\"-\",'Annual Parameters Source'!K149)","v":-0.80394901485965165}]
[null,2098,null,{"$f":"IF('Annual Parameters Source'!D150=\"\",\"-\",'Annual Parameters Source'!D150/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":556.80255387084821},{"$f":"IF('Annual Parameters Source'!E150=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E150)","v":8920326.6543770079},{"$f":"IF('Annual Parameters Source'!F150=\"\",\"-\",'Annual Parameters Source'!F150)","v":1.4873876112792228},{"$f":"IF('Annual Parameters Source'!G150=\"\",\"-\",'Annual Parameters Source'!G150)","v":588.72194297374244},{"$f":"IF('Annual Parameters Source'!H150=\"\",\"-\",'Annual Parameters Source'!H150)","v":"-"},{"$f":"IF('Annual Parameters Source'!I150=\"\",\"-\",'Annual Parameters Source'!I150)","v":-3.6422864241698982E-3},{"$f":"IF('Annual Parameters Source'!L150=\"\",\"-\",'Annual Parameters Source'!L150)","v":139.36637820550553},{"$f":"IF('Annual Parameters Source'!M150=\"\",\"-\",'Annual Parameters Source'!M150)","v":"-"},{"$f":"IF('Annual Parameters Source'!N150=\"\",\"-\",'Annual Parameters Source'!N150)","v":-3.6422864241788594E-3},{"$f":"IF('Annual Parameters Source'!O150=\"\",\"-\",'Annual Parameters Source'!O150)","v":144.00085885331902},{"$f":"IF('Annual Parameters Source'!P150=\"\",\"-\",'Annual Parameters Source'!P150)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q150=\"\",\"-\",'Annual Parameters Source'!Q150)","v":1.4910842072610286},{"$f":"IF('Annual Parameters Source'!R150=\"\",\"-\",'Annual Parameters Source'!R150)","v":422.42752560135477},{"$f":"IF('Annual Parameters Source'!S150=\"\",\"-\",'Annual Parameters Source'!S150)","v":"-"},{"$f":"IF('Annual Parameters Source'!T150=\"\",\"-\",'Annual Parameters Source'!T150)","v":1.4910842072610508},{"$f":"IF('Annual Parameters Source'!U150=\"\",\"-\",'Annual Parameters Source'!U150)","v":372.04899332778012},{"$f":"IF('Annual Parameters Source'!V150=\"\",\"-\",'Annual Parameters Source'!V150)","v":1.4910842072610286},{"$f":"IF('Annual Parameters Source'!W150=\"\",\"-\",'Annual Parameters Source'!W150)","v":1.4910842072610286},{"$f":"IF('Annual Parameters Source'!X150=\"\",\"-\",'Annual Parameters Source'!X150)","v":328.58898693398504},{"$f":"IF('Annual Parameters Source'!Y150=\"\",\"-\",'Annual Parameters Source'!Y150)","v":328.58898693398504},{"$f":"IF('Annual Parameters Source'!AD150=\"\",\"-\",'Annual Parameters Source'!AD150)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE150=\"\",\"-\",'Annual Parameters Source'!AE150)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF150=\"\",\"-\",'Annual Parameters Source'!AF150)","v":350.90978339695266},{"$f":"IF('Annual Parameters Source'!AG150=\"\",\"-\",'Annual Parameters Source'!AG150)","v":350.90978339695266},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4507160819239777},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":291.75694721645561},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.459486110848879},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":306.66433650427581},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3283855135475682},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.6983910148182122},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":243.89750227266305},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B153,'VoT7'!$A$38:$A$127,0)),\"-\")","v":145.37531846349978},{"$f":"IF('Annual Parameters Source'!J150=\"\",\"-\",'Annual Parameters Source'!J150)","v":0.43340750291716285},{"$f":"IF('Annual Parameters Source'!K150=\"\",\"-\",'Annual Parameters Source'!K150)","v":-0.80513751367101094}]
[null,2099,null,{"$f":"IF('Annual Parameters Source'!D151=\"\",\"-\",'Annual Parameters Source'!D151/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":569.60901260987771},{"$f":"IF('Annual Parameters Source'!E151=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E151)","v":9052613.0389818363},{"$f":"IF('Annual Parameters Source'!F151=\"\",\"-\",'Annual Parameters Source'!F151)","v":1.4829769102672863},{"$f":"IF('Annual Parameters Source'!G151=\"\",\"-\",'Annual Parameters Source'!G151)","v":597.45255345371993},{"$f":"IF('Annual Parameters Source'!H151=\"\",\"-\",'Annual Parameters Source'!H151)","v":"-"},{"$f":"IF('Annual Parameters Source'!I151=\"\",\"-\",'Annual Parameters Source'!I151)","v":-5.3408014272145346E-3},{"$f":"IF('Annual Parameters Source'!L151=\"\",\"-\",'Annual Parameters Source'!L151)","v":139.35893492398927},{"$f":"IF('Annual Parameters Source'!M151=\"\",\"-\",'Annual Parameters Source'!M151)","v":"-"},{"$f":"IF('Annual Parameters Source'!N151=\"\",\"-\",'Annual Parameters Source'!N151)","v":-5.3408014272136612E-3},{"$f":"IF('Annual Parameters Source'!O151=\"\",\"-\",'Annual Parameters Source'!O151)","v":143.99316805339419},{"$f":"IF('Annual Parameters Source'!P151=\"\",\"-\",'Annual Parameters Source'!P151)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q151=\"\",\"-\",'Annual Parameters Source'!Q151)","v":1.488397204033598},{"$f":"IF('Annual Parameters Source'!R151=\"\",\"-\",'Annual Parameters Source'!R151)","v":428.71492508147372},{"$f":"IF('Annual Parameters Source'!S151=\"\",\"-\",'Annual Parameters Source'!S151)","v":"-"},{"$f":"IF('Annual Parameters Source'!T151=\"\",\"-\",'Annual Parameters Source'!T151)","v":1.488397204033598},{"$f":"IF('Annual Parameters Source'!U151=\"\",\"-\",'Annual Parameters Source'!U151)","v":377.58656014210595},{"$f":"IF('Annual Parameters Source'!V151=\"\",\"-\",'Annual Parameters Source'!V151)","v":1.488397204033598},{"$f":"IF('Annual Parameters Source'!W151=\"\",\"-\",'Annual Parameters Source'!W151)","v":1.488397204033598},{"$f":"IF('Annual Parameters Source'!X151=\"\",\"-\",'Annual Parameters Source'!X151)","v":333.47969622827281},{"$f":"IF('Annual Parameters Source'!Y151=\"\",\"-\",'Annual Parameters Source'!Y151)","v":333.47969622827281},{"$f":"IF('Annual Parameters Source'!AD151=\"\",\"-\",'Annual Parameters Source'!AD151)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE151=\"\",\"-\",'Annual Parameters Source'!AE151)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF151=\"\",\"-\",'Annual Parameters Source'!AF151)","v":356.17343014790691},{"$f":"IF('Annual Parameters Source'!AG151=\"\",\"-\",'Annual Parameters Source'!AG151)","v":356.17343014790691},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4493011811504946},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":295.98538409855234},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.4600688997114886},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":311.14184710808132},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":1.3306353292982511},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":0.70395055263214701},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":247.14288860517908},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B154,'VoT7'!$A$38:$A$127,0)),\"-\")","v":146.39868882121434},{"$f":"IF('Annual Parameters Source'!J151=\"\",\"-\",'Annual Parameters Source'!J151)","v":0.43053430325327513},{"$f":"IF('Annual Parameters Source'!K151=\"\",\"-\",'Annual Parameters Source'!K151)","v":-0.80608118071544421}]
[null,2100,null,{"$f":"IF('Annual Parameters Source'!D152=\"\",\"-\",'Annual Parameters Source'!D152/VLOOKUP($B$14,'Annual Parameters Source'!$B$42:$D$152,3,1)*100)","v":582.71001989990475},{"$f":"IF('Annual Parameters Source'!E152=\"\",\"-\",VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,33,FALSE)/VLOOKUP($B$16,'Annual Parameters Source'!$B$42:$AH$156,4,FALSE)*'Annual Parameters Source'!E152)","v":9186406.9622008521},{"$f":"IF('Annual Parameters Source'!F152=\"\",\"-\",'Annual Parameters Source'!F152)","v":1.4779591554712423},{"$f":"IF('Annual Parameters Source'!G152=\"\",\"-\",'Annual Parameters Source'!G152)","v":606.28265816708586},{"$f":"IF('Annual Parameters Source'!H152=\"\",\"-\",'Annual Parameters Source'!H152)","v":"-"},{"$f":"IF('Annual Parameters Source'!I152=\"\",\"-\",'Annual Parameters Source'!I152)","v":-6.9846898242722751E-3},{"$f":"IF('Annual Parameters Source'!L152=\"\",\"-\",'Annual Parameters Source'!L152)","v":139.34920113464241},{"$f":"IF('Annual Parameters Source'!M152=\"\",\"-\",'Annual Parameters Source'!M152)","v":"-"},{"$f":"IF('Annual Parameters Source'!N152=\"\",\"-\",'Annual Parameters Source'!N152)","v":-6.9846898243003056E-3},{"$f":"IF('Annual Parameters Source'!O152=\"\",\"-\",'Annual Parameters Source'!O152)","v":143.98311057723745},{"$f":"IF('Annual Parameters Source'!P152=\"\",\"-\",'Annual Parameters Source'!P152)","v":"-"},{"$f":"IF('Annual Parameters Source'!Q152=\"\",\"-\",'Annual Parameters Source'!Q152)","v":1.4850475712621103},{"$f":"IF('Annual Parameters Source'!R152=\"\",\"-\",'Annual Parameters Source'!R152)","v":435.08154566403437},{"$f":"IF('Annual Parameters Source'!S152=\"\",\"-\",'Annual Parameters Source'!S152)","v":"-"},{"$f":"IF('Annual Parameters Source'!T152=\"\",\"-\",'Annual Parameters Source'!T152)","v":1.4850475712621325},{"$f":"IF('Annual Parameters Source'!U152=\"\",\"-\",'Annual Parameters Source'!U152)","v":383.19390018290852},{"$f":"IF('Annual Parameters Source'!V152=\"\",\"-\",'Annual Parameters Source'!V152)","v":1.4850475712621103},{"$f":"IF('Annual Parameters Source'!W152=\"\",\"-\",'Annual Parameters Source'!W152)","v":1.4850475712621103},{"$f":"IF('Annual Parameters Source'!X152=\"\",\"-\",'Annual Parameters Source'!X152)","v":338.43202835776304},{"$f":"IF('Annual Parameters Source'!Y152=\"\",\"-\",'Annual Parameters Source'!Y152)","v":338.43202835776304},{"$f":"IF('Annual Parameters Source'!AD152=\"\",\"-\",'Annual Parameters Source'!AD152)","v":1.5},{"$f":"IF('Annual Parameters Source'!AE152=\"\",\"-\",'Annual Parameters Source'!AE152)","v":1.5},{"$f":"IF('Annual Parameters Source'!AF152=\"\",\"-\",'Annual Parameters Source'!AF152)","v":361.51603160012547},{"$f":"IF('Annual Parameters Source'!AG152=\"\",\"-\",'Annual Parameters Source'!AG152)","v":361.51603160012547},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$U$38:$U$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$V$38:$V$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AF$38:$AF$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$AG$38:$AG$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$E$38:$E$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$J$38:$J$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$F$38:$F$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"_xlfn.IFNA(INDEX('VoT7'!$K$38:$K$127,MATCH('Annual Parameters'!B155,'VoT7'!$A$38:$A$127,0)),\"-\")","v":"-"},{"$f":"IF('Annual Parameters Source'!J152=\"\",\"-\",'Annual Parameters Source'!J152)","v":0.42772021837848689},{"$f":"IF('Annual Parameters Source'!K152=\"\",\"-\",'Annual Parameters Source'!K152)","v":-0.8065914515276863}]
[]
[]
[null,null,null,"Top"]

{"sheet":"Annual Parameters Source","index":8,"n_rows":155,"n_cols":34,"rows_kept":155,"cut":false,"hidden":true,"merged":[[36,29,36,32],[37,29,37,30],[10,0,10,1],[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Data Book"]
["Annual Parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"1. GDP Deflator","1990-2025 from ONS MNF2 series, published 12/02/2026"]
["Links:",null,null,null,null,"2026-2030 from OBR EFO March 2026 supplementary economy table 1.7, published 3/3/2026"]
["Contents",null,null,null,null,"2031-2073 from OBR Jun 25 Long-term Economic Determinants published 19/06/2025"]
["TAG Unit 3.5.6",null,null,null,null,"2074 onwards: annual growth assumed to be equal to final OBR forecast year."]
["TAG Unit A 1.3",null,null,null,"2. Real GDP ","1990-2025 from ONS ABMI series, published 12/02/2026 (£m, chained volume measure with a 2023 base)"]
["Parameters:",null,null,null,null,"2026-2030 from OBR EFO March 26 Table TA.1, published 3/3/2026"]
["Elasticities of value of time to GDP/person:",null,null,null,null,"2031-2073 from OBR Jun 25 Long-term Economic Determinants published 19/06/2025"]
["Work:",{"$f":"'Default Pars'!$L$24","v":1},null,null,null,"2074 onwards: based on trends in real GDP and public sector workforce growth from OBR June 25 Long-Term Economic Determinants and expected growth in working age population from ONS 2022-based migration category variant population projection"]
["Non-work:",{"$f":"'Default Pars'!$L$25","v":1},null,null,"3. Population","1990-2025 from mid-year population estimates - UKPOP series (all ages, '000s), published 27/11/2025"]
["Sheet Navigation:",null,null,null,null,"2026-2030 based on population implied by GDP and GDP per capita growth from OBR March 2026 EFO Table TA.1, published 3/3/2026. For this period, according to OBR, this should be in line with the ONS 2022-based population projection 'migration category' variant."]
[null,null,null,null,null,"2031-2073 from OBR Jun 25 Long-term Economic Determinants (ONS 2022-based migration category variant population projection) published 19/06/2025."]
[null,null,null,null,null,"2074 onwards: from ONS 2022-based migration category variant population projection"]
[null,null,null,null,null,"High and Low Growth series: 2026 onwards from ONS 2022-based population projection 'High Population' and 'Low Population' variants, published 28/01/2025"]
[null,null,null,null,"4. Households","1996-2024 from Labour Force Survey (UK households, '000s) published 23/07/2025"]
[null,null,null,null,null,"2025-2039 uses ONS projections of UK households last updated 29/06/2020"]
[null,null,null,null,null,"Post-2039, household growth is assumed to equal population growth"]
[null,null,null,null,null,"For 2025 and beyond, the series has been constructed to be consistent with the population forecast, by constraining the average household size in each forecast year to that implied by the ONS 2022-based migration category variant population projection"]
[null,null,null,null,null,"This is necessary because changes in population must entail household growth, all else equal, but ONS have not produced a household forecast to accompany the aforementioned projection."]
[null,null,null,null,"5. Nominal GDP","1990-2025 from ONS YHBA series, published 3/3/2026 (£m)"]
[]
[null,null,null,null,"VoT elasticities are set in Default Pars."]
[null,null,null,null,"These tables feed Annual Parameters, and hence: 1.3.1,  1.3.2,  1.3.6,  1.3.7,  1.3.12,  1.3.13,  1.3.14,  1.3.15,  3.1,  3.2,  3.4,  4.1.1,  4.1.2,  4.1.4,  4.1.5,  4.1.6,  4.1.7,  4.1.8,  5.4.2,  5.4.4,  COBALT1, COBALT2."]
[]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 3)",null,null,null,null,"A range named \"Parameters\" is defined to cover all of \"Annual Parameters\" values."]
[]
[]
[]
[]
["Annual Parameters"]
[null,null,null,"GDP Deflator1","Real GDP",null,null,"Population",null,null,null,null,"Households",null,null,"Average GDP per person",null,null,"Average GDP per household",null,null,"Work & Non-Work VoT",null,null,null,null,null,null,null,"Work & Non-Work VoT\nFor appraisal purposes only \n",null,null,null,"Nominal GDP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work","Non-Work","Interpolated","Interpolated","Work","Non-Work","Raw","Raw","Appraisal start year",null,{"$f":"'Annual Parameters'!$B$15","v":2026}]
[null,null,null,"2025 = 100","Historic value","Annual","Index","Historic","Annual","High","Low","Index","Historic","Annual","Index","Historic","Annual","Index","Historic","Annual","Index","VoT","VoT","Work","Non-work","VoT","VoT","Work","Non-work","Work","Non-Work","Work","Non-work","Historic"]
[null,null,null,null,"Base year =","Growth1,2","1990 = 100","Value","Growth3","Growth","Growth","1990 = 100","Value","Growth4","1996 = 100","Value","Growth","1990 = 100","Value","Growth","1996 = 100","Growth","Growth","Index","Index","Growth","Growth","Index","Index","VoT Growth","VoT Growth","Index","Index","Value"]
[null,"Year",null,null,2023,"(%pa)",null,null,"(%pa)","(%pa)","(%pa)",null,null,"(%pa)",null,null,"(%pa)",null,null,"(%pa)",null,"(% pa)","(% pa)","2002 = 100","2002 = 100","(% pa)","(% pa)","2002 = 100","2002 = 100","(% pa)","(% pa)","2002 = 100","2002 = 100"]
[null,1990,null,41.222299999999997,1515202,null,100,57237.5,null,null,null,100,null,null,null,{"$f":"IF(H42=\"\",\"-\",1000*'Annual Parameters'!E45/H42)","v":26472.190434592707},null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672977]
[null,1991,null,43.986199999999997,1493903,{"$f":"(E43-E42)/E42*100","v":-1.4056871625037455},{"$f":"G42*(100+F43)/100","v":98.594312837496261},57438.7,{"$f":"(H43-H42)/H42*100","v":0.35151779864598748},null,null,{"$f":"L42*(100+I43)/100","v":100.35151779864599},null,null,null,{"$f":"IF(H43=\"\",\"-\",1000*'Annual Parameters'!E46/H43)","v":26008.649220821502},{"$f":"IF(P43=\"-\",100*((100+$F43)/(100+$I43)-1),(P43/P42-1)*100)","v":-1.7510497097568023},{"$f":"R42*(100+Q43)/100","v":98.248950290243187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708072]
[null,1992,null,45.4221,1498023,{"$f":"(E44-E43)/E43*100","v":0.27578765154096352},98.866223777423741,57584.5,{"$f":"(H44-H43)/H43*100","v":0.25383582845712549},null,null,100.60624590521948,null,null,null,{"$f":"IF(H44=\"\",\"-\",1000*'Annual Parameters'!E47/H44)","v":26014.3441377454},{"$f":"IF(P44=\"-\",100*((100+$F44)/(100+$I44)-1),(P44/P43-1)*100)","v":2.1896242575092373E-2},98.270463118726227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733221]
[null,1993,null,46.782699999999998,1532082,2.2735966003192205,101.11404288009123,57713.9,0.22471324748847599,null,null,100.83232146756934,null,null,null,{"$f":"IF(H45=\"\",\"-\",1000*'Annual Parameters'!E48/H45)","v":26546.152659931144},2.0442895633648428,100.27939594013263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772390]
[null,1994,null,47.646700000000003,1584459,3.4186812455208013,{"$f":"G45*(100+F46)/100","v":104.57080970062077},57862.1,0.25678389434780374,null,null,101.09124262939507,null,null,null,{"$f":"IF(H46=\"\",\"-\",1000*'Annual Parameters'!E49/H46)","v":27383.364931449083},3.153798903528604,103.44200642975764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,813527]
[null,1995,null,48.8932,1622576,2.4056791624144265,107.08644787955666,58024.800000000003,0.2811857848228882,null,null,101.37549683336974,null,null,null,{"$f":"IF(H47=\"\",\"-\",1000*'Annual Parameters'!E50/H47)","v":27963.491472611709},2.1185363545163316,105.63346294181318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854921]
[null,1996,null,50.917999999999999,1665005,2.6149160347496823,109.88666857620305,58164.4,0.24058678358218991,null,null,101.6193928805416,23738,null,100,{"$f":"IF(H48=\"\",\"-\",1000*'Annual Parameters'!E51/H48)","v":28625.843299337739},2.368630638898428,108.13552950998238,{"$f":"IF(OR('Annual Parameters'!E51=\"\",'Annual Parameters'!E51=0,M48=\"\",M48=0),\"-\",'Annual Parameters'!E51*1000000/(M48*1000))","v":70140.91330356391},null,100,null,null,null,null,null,null,null,null,null,null,null,null,913609]
[null,1997,null,50.937899999999999,1746257,4.8799853453893531,115.24912189925834,58314.2,0.2575458527896714,null,null,101.88110941253548,23865,{"$f":"(M49-M48)/M48*100","v":0.53500716151318561},{"$f":"O48*(100+N49)/100","v":100.53500716151319},{"$f":"IF(H49=\"\",\"-\",1000*'Annual Parameters'!E52/H49)","v":29945.656461033504},4.6105651732059272,113.12118857343144,{"$f":"IF(OR('Annual Parameters'!E52=\"\",'Annual Parameters'!E52=0,M49=\"\",M49=0),\"-\",'Annual Parameters'!E52*1000000/(M49*1000))","v":73172.302535093229},{"$f":"100*((100+$F49)/(100+$N49)-1)","v":4.3218559450598049},{"$f":"U48*(100+T49)/100","v":104.32185594505981},null,null,null,null,null,null,null,null,null,null,null,null,958539]
[null,1998,null,51.615099999999998,1802946,3.2463148322383248,118.99047123749838,58474.9,0.27557610324758697,null,null,102.16186940379995,24036,0.71653048397234442,101.25537113488922,{"$f":"IF(H50=\"\",\"-\",1000*'Annual Parameters'!E53/H50)","v":30832.8188675825},2.9625745814034987,116.47248815228944,{"$f":"IF(OR('Annual Parameters'!E53=\"\",'Annual Parameters'!E53=0,M50=\"\",M50=0),\"-\",'Annual Parameters'!E53*1000000/(M50*1000))","v":75010.234648027952},2.5117866313599357,106.94219837627439,null,null,null,null,null,null,null,null,null,null,null,null,1002804]
[null,1999,null,52.335000000000001,1856033,2.9444586804041828,122.49409649670476,58684.4,0.35827337883433746,null,null,102.52788818519328,24209,0.71975370277916462,101.98416041789537,{"$f":"IF(H51=\"\",\"-\",1000*'Annual Parameters'!E54/H51)","v":31627.366046172407},2.5769527658247693,119.4739291571548,{"$f":"IF(OR('Annual Parameters'!E54=\"\",'Annual Parameters'!E54=0,M51=\"\",M51=0),\"-\",'Annual Parameters'!E54*1000000/(M51*1000))","v":76667.065967202274},2.2088070074020028,109.30434514787929,null,null,null,null,null,null,null,null,null,null,null,null,1046727]
[null,2000,null,52.846899999999998,1940007,4.5243807626265262,128.03619583395482,58886.1,0.34370292616095088,null,null,102.88027953701682,24396,0.77244000165227811,102.77192686831242,{"$f":"IF(H52=\"\",\"-\",1000*'Annual Parameters'!E55/H52)","v":32945.075323378522},4.1663579423035335,124.45164069357601,{"$f":"IF(OR('Annual Parameters'!E55=\"\",'Annual Parameters'!E55=0,M52=\"\",M52=0),\"-\",'Annual Parameters'!E55*1000000/(M52*1000))","v":79521.519921298575},3.7231814183646961,113.37394421589035,null,null,null,null,null,null,null,null,null,null,null,null,1104759]
[null,2001,null,53.750999999999998,1986393,2.3910223004349982,131.09756982897329,59113,0.38532013497243228,null,null,103.27669796898887,24535,0.56976553533366125,103.35748588760639,{"$f":"IF(H53=\"\",\"-\",1000*'Annual Parameters'!E56/H53)","v":33603.319066871925},1.9980034558497506,126.93818877549538,{"$f":"IF(OR('Annual Parameters'!E56=\"\",'Annual Parameters'!E56=0,M53=\"\",M53=0),\"-\",'Annual Parameters'!E56*1000000/(M53*1000))","v":80961.605869166495},1.8109386607463751,115.42707680290894,null,null,null,null,null,null,null,null,null,null,null,null,1150542]
[null,2002,null,54.872500000000002,2020341,1.7090273676961205,133.33806317573499,59365.7,0.427486339722222,null,null,103.71819174492248,24792,1.0474831872834724,104.44013817507795,{"$f":"IF(H54=\"\",\"-\",1000*'Annual Parameters'!E57/H54)","v":34032.126295150229},1.2760859349189912,128.5580291485004,{"$f":"IF(OR('Annual Parameters'!E57=\"\",'Annual Parameters'!E57=0,M54=\"\",M54=0),\"-\",'Annual Parameters'!E57*1000000/(M54*1000))","v":81491.65053242982},0.65468644992030534,116.18276223427669,null,null,100,100,null,null,100,{"$f":"AB54","v":100},null,null,100,100,1194646]
[null,2003,null,56.178899999999999,2085366,3.2185160821861256,137.62957018272152,59636.7,0.45649255378105541,null,null,104.19165756715442,24917,0.50419490158115521,104.96672002696101,{"$f":"IF(H55=\"\",\"-\",1000*'Annual Parameters'!E58/H55)","v":34967.830211933258},2.7494723916688502,132.09269666721201,{"$f":"IF(OR('Annual Parameters'!E58=\"\",'Annual Parameters'!E58=0,M55=\"\",M55=0),\"-\",'Annual Parameters'!E58*1000000/(M55*1000))","v":83692.499097002044},2.7007043668803687,119.32051516750005,{"$f":"100*((1+$Q55/100)^$B$15-1)","v":2.7494723916688502},{"$f":"100*((1+$Q55/100)^$B$16-1)","v":2.7494723916688502},{"$f":"X54*((100+W55)/100)","v":102.74947239166885},{"$f":"X55","v":102.74947239166885},{"$f":"100*((1+$Q55/100)^$B$15-1)","v":2.7494723916688502},{"$f":"100*((1+$Q55/100)^$B$16-1)","v":2.7494723916688502},{"$f":"AB54*((100+Z55)/100)","v":102.74947239166885},102.74947239166885,{"$f":"IF(B55>$AF$38,1.5,V55)","v":2.7494723916688502},{"$f":"IF(B55>$AF$38,1.5,W55)","v":2.7494723916688502},{"$f":"AF54*(1+(AD55/100))","v":102.74947239166885},{"$f":"AG54*(1+(AE55/100))","v":102.74947239166885},1262502]
[null,2004,null,57.714199999999998,2133872,2.3260185502209203,140.83085951576095,59950.400000000001,0.52601837459149203,null,null,104.7397248307491,24993,0.30501264197134487,105.28688179290592,{"$f":"IF(H56=\"\",\"-\",1000*'Annual Parameters'!E59/H56)","v":35593.957671675249},1.7905813885138233,134.45792390932115,{"$f":"IF(OR('Annual Parameters'!E59=\"\",'Annual Parameters'!E59=0,M56=\"\",M56=0),\"-\",'Annual Parameters'!E59*1000000/(M56*1000))","v":85378.786060096827},2.0148603295264467,121.7246568925966,1.7905813885138233,1.7905813885138233,{"$f":"X55*((100+W56)/100)","v":104.58928532111021},{"$f":"X56","v":104.58928532111021},1.7905813885138233,1.7905813885138233,104.58928532111021,104.58928532111021,1.7905813885138233,1.7905813885138233,104.58928532111021,104.58928532111021,1327143]
[null,2005,null,59.366199999999999,2193421,2.7906547346794932,144.76096256472735,60413.3,0.77213830099549197,null,null,105.54846036252461,25217,0.89625095026607449,106.23051647148036,{"$f":"IF(H57=\"\",\"-\",1000*'Annual Parameters'!E60/H57)","v":36306.922482301081},2.0030501165460235,137.15118351089217,{"$f":"IF(OR('Annual Parameters'!E60=\"\",'Annual Parameters'!E60=0,M57=\"\",M57=0),\"-\",'Annual Parameters'!E60*1000000/(M57*1000))","v":86981.837649204899},1.8775759917454282,124.0101298264465,2.0030501165460235,2.0030501165460235,106.68426112262937,106.68426112262937,2.0030501165460235,2.0030501165460235,106.68426112262937,106.68426112262937,2.0030501165460235,2.0030501165460235,106.68426112262937,106.68426112262937,1403249]
[null,2006,null,61.194699999999997,2241453,2.189821288298051,147.93096894011492,60827,0.68478298652779623,null,null,106.27123826162921,25379,0.64242376174802707,106.91296655152078,{"$f":"IF(H58=\"\",\"-\",1000*'Annual Parameters'!E61/H58)","v":36849.63914051326},1.4948021509582521,139.20132235207768,{"$f":"IF(OR('Annual Parameters'!E61=\"\",'Annual Parameters'!E61=0,M58=\"\",M58=0),\"-\",'Annual Parameters'!E61*1000000/(M58*1000))","v":88319.20091414162},1.5375201318811538,125.91681053810007,1.4948021509582521,1.4948021509582521,108.27897975262435,108.27897975262435,1.4948021509582521,1.4948021509582521,108.27897975262435,108.27897975262435,1.4948021509582521,1.4948021509582521,108.27897975262435,108.27897975262435,1478080]
[null,2007,null,62.413400000000003,2307148,2.9309113329612533,152.26669447374016,61319.1,0.80901573314481823,null,null,107.1309892989736,25609,0.90626108199692668,107.8818771589856,{"$f":"IF(H59=\"\",\"-\",1000*'Annual Parameters'!E62/H59)","v":37625.274995882195},2.1048668954703142,142.13132490432349,{"$f":"IF(OR('Annual Parameters'!E62=\"\",'Annual Parameters'!E62=0,M59=\"\",M59=0),\"-\",'Annual Parameters'!E62*1000000/(M59*1000))","v":90091.296028739889},2.006466426616571,128.44328906701344,2.1048668954703142,2.1048668954703142,110.55810815219034,110.55810815219034,2.1048668954703142,2.1048668954703142,110.55810815219034,110.55810815219034,2.1048668954703142,2.1048668954703142,110.55810815219034,110.55810815219034,1551729]
[null,2008,null,64.494,2306008,-4.9411654562256088E-2,152.19145698065341,61823.8,0.82307144103550833,null,null,108.01275387639225,25875,1.038697332968878,109.00244333979275,{"$f":"IF(H60=\"\",\"-\",1000*'Annual Parameters'!E63/H60)","v":37299.68070548882},-0.86536055996669914,140.90137647524335,{"$f":"IF(OR('Annual Parameters'!E63=\"\",'Annual Parameters'!E63=0,M60=\"\",M60=0),\"-\",'Annual Parameters'!E63*1000000/(M60*1000))","v":89121.082125603862},-1.0769230168767185,127.06005372341728,-0.86536055996669914,-0.86536055996669914,109.60138188839596,109.60138188839596,-0.86536055996669914,-0.86536055996669914,109.60138188839596,109.60138188839596,-0.86536055996669914,-0.86536055996669914,109.60138188839596,109.60138188839596,1602217]
[null,2009,null,65.773499999999999,2200222,-4.5874081963288935,145.20981360901055,62260.5,0.70636227472267488,null,null,108.77571522166414,26042,0.6454106280193237,109.7059566939085,{"$f":"IF(H61=\"\",\"-\",1000*'Annual Parameters'!E64/H61)","v":35338.970936629164},-5.2566395523357068,133.49469898966026,{"$f":"IF(OR('Annual Parameters'!E64=\"\",'Annual Parameters'!E64=0,M61=\"\",M61=0),\"-\",'Annual Parameters'!E64*1000000/(M61*1000))","v":84487.443360724981},-5.1992622333158049,120.45386833654487,-5.2566395523357068,-5.2566395523357068,103.84003229814402,103.84003229814402,-5.2566395523357068,-5.2566395523357068,103.84003229814402,103.84003229814402,-5.2566395523357068,-5.2566395523357068,103.84003229814404,103.84003229814404,1559405]
[null,2010,null,66.645799999999994,2249959,2.260544617770389,148.49234623502346,62759.5,0.80147123778318508,null,null,109.64752129285873,26240,0.76031026802856916,110.54006234729128,{"$f":"IF(H62=\"\",\"-\",1000*'Annual Parameters'!E65/H62)","v":35850.49275408504},1.4474723057814831,135.42699778722195,{"$f":"IF(OR('Annual Parameters'!E65=\"\",'Annual Parameters'!E65=0,M62=\"\",M62=0),\"-\",'Annual Parameters'!E65*1000000/(M62*1000))","v":85745.388719512193},1.4889139838405674,122.24732282628457,1.4474723057814831,1.4474723057814831,105.3430880079742,105.3430880079742,1.4474723057814831,1.4474723057814831,105.3430880079742,105.3430880079742,1.4474723057814831,1.4474723057814831,105.34308800797422,105.34308800797422,1615839]
[null,2011,null,68.296700000000001,2269116,0.85143773730987982,149.75666610788531,63285.1,0.83748277153259443,null,null,110.56580039309894,26409,0.64405487804878048,111.25200101103718,{"$f":"IF(H63=\"\",\"-\",1000*'Annual Parameters'!E66/H63)","v":35855.454127432844},1.3839065983933807E-2,135.44573961880579,{"$f":"IF(OR('Annual Parameters'!E66=\"\",'Annual Parameters'!E66=0,M63=\"\",M63=0),\"-\",'Annual Parameters'!E66*1000000/(M63*1000))","v":85922.072020901964},0.20605574716996422,122.49922046072956,1.3839065983933807E-2,1.3839065983933807E-2,105.35766650743314,105.35766650743314,1.3839065983933807E-2,1.3839065983933807E-2,105.35766650743314,105.35766650743314,1.3839065983933807E-2,1.3839065983933807E-2,105.35766650743315,105.35766650743315,1669945]
[null,2012,null,69.352900000000005,2303794,1.5282603445570875,{"$f":"G63*(100+F64)/100","v":152.04533784934287},63710.5,0.67219614095577229,null,null,111.30901943655822,26620,0.79897004808966632,112.14087117701578,{"$f":"IF(H64=\"\",\"-\",1000*'Annual Parameters'!E67/H64)","v":36160.350334717201},0.85034819584415278,136.59750002200207,{"$f":"IF(OR('Annual Parameters'!E67=\"\",'Annual Parameters'!E67=0,M64=\"\",M64=0),\"-\",'Annual Parameters'!E67*1000000/(M64*1000))","v":86543.726521412478},0.72350967090186735,123.38551416754234,0.85034819584415278,0.85034819584415278,106.2535735237626,106.2535735237626,0.85034819584415278,0.85034819584415278,106.2535735237626,106.2535735237626,0.85034819584415278,0.85034819584415278,106.25357352376261,106.25357352376261,1721708]
[null,2013,null,70.847399999999993,2343384,1.7184696201136038,154.65819078908294,64138.2,0.67131791462945212,null,null,112.05625682463422,26663,0.16153268219383921,112.32201533406355,{"$f":"IF(H65=\"\",\"-\",1000*'Annual Parameters'!E68/H65)","v":36536.479040571765},1.0401688655473196,138.01834468834693,{"$f":"IF(OR('Annual Parameters'!E68=\"\",'Annual Parameters'!E68=0,M65=\"\",M65=0),\"-\",'Annual Parameters'!E68*1000000/(M65*1000))","v":87888.984735401114},1.5544260318578029,125.30345071930422,1.0401688655473196,1.0401688655473196,107.35879011408821,107.35879011408821,1.0401688655473196,1.0401688655473196,107.35879011408821,107.35879011408821,1.0401688655473196,1.0401688655473196,107.35879011408822,107.35879011408822,1789072]
[null,2014,null,71.978300000000004,2417439,3.1601734926926186,159.54565793867752,64618.7,0.74916352501317474,null,null,112.89574142825946,26734,0.26628661440948131,112.62111382593314,{"$f":"IF(H66=\"\",\"-\",1000*'Annual Parameters'!E69/H66)","v":37410.826896858031},2.3930818711768831,141.32123667398218,{"$f":"IF(OR('Annual Parameters'!E69=\"\",'Annual Parameters'!E69=0,M66=\"\",M66=0),\"-\",'Annual Parameters'!E69*1000000/(M66*1000))","v":90425.637764644271},2.8862013105283024,128.91996055610198,2.3930818711768831,2.3930818711768831,109.9279738574233,109.9279738574233,2.3930818711768831,2.3930818711768831,109.9279738574233,109.9279738574233,2.3930818711768831,2.3930818711768831,109.92797385742331,109.92797385742331,1875066]
[null,2015,null,72.461699999999993,2469182,2.1404056110619543,162.9605821534027,65087,0.72471281533055132,null,null,113.71391133435249,27046,1.1670531906934989,113.93546212823325,{"$f":"IF(H67=\"\",\"-\",1000*'Annual Parameters'!E70/H67)","v":37936.638652879992},{"$f":"IF(P67=\"-\",100*((100+$F67)/(100+$I67)-1),(P67/P66-1)*100)","v":1.4055069070556314},143.30751641657145,{"$f":"IF(OR('Annual Parameters'!E70=\"\",'Annual Parameters'!E70=0,M67=\"\",M67=0),\"-\",'Annual Parameters'!E70*1000000/(M67*1000))","v":91295.644457590766},0.96212392243326672,130.16033033740376,1.4055069070556314,1.4055069070556314,111.4730191227757,111.4730191227757,1.4055069070556314,1.4055069070556314,111.4730191227757,111.4730191227757,1.4055069070556314,1.4055069070556314,111.47301912277571,111.47301912277571,1928016]
[null,2016,null,73.716800000000006,2523665,2.2065202160067585,166.55634034273987,65605.8,0.79708697589380806,null,null,114.62031011137805,27109,0.23293647859202843,114.2008593815823,{"$f":"IF(H68=\"\",\"-\",1000*'Annual Parameters'!E71/H68)","v":38467.101994031014},{"$f":"IF(P68=\"-\",100*((100+$F68)/(100+$I68)-1),(P68/P67-1)*100)","v":1.3982876712002934},145.31136775052769,{"$f":"IF(OR('Annual Parameters'!E71=\"\",'Annual Parameters'!E71=0,M68=\"\",M68=0),\"-\",'Annual Parameters'!E71*1000000/(M68*1000))","v":93093.253163156143},1.9689972246161425,132.72318362929846,1.3982876712002934,1.3982876712002934,113.03173260588422,113.03173260588422,1.3982876712002934,1.3982876712002934,113.03173260588422,113.03173260588422,1.3982876712002934,1.3982876712002934,113.03173260588423,113.03173260588423,2004755]
[null,2017,null,74.855800000000002,2599961,3.0232221788549589,171.59170856427073,65964.3,0.54644558865222281,null,null,115.24664773968115,27226,0.4315909845438784,114.69373999494485,{"$f":"IF(H69=\"\",\"-\",1000*'Annual Parameters'!E72/H69)","v":39414.668237213154},{"$f":"IF(P69=\"-\",100*((100+$F69)/(100+$I69)-1),(P69/P68-1)*100)","v":2.4633159090829748},148.8908457900325,{"$f":"IF(OR('Annual Parameters'!E72=\"\",'Annual Parameters'!E72=0,M69=\"\",M69=0),\"-\",'Annual Parameters'!E72*1000000/(M69*1000))","v":95495.518989201504},2.5804940147865718,136.14809743908668,2.4633159090829748,2.4633159090829748,115.81606125747709,115.81606125747709,2.4633159090829748,2.4633159090829748,115.81606125747709,115.81606125747709,2.4633159090829748,2.4633159090829748,115.8160612574771,115.8160612574771,2097222]
[null,2018,null,76.325100000000006,2640295,1.5513309622721265,174.25366386792004,66286.7,0.48874921737969501,null,null,115.80991482856518,27576,1.2855358848159848,116.1681691802174,{"$f":"IF(H70=\"\",\"-\",1000*'Annual Parameters'!E73/H70)","v":39831.444316884081},{"$f":"IF(P70=\"-\",100*((100+$F70)/(100+$I70)-1),(P70/P69-1)*100)","v":1.0574136439829962},150.46523790805799,{"$f":"IF(OR('Annual Parameters'!E73=\"\",'Annual Parameters'!E73=0,M70=\"\",M70=0),\"-\",'Annual Parameters'!E73*1000000/(M70*1000))","v":95746.119814331309},0.26242155420732605,136.50537939241002,1.0574136439829962,1.0574136439829962,117.04071609113736,117.04071609113736,1.0574136439829962,1.0574136439829962,117.04071609113736,117.04071609113736,1.0574136439829962,1.0574136439829962,117.04071609113737,117.04071609113737,2171559]
[null,2019,null,78.203199999999995,2673465,1.2562990120422148,176.4428109255401,66627.5,0.51413028556256823,null,null,116.40532867438306,27824,0.89933275311865402,117.21290757435339,{"$f":"IF(H71=\"\",\"-\",1000*'Annual Parameters'!E74/H71)","v":40125.548759896439},0.73837252968427247,151.57623189149518,{"$f":"IF(OR('Annual Parameters'!E74=\"\",'Annual Parameters'!E74=0,M71=\"\",M71=0),\"-\",'Annual Parameters'!E74*1000000/(M71*1000))","v":96084.854801610127},0.35378455851338142,136.98831434624049,{"$f":"100*((1+$Q71/100)^$B$15-1)","v":0.73837252968427247},0.73837252968427247,{"$f":"AB71","v":117.90491258730007},117.90491258730007,0.73837252968427247,0.73837252968427247,117.90491258730007,117.90491258730007,0.73837252968427247,0.73837252968427247,117.90491258730009,117.90491258730009,2252961]
[null,2020,null,82.161299999999997,2404838,-10.047896643494491,158.71401964886542,66739.899999999994,0.16869911072754371,null,null,116.60170342869623,27893,0.24798734905117883,117.50358075659284,{"$f":"IF(H72=\"\",\"-\",1000*'Annual Parameters'!E75/H72)","v":36032.987762942408},{"$f":"IF(P72=\"-\",100*((100+$F72)/(100+$I72)-1),(P72/P71-1)*100)","v":-10.199389474878284},{"$f":"R71*(100+Q72)/100","v":136.11638164953692},{"$f":"IF(OR('Annual Parameters'!E75=\"\",'Annual Parameters'!E75=0,M72=\"\",M72=0),\"-\",'Annual Parameters'!E75*1000000/(M72*1000))","v":86216.54178467716},-10.270414663485127,122.9190464223631,{"$f":"100*((X72-X71)/X71)","v":0.37795506518101402},{"$f":"100*((Y72-Y71)/Y71)","v":0.37795506518101402},{"$f":"X71+($AB$74-$AB$71)/3","v":118.35054017652102},118.35054017652102,-10.199389474878284,-10.199389474878284,105.87933134250655,105.87933134250655,0.37795506518101402,0.37795506518101402,118.35054017652104,118.35054017652104,2124720]
[null,2021,null,82.568299999999994,2610286,8.5431118437083917,172.27313585911327,66978,0.35675810122581225,null,null,117.01768945184538,28119,0.8102391280966551,118.45564074479741,{"$f":"IF(H73=\"\",\"-\",1000*'Annual Parameters'!E76/H73)","v":38972.289408462479},{"$f":"IF(P73=\"-\",100*((100+$F73)/(100+$I73)-1),(P73/P72-1)*100)","v":8.1572520848325336},147.21973802944237,{"$f":"IF(OR('Annual Parameters'!E76=\"\",'Annual Parameters'!E76=0,M73=\"\",M73=0),\"-\",'Annual Parameters'!E76*1000000/(M73*1000))","v":92829.972616380386},7.6707215283814634,132.34782417876451,{"$f":"100*((X73-X72)/X72)","v":0.37653194362804726},{"$f":"100*((Y73-Y72)/Y72)","v":0.37653194362804726},{"$f":"X72+($AB$74-$AB$71)/3","v":118.79616776574197},118.79616776574197,8.1572520848325336,8.1572520848325336,114.51617530584991,114.51617530584991,0.37653194362804726,0.37653194362804726,118.796167765742,118.796167765742,2322652]
[null,2022,null,87.258700000000005,2744708,5.1497039021777695,{"$f":"G73*(100+F74)/100","v":181.14469225885404},67636.100000000006,{"$f":"(H74-H73)/H73*100","v":0.98256143808415575},null,null,118.1674601441363,28243,{"$f":"(M74-M73)/M73*100","v":0.44098296525480996},118.97800994186538,{"$f":"IF(H74=\"\",\"-\",1000*'Annual Parameters'!E77/H74)","v":40580.518391805555},4.1265961218944103,153.29490202962845,{"$f":"IF(OR('Annual Parameters'!E77=\"\",'Annual Parameters'!E77=0,M74=\"\",M74=0),\"-\",'Annual Parameters'!E77*1000000/(M74*1000))","v":97181.885777006697},{"$f":"100*((100+$F74)/(100+$N74)-1)","v":4.6880474462818178},138.55235297038661,0.37511949888795665,0.37511949888795665,{"$f":"X73+($AB$74-$AB$71)/3","v":119.24179535496292},119.24179535496292,4.1265961218944103,4.1265961218944103,119.24179535496292,119.24179535496292,0.37511949888795665,0.37511949888795665,119.24179535496295,119.24179535496295,2580949]
[null,2023,null,92.802999999999997,2752164,0.27165002615943112,181.63677186276163,68526.2,{"$f":"(H75-H74)/H74*100","v":1.3160131941374373},null,null,{"$f":"L74*(100+I75)/100","v":119.72255951081024},28358,{"$f":"(M75-M74)/M74*100","v":0.40718054031087353},119.4624652455978,{"$f":"IF(H75=\"\",\"-\",1000*'Annual Parameters'!E78/H75)","v":40162.215327860002},-1.0307977337963736,151.71474165348167,{"$f":"IF(OR('Annual Parameters'!E78=\"\",'Annual Parameters'!E78=0,M75=\"\",M75=0),\"-\",'Annual Parameters'!E78*1000000/(M75*1000))","v":97050.708794696387},-0.13498089820083159,138.3653337598688,-1.0307977337963736,-1.0307977337963736,{"$f":"X74*((100+W75)/100)","v":118.01265363070586},{"$f":"X75","v":118.01265363070586},-1.0307977337963736,-1.0307977337963736,118.01265363070586,118.01265363070586,-1.0307977337963736,-1.0307977337963736,118.01265363070588,118.01265363070588,2752164]
[null,2024,null,96.418000000000006,2782111,{"$f":"(E76-E75)/E75*100","v":1.0881255622848056},183.61320800790926,69281.399999999994,{"$f":"(H76-H75)/H75*100","v":1.1020602338959362},null,null,121.04197423018128,28609,{"$f":"(M76-M75)/M75*100","v":0.88511178503420562},120.51984160417898,{"$f":"IF(H76=\"\",\"-\",1000*'Annual Parameters'!E79/H76)","v":40156.679859240721},-1.3782777105530997E-2,151.69383114880333,{"$f":"IF(OR('Annual Parameters'!E79=\"\",'Annual Parameters'!E79=0,M76=\"\",M76=0),\"-\",'Annual Parameters'!E79*1000000/(M76*1000))","v":97246.006501450596},0.20123264340845548,138.64376997855473,-1.3782777105530997E-2,-1.3782777105530997E-2,{"$f":"X75*((100+W76)/100)","v":117.99638820969962},117.99638820969962,-1.3782777105530997E-2,-1.3782777105530997E-2,117.99638820969962,117.99638820969962,-1.3782777105530997E-2,-1.3782777105530997E-2,117.99638820969965,117.99638820969965,2890664]
[null,2025,null,100,2818929,{"$f":"(E77-E76)/E76*100","v":1.323383574559031},186.04311504340683,69487,{"$f":"(H77-H76)/H76*100","v":0.29676074675166186},null,null,121.40117929678972,29003,{"$f":"(M77-M76)/M76*100","v":1.3771889964696424},122.17962760131437,{"$f":"IF(H77=\"\",\"-\",1000*'Annual Parameters'!E80/H77)","v":40567.71770259185},1.0235852286392122,153.24654679719936,{"$f":"IF(OR('Annual Parameters'!E80=\"\",'Annual Parameters'!E80=0,M77=\"\",M77=0),\"-\",'Annual Parameters'!E80*1000000/(M77*1000))","v":97194.393683412054},-5.3074485930437731E-2,138.57018551036401,1.0235852286392122,1.0235852286392122,{"$f":"X76*((100+W77)/100)","v":119.20418180974188},119.20418180974188,1.0235852286392122,1.0235852286392122,119.20418180974188,119.20418180974188,1.0235852286392122,1.0235852286392122,119.20418180974191,119.20418180974191,3037611]
[null,2026,null,102.1830881350604,2849884.5235569668,1.0981306573158323,188.08611152552385,null,0.32153809067154704,0.95882750763401237,0.54780616104240809,121.79153033075336,null,0.98583027579932025,123.38411136106697,{"$f":"IF(H78=\"\",\"-\",1000*'Annual Parameters'!E81/H78)","v":"-"},0.77410352893751977,154.43283372393137,{"$f":"IF(OR('Annual Parameters'!E81=\"\",'Annual Parameters'!E81=0,M78=\"\",M78=0),\"-\",'Annual Parameters'!E81*1000000/(M78*1000))","v":"-"},0.11120409785196905,138.72428123505262,0.77410352893751977,0.77410352893751977,{"$f":"X77*((100+W78)/100)","v":120.1269455877722},120.1269455877722,0.77410352893751977,0.77410352893751977,120.1269455877722,120.1269455877722,0.77410352893751977,0.77410352893751977,120.12694558777223,120.12694558777223]
[null,2027,null,104.16994909485892,2895160.2552425545,1.5886865348873291,191.074210253323,null,0.29511438169613768,0.89723487808083691,0.30002157459475653,122.15095465244724,null,0.55841778826889632,124.07311018680468,{"$f":"IF(H79=\"\",\"-\",1000*'Annual Parameters'!E82/H79)","v":"-"},1.2897658686226832,156.42465570324944,{"$f":"IF(OR('Annual Parameters'!E82=\"\",'Annual Parameters'!E82=0,M79=\"\",M79=0),\"-\",'Annual Parameters'!E82*1000000/(M79*1000))","v":"-"},1.0245474911784402,140.14557737810165,1.2897658686226832,1.2897658686226832,121.67630193098222,{"$f":"X79","v":121.67630193098222},1.2897658686226832,1.2897658686226832,121.67630193098222,121.67630193098222,1.5,1.5,121.9288497715888,121.9288497715888]
[null,2028,null,106.13619676712725,2940963.2106002118,1.582052505546705,194.09710458408929,null,0.32289774250682246,0.83386346125364563,5.4183748581949118E-2,122.54537732747052,null,0.53666934291303947,124.73897253197597,{"$f":"IF(H80=\"\",\"-\",1000*'Annual Parameters'!E83/H80)","v":"-"},1.2551020668000179,158.38794478996576,{"$f":"IF(OR('Annual Parameters'!E83=\"\",'Annual Parameters'!E83=0,M80=\"\",M80=0),\"-\",'Annual Parameters'!E83*1000000/(M80*1000))","v":"-"},1.0398028594601927,141.60281509908614,1.2551020668000179,1.2551020668000179,123.20346371132381,123.20346371132381,1.2551020668000179,1.2551020668000179,123.20346371132381,123.20346371132381,1.5,1.5,123.75778251816263,123.75778251816263]
[null,2029,null,108.09319854471102,2986208.5548910121,1.5384532566650622,197.0831978106558,null,0.34133682628243456,0.83728975915269532,2.4479922039241906E-2,122.96366982919594,null,0.4911310339568084,{"$f":"O80*(100+N81)/100","v":125.35160433751936},{"$f":"IF(H81=\"\",\"-\",1000*'Annual Parameters'!E84/H81)","v":"-"},1.1930441314083273,160.27758287014069,{"$f":"IF(OR('Annual Parameters'!E84=\"\",'Annual Parameters'!E84=0,M81=\"\",M81=0),\"-\",'Annual Parameters'!E84*1000000/(M81*1000))","v":"-"},1.042203637208905,143.07860478843901,1.1930441314083273,1.1930441314083273,124.67333540482355,124.67333540482355,1.1930441314083273,1.1930441314083273,124.67333540482355,124.67333540482355,1.5,1.5,125.61414925593506,125.61414925593506]
[null,2030,null,110.23343069925426,3031479.6486627241,1.5160057624764356,200.07099044633819,null,0.36187371055620421,0.83828217816725947,-3.0972289173777012E-3,123.40864302384294,null,0.48417522760551512,125.95852575312773,{"$f":"IF(H82=\"\",\"-\",1000*'Annual Parameters'!E85/H82)","v":"-"},1.1499706106013363,162.12072796852951,{"$f":"IF(OR('Annual Parameters'!E85=\"\",'Annual Parameters'!E85=0,M82=\"\",M82=0),\"-\",'Annual Parameters'!E85*1000000/(M82*1000))","v":"-"},1.0268587392330497,144.54781994568179,1.1499706106013363,1.1499706106013363,126.10704212123545,126.10704212123545,1.1499706106013363,1.1499706106013363,126.10704212123545,126.10704212123545,1.5,1.5,127.49836149477407,127.49836149477407]
[null,2031,null,112.61487926120364,3091575.5236320104,1.9823941419430753,204.03718604067387,null,0.43242944091446134,0.83881975625084804,-2.5028543389346933E-2,123.94229832891108,null,0.5737802376814819,126.6812508815741,{"$f":"IF(H83=\"\",\"-\",1000*'Annual Parameters'!E86/H83)","v":"-"},1.5432910561428592,164.62272266342151,{"$f":"IF(OR('Annual Parameters'!E86=\"\",'Annual Parameters'!E86=0,M83=\"\",M83=0),\"-\",'Annual Parameters'!E86*1000000/(M83*1000))","v":"-"},1.4005776663984282,146.57232442910683,1.5432910561428592,1.5432910561428592,128.05324082345879,128.05324082345879,1.5432910561428592,1.5432910561428592,128.05324082345879,128.05324082345879,1.5,1.5,129.41083691719567,129.41083691719567]
[null,2032,null,115.20502148421131,3153792.3414846486,2.0124631398150399,208.14335920125828,null,0.41935308375116165,0.83742739339681127,-4.4430252118016961E-2,124.46205417902543,null,0.5677508231110362,127.4004847261816,{"$f":"IF(H84=\"\",\"-\",1000*'Annual Parameters'!E87/H84)","v":"-"},1.5864571988779996,167.23439169810433,{"$f":"IF(OR('Annual Parameters'!E87=\"\",'Annual Parameters'!E87=0,M84=\"\",M84=0),\"-\",'Annual Parameters'!E87*1000000/(M84*1000))","v":"-"},1.4365562567319579,148.67791832633063,1.5864571988779996,1.5864571988779996,130.08475068089913,130.08475068089913,1.5864571988779996,1.5864571988779996,130.08475068089913,130.08475068089913,1.5,1.5,131.35199947095359,131.35199947095359]
[null,2033,null,117.85473697834817,3218417.2567305295,2.0491176415077064,212.40846149427801,null,0.40703603913092579,0.83427354984363589,-6.3778745805083789E-2,124.96865959457674,null,0.55373552030047735,128.10594646314544,{"$f":"IF(H85=\"\",\"-\",1000*'Annual Parameters'!E88/H85)","v":"-"},1.6354248339098598,169.96938447077321,{"$f":"IF(OR('Annual Parameters'!E88=\"\",'Annual Parameters'!E88=0,M85=\"\",M85=0),\"-\",'Annual Parameters'!E88*1000000/(M85*1000))","v":"-"},1.487147258597199,150.88897791286004,1.6354248339098598,1.6354248339098598,132.21218899866429,132.21218899866429,1.6354248339098598,1.6354248339098598,132.21218899866429,132.21218899866429,1.5,1.5,133.32227946301788,133.32227946301788]
[null,2034,null,120.56539592885017,3285100.048684739,2.0719125779840653,216.80937912468042,null,0.39578220030589417,0.83134461712475305,-8.2576073148733845E-2,125.46326330521293,null,0.53318130123060004,128.78898341545141,{"$f":"IF(H86=\"\",\"-\",1000*'Annual Parameters'!E89/H86)","v":"-"},1.6695227039857263,172.80706193433755,{"$f":"IF(OR('Annual Parameters'!E89=\"\",'Annual Parameters'!E89=0,M86=\"\",M86=0),\"-\",'Annual Parameters'!E89*1000000/(M86*1000))","v":"-"},1.5305705607215669,153.19844018816795,1.6695227039857263,1.6695227039857263,134.41950151143351,134.41950151143351,1.6695227039857263,1.6695227039857263,134.41950151143351,{"$f":"AB86","v":134.41950151143351},1.5,1.5,135.32211365496315,135.32211365496315]
[null,2035,null,123.33840003521371,3353355.5001080739,2.0777282399865555,221.31408882169342,null,0.38528212049526722,0.82690958961062155,-0.1010677567839538,125.94665082651781,null,0.51757799486127354,129.45556685341532,{"$f":"IF(H87=\"\",\"-\",1000*'Annual Parameters'!E90/H87)","v":"-"},1.6859504538322634,175.72050337927374,{"$f":"IF(OR('Annual Parameters'!E90=\"\",'Annual Parameters'!E90=0,M87=\"\",M87=0),\"-\",'Annual Parameters'!E90*1000000/(M87*1000))","v":"-"},1.5521168299588828,155.57625896156298,{"$f":"100*((1+$Q87/100)^$B$15-1)","v":1.6859504538322634},{"$f":"100*((1+$Q87/100)^$B$16-1)","v":1.6859504538322634},136.6857477072046,136.6857477072046,{"$f":"100*((1+$Q87/100)^$B$15-1)","v":1.6859504538322634},{"$f":"100*((1+$Q87/100)^$B$16-1)","v":1.6859504538322634},{"$f":"AB86*((100+Z87)/100)","v":136.6857477072046},136.6857477072046,{"$f":"IF(B87>$AF$38,1.5,V87)","v":1.5},{"$f":"IF(B87>$AF$38,1.5,W87)","v":1.5},{"$f":"AF86*(1+(AD87/100))","v":137.35194535978758},{"$f":"AG86*(1+(AE87/100))","v":137.35194535978758}]
[null,2036,null,126.17518323602361,3423623.0969761992,2.0954413233509115,225.95159569326071,null,0.37569405597066563,0.82060855884816364,-0.1189197059410961,126.41982490736717,null,0.52316568431423205,130.13283395562686,{"$f":"IF(H88=\"\",\"-\",1000*'Annual Parameters'!E91/H88)","v":"-"},1.7133104618148876,178.73114114722463,{"$f":"IF(OR('Annual Parameters'!E91=\"\",'Annual Parameters'!E91=0,M88=\"\",M88=0),\"-\",'Annual Parameters'!E91*1000000/(M88*1000))","v":"-"},1.5640928420164402,158.00961609185777,1.7133104618148876,1.7133104618148876,139.02759892248204,139.02759892248204,1.7133104618148876,1.7133104618148876,139.02759892248204,139.02759892248204,1.5,1.5,139.41222454018438,139.41222454018438]
[null,2037,null,129.07721245045215,3497561.2906610463,2.1596475894250773,230.83135388291771,null,0.3671120561324237,0.81377046037718426,-0.1358194202772208,126.88392732594362,null,0.50478428067532022,130.78972404543219,{"$f":"IF(H89=\"\",\"-\",1000*'Annual Parameters'!E92/H89)","v":"-"},1.7859789891036648,181.92324177509931,{"$f":"IF(OR('Annual Parameters'!E92=\"\",'Annual Parameters'!E92=0,M89=\"\",M89=0),\"-\",'Annual Parameters'!E92*1000000/(M89*1000))","v":"-"},1.6465517742203062,160.61132622905697,1.7859789891036648,1.7859789891036648,141.51060262829287,141.51060262829287,1.7859789891036648,1.7859789891036648,141.51060262829287,141.51060262829287,1.5,1.5,141.50340790828713,141.50340790828713]
[null,2038,null,132.04598833681254,3570779.1802928303,2.0933983294956278,235.66357358905486,null,0.35962912987459461,0.80687865572271178,-0.15154673608701241,127.34023888973661,null,0.48874806874504034,131.42895629582119,{"$f":"IF(H90=\"\",\"-\",1000*'Annual Parameters'!E93/H90)","v":"-"},1.7275564035588165,185.06606838794684,{"$f":"IF(OR('Annual Parameters'!E93=\"\",'Annual Parameters'!E93=0,M90=\"\",M90=0),\"-\",'Annual Parameters'!E93*1000000/(M90*1000))","v":"-"},1.5968457081909637,163.17604129881428,1.7275564035588165,1.7275564035588165,143.95527810571261,143.95527810571261,1.7275564035588165,1.7275564035588165,143.95527810571261,143.95527810571261,1.5,1.5,143.62595902691143,143.62595902691143]
[null,2039,null,135.08304606855921,3643497.5760277091,2.0364853737305282,240.46282779640663,null,0.35290875821714085,0.80024462903536819,-0.16621430747044899,127.78963374551313,null,0.46427042650835049,132.03914207177127,{"$f":"IF(H91=\"\",\"-\",1000*'Annual Parameters'!E94/H91)","v":"-"},1.6776560204843527,188.17084042613092,{"$f":"IF(OR('Annual Parameters'!E94=\"\",'Annual Parameters'!E94=0,M91=\"\",M91=0),\"-\",'Annual Parameters'!E94*1000000/(M91*1000))","v":"-"},1.5649493501993739,165.72966369680114,1.6776560204843527,1.6776560204843527,146.3703524956581,146.3703524956581,1.6776560204843527,1.6776560204843527,146.3703524956581,146.3703524956581,1.5,1.5,145.78034841231508,145.78034841231508]
[null,2040,null,138.18995612813606,3715186.0720195756,1.9675735881790928,245.19411088551729,null,0.34680045569517315,0.79373005822945697,-0.1799639796936523,128.23280877767377,null,0.3468004556951671,132.49705441817218,{"$f":"IF(H92=\"\",\"-\",1000*'Annual Parameters'!E95/H92)","v":"-"},1.6151717096346552,191.21012260647555,{"$f":"IF(OR('Annual Parameters'!E95=\"\",'Annual Parameters'!E95=0,M92=\"\",M92=0),\"-\",'Annual Parameters'!E95*1000000/(M92*1000))","v":"-"},1.6151717096346552,168.40648233930452,1.6151717096346552,1.6151717096346552,148.73448502046048,148.73448502046048,1.6151717096346552,1.6151717096346552,148.73448502046048,148.73448502046048,1.5,1.5,147.96705363849978,147.96705363849978]
[null,2041,null,141.36832511908318,3786420.5997088263,1.9173878860535183,249.89543306495281,null,0.34104557929313106,0.78716797818645012,-0.1928512076109723,128.67014110321344,null,0.34104557929312512,132.94892976495896,{"$f":"IF(H93=\"\",\"-\",1000*'Annual Parameters'!E96/H93)","v":"-"},1.5709845334576533,194.2140040590287,{"$f":"IF(OR('Annual Parameters'!E96=\"\",'Annual Parameters'!E96=0,M93=\"\",M93=0),\"-\",'Annual Parameters'!E96*1000000/(M93*1000))","v":"-"},1.5709845334576533,171.05212213019504,1.5709845334576533,1.5709845334576533,151.0710807760498,151.0710807760498,1.5709845334576533,1.5709845334576533,151.0710807760498,151.0710807760498,1.5,1.5,150.18655944307727,150.18655944307727]
[null,2042,null,144.61979659682208,3857184.412007302,1.8688840934342466,254.56568906372235,null,0.33551304960333095,0.78062323155676894,-0.2049393463065167,129.10184621755775,null,0.33551304960332806,133.39499077362836,{"$f":"IF(H94=\"\",\"-\",1000*'Annual Parameters'!E97/H94)","v":"-"},1.5282435871662337,197.18206712143959,{"$f":"IF(OR('Annual Parameters'!E97=\"\",'Annual Parameters'!E97=0,M94=\"\",M94=0),\"-\",'Annual Parameters'!E97*1000000/(M94*1000))","v":"-"},1.5282435871662559,173.66621521736153,1.5282435871662337,1.5282435871662337,153.3798148800725,153.3798148800725,1.5282435871662337,1.5282435871662337,153.3798148800725,153.3798148800725,1.5,1.5,152.43935783472341,152.43935783472341]
[null,2043,null,147.94605191854899,3928031.5626884731,1.8367581923391043,259.24144521248473,null,0.3296945095435877,0.7735470370884141,-0.21696430576161851,129.52748791625646,null,0.32969450954357371,133.83478673421519,{"$f":"IF(H95=\"\",\"-\",1000*'Annual Parameters'!E98/H95)","v":"-"},1.5021113042980039,200.14396124171918,{"$f":"IF(OR('Annual Parameters'!E98=\"\",'Annual Parameters'!E98=0,M95=\"\",M95=0),\"-\",'Annual Parameters'!E98*1000000/(M95*1000))","v":"-"},1.5021113042980261,176.27487506788805,1.5021113042980039,1.5021113042980039,155.68375041789741,155.68375041789741,1.5021113042980039,1.5021113042980039,155.68375041789741,155.68375041789741,1.5,1.5,154.72594820224424,154.72594820224424]
[null,2044,null,151.34881111267561,3999280.4120650906,1.8138563359163129,263.9437125917924,null,0.32315709875747611,0.76552624800697633,-0.2293629127645708,129.94606518830008,null,0.32315709875750787,134.26728334815377,{"$f":"IF(H96=\"\",\"-\",1000*'Annual Parameters'!E99/H96)","v":"-"},1.4858974540558068,203.11789526625631,{"$f":"IF(OR('Annual Parameters'!E99=\"\",'Annual Parameters'!E99=0,M96=\"\",M96=0),\"-\",'Annual Parameters'!E99*1000000/(M96*1000))","v":"-"},1.4858974540557623,178.89413894866178,1.4858974540558068,1.4858974540558068,157.99705130173555,157.99705130173555,1.4858974540558068,1.4858974540558068,157.99705130173555,157.99705130173555,1.5,1.5,157.04683742527789,157.04683742527789]
[null,2045,null,154.82983376826712,4070543.6052225828,1.7819003874423061,268.64692662909516,null,0.3160698846434995,0.7570745478346973,-0.2420369932016263,130.3567855666395,null,0.31606988464350111,134.69166179574623,{"$f":"IF(H97=\"\",\"-\",1000*'Annual Parameters'!E100/H97)","v":"-"},1.4612120515530735,206.08587843074781,{"$f":"IF(OR('Annual Parameters'!E100=\"\",'Annual Parameters'!E100=0,M97=\"\",M97=0),\"-\",'Annual Parameters'!E100*1000000/(M97*1000))","v":"-"},1.4612120515530735,181.50816166650173,1.4612120515530735,1.4612120515530735,160.305723256455,160.305723256455,1.4612120515530735,1.4612120515530735,160.305723256455,160.305723256455,1.5,1.5,159.40253998665705,159.40253998665705]
[null,2046,null,158.39091994493725,4142537.3983560684,1.7686530379165077,273.39835865818998,null,0.30852554176579172,0.74829279317925146,-0.25510088214895799,130.75896954553744,null,0.30852554176577973,135.10721997501489,{"$f":"IF(H98=\"\",\"-\",1000*'Annual Parameters'!E101/H98)","v":"-"},1.455636485796763,209.08573966926053,{"$f":"IF(OR('Annual Parameters'!E101=\"\",'Annual Parameters'!E101=0,M98=\"\",M98=0),\"-\",'Annual Parameters'!E101*1000000/(M98*1000))","v":"-"},1.4556364857967852,184.15026069241833,1.455636485796763,1.455636485796763,162.63919185299633,162.63919185299633,1.455636485796763,1.455636485796763,162.63919185299633,162.63919185299633,1.5,1.5,161.79357808645688,161.79357808645688]
[null,2047,null,162.03391110367079,4215099.2421074873,1.7516279703404507,278.18728077889853,null,0.30037175029491436,0.73919600482814929,-0.26866485473459534,131.15173255102897,null,0.30037175029494051,135.51304389642868,{"$f":"IF(H99=\"\",\"-\",1000*'Annual Parameters'!E102/H99)","v":"-"},1.4469101108204763,212.11102237681888,{"$f":"IF(OR('Annual Parameters'!E102=\"\",'Annual Parameters'!E102=0,M99=\"\",M99=0),\"-\",'Annual Parameters'!E102*1000000/(M99*1000))","v":"-"},1.4469101108204319,186.81474943347911,1.4469101108204763,1.4469101108204763,164.99243476407406,164.99243476407406,1.4469101108204763,1.4469101108204763,164.99243476407406,164.99243476407406,1.5,1.5,164.2204817577537,164.2204817577537]
[null,2048,null,165.7606910590552,4288266.2194118025,1.7358304775698059,283.01614038338136,null,0.29029736136674256,0.72840263357620916,-0.2840883397176534,131.53246257001138,null,0.29029736136673684,135.90643468716777,{"$f":"IF(H100=\"\",\"-\",1000*'Annual Parameters'!E103/H100)","v":"-"},1.4413489183250805,215.16828230349543,{"$f":"IF(OR('Annual Parameters'!E103=\"\",'Annual Parameters'!E103=0,M100=\"\",M100=0),\"-\",'Annual Parameters'!E103*1000000/(M100*1000))","v":"-"},1.4413489183250805,189.50740180371028,1.4413489183250805,1.4413489183250805,167.37055143786426,167.37055143786426,1.4413489183250805,1.4413489183250805,167.37055143786426,167.37055143786426,1.5,1.5,166.68378898411999,166.68378898411999]
[null,2049,null,169.57318695341345,4361892.7642518617,1.7169303646954717,287.87533043461281,null,0.27806794157225756,0.71570651613094938,-0.30166542469160657,131.8982121811791,null,0.27806794157226955,136.28434691256666,{"$f":"IF(H101=\"\",\"-\",1000*'Annual Parameters'!E104/H101)","v":"-"},1.4348725026907871,218.25567282078035,{"$f":"IF(OR('Annual Parameters'!E104=\"\",'Annual Parameters'!E104=0,M101=\"\",M101=0),\"-\",'Annual Parameters'!E104*1000000/(M101*1000))","v":"-"},1.4348725026907871,192.22659140275545,1.4348725026907871,1.4348725026907871,169.77210545804812,169.77210545804812,1.4348725026907871,1.4348725026907871,169.77210545804812,169.77210545804812,1.5,1.5,169.18404581888177,169.18404581888177]
[null,2050,null,173.47337025334195,4436175.5025936896,1.7029932269453383,292.77782781396076,null,0.26505917165922099,0.70266802402497586,-0.32021395686200249,132.24782048981987,null,0.26505917165921816,136.64558107359429,{"$f":"IF(H102=\"\",\"-\",1000*'Annual Parameters'!E105/H102)","v":"-"},1.4341327548855309,221.38574891409894,{"$f":"IF(OR('Annual Parameters'!E105=\"\",'Annual Parameters'!E105=0,M102=\"\",M102=0),\"-\",'Annual Parameters'!E105*1000000/(M102*1000))","v":"-"},1.4341327548855309,194.98337591366231,1.4341327548855309,1.4341327548855309,172.2068628310808,172.2068628310808,1.4341327548855309,1.4341327548855309,172.2068628310808,172.2068628310808,1.5,1.5,171.72180650616497,171.72180650616497]
[null,2051,null,177.46325776916879,4511380.2890536003,1.6952617500353853,297.74117834147529,null,0.25152235329140016,0.68962331051105075,-0.3394649658006027,132.58045332009246,null,0.25152235329140504,136.9892752547793,{"$f":"IF(H103=\"\",\"-\",1000*'Annual Parameters'!E106/H103)","v":"-"},1.44011718012238,224.57396311855348,{"$f":"IF(OR('Annual Parameters'!E106=\"\",'Annual Parameters'!E106=0,M103=\"\",M103=0),\"-\",'Annual Parameters'!E106*1000000/(M103*1000))","v":"-"},1.44011718012238,197.7913650085776,1.44011718012238,1.44011718012238,174.68684344806098,174.68684344806098,1.44011718012238,1.44011718012238,174.68684344806098,174.68684344806098,1.5,1.5,174.29763360375742,174.29763360375742]
[null,2052,null,181.54491269785964,4587383.7303643739,1.6847048229383006,302.75723833286747,null,0.23786456203007678,0.67700944829298282,-0.35911984243883582,132.89581523471981,null,0.23786456203006962,137.31512419439224,{"$f":"IF(H104=\"\",\"-\",1000*'Annual Parameters'!E107/H104)","v":"-"},{"$f":"IF(P104=\"-\",100*((100+$F104)/(100+$I104)-1),(P104/P103-1)*100)","v":1.4434069073896438},227.81547921440534,{"$f":"IF(OR('Annual Parameters'!E107=\"\",'Annual Parameters'!E107=0,M104=\"\",M104=0),\"-\",'Annual Parameters'!E107*1000000/(M104*1000))","v":"-"},1.443406907389666,200.64629923333175,1.4434069073896438,1.4434069073896438,177.20828541269123,177.20828541269123,1.4434069073896438,1.4434069073896438,177.20828541269123,177.20828541269123,1.5,1.5,176.91209810781376,176.91209810781376]
[null,2053,null,185.72044568991041,4663826.0065583447,1.6663588809453955,307.80226046153223,null,0.22429643195129856,0.66493112102564134,-0.37900906703261361,133.19389580650389,null,0.2242964319513015,137.62311711848974,{"$f":"IF(H105=\"\",\"-\",1000*'Annual Parameters'!E108/H105)","v":"-"},1.4388351929945475,231.0933685044314,{"$f":"IF(OR('Annual Parameters'!E108=\"\",'Annual Parameters'!E108=0,M105=\"\",M105=0),\"-\",'Annual Parameters'!E108*1000000/(M105*1000))","v":"-"},1.4388351929945475,203.53326880014208,1.4388351929945475,1.4388351929945475,179.75802058811124,179.75802058811124,1.4388351929945475,1.4388351929945475,179.75802058811124,179.75802058811124,1.5,1.5,179.56577957943094,179.56577957943094]
[null,2054,null,189.99201594077832,4740701.7578596333,1.6483408942182791,{"$f":"G105*(100+F106)/100","v":312.87589099404789},null,0.21099995070601452,0.653634342974724,-0.39898720395567366,133.47493486099901,null,0.21099995070602667,137.91350182776986,{"$f":"IF(H106=\"\",\"-\",1000*'Annual Parameters'!E109/H106)","v":"-"},1.4343145405387725,234.40797429111132,{"$f":"IF(OR('Annual Parameters'!E109=\"\",'Annual Parameters'!E109=0,M106=\"\",M106=0),\"-\",'Annual Parameters'!E109*1000000/(M106*1000))","v":"-"},{"$f":"100*((100+$F106)/(100+$N106)-1)","v":1.4343145405387503},206.45257606937633,1.4343145405387725,1.4343145405387725,182.33631601519119,182.33631601519119,1.4343145405387725,1.4343145405387725,182.33631601519119,182.33631601519119,1.5,1.5,182.25926627312239,182.25926627312239]
[null,2055,null,194.36183230741619,4817941.4636905445,1.6292884424305925,317.97354172516566,null,0.19869560552208121,0.64384190249791928,-0.41847135732482843,{"$f":"L106*(100+I107)/100","v":133.74014369104125},null,0.19869560552207233,138.18752989532325,{"$f":"IF(H107=\"\",\"-\",1000*'Annual Parameters'!E110/H107)","v":"-"},1.4277559485811109,{"$f":"R106*(100+Q107)/100","v":237.75474808800115},{"$f":"IF(OR('Annual Parameters'!E110=\"\",'Annual Parameters'!E110=0,M107=\"\",M107=0),\"-\",'Annual Parameters'!E110*1000000/(M107*1000))","v":"-"},1.4277559485811109,209.40021500520578,1.4277559485811109,1.4277559485811109,184.93963361352172,184.93963361352172,1.4277559485811109,1.4277559485811109,184.93963361352172,184.93963361352172,1.5,1.5,184.99315526721921,184.99315526721921]
[null,2056,null,198.83215445048674,4895263.9441813389,1.6048862584470953,323.0766554018104,null,0.18788141911667555,0.63604897505075553,-0.43697272385308794,133.99141657093668,null,0.18788141911667391,138.44715858753287,{"$f":"IF(H108=\"\",\"-\",1000*'Annual Parameters'!E111/H108)","v":"-"},1.4143475430952179,241.11742652617602,{"$f":"IF(OR('Annual Parameters'!E111=\"\",'Annual Parameters'!E111=0,M108=\"\",M108=0),\"-\",'Annual Parameters'!E111*1000000/(M108*1000))","v":"-"},1.4143475430952179,212.36186180136801,1.4143475430952179,1.4143475430952179,187.55532277774387,187.55532277774387,1.4143475430952179,1.4143475430952179,187.55532277774387,187.55532277774387,1.5,1.5,187.76805259622748,187.76805259622748]
[null,2057,null,203.40529400284791,4972803.1686741272,1.5839641207692807,328.1940737059565,null,0.17866280673068946,0.63031492877666084,-0.45427536760698151,134.23080939656052,null,0.17866280673069027,138.69451216690425,{"$f":"IF(H109=\"\",\"-\",1000*'Annual Parameters'!E112/H109)","v":"-"},1.4027950410455903,244.49980982858196,{"$f":"IF(OR('Annual Parameters'!E112=\"\",'Annual Parameters'!E112=0,M109=\"\",M109=0),\"-\",'Annual Parameters'!E112*1000000/(M109*1000))","v":"-"},1.4027950410455903,215.34086346778969,1.4027950410455903,1.4027950410455903,190.18633954488712,190.18633954488712,1.4027950410455903,1.4027950410455903,190.18633954488712,190.18633954488712,1.5,1.5,190.58457338517087,190.58457338517087]
[null,2058,null,208.08361576491339,5050592.2397044208,1.5642901677733931,333.32798133215374,null,0.17089066970528144,0.62633888548315875,-0.47033062253893948,134.46019732568914,null,0.17089066970526415,138.93152814759071,{"$f":"IF(H110=\"\",\"-\",1000*'Annual Parameters'!E113/H110)","v":"-"},1.3910223706232072,247.90085687942872,{"$f":"IF(OR('Annual Parameters'!E113=\"\",'Annual Parameters'!E113=0,M110=\"\",M110=0),\"-\",'Annual Parameters'!E113*1000000/(M110*1000))","v":"-"},1.3910223706232294,218.33630305171988,1.3910223706232072,1.3910223706232072,192.8318740738259,192.8318740738259,1.3910223706232072,1.3910223706232072,192.8318740738259,192.8318740738259,1.5,1.5,193.44334198594842,193.44334198594842]
[null,2059,null,212.86953892750637,5129070.7353314292,1.5538473886302313,338.50738946565724,null,0.16460074867212793,0.62404074629973549,-0.48512771420790873,134.68151981715323,null,0.16460074867213581,139.16021048306328,{"$f":"IF(H111=\"\",\"-\",1000*'Annual Parameters'!E114/H111)","v":"-"},1.386963687344922,251.33915174496326,{"$f":"IF(OR('Annual Parameters'!E114=\"\",'Annual Parameters'!E114=0,M111=\"\",M111=0),\"-\",'Annual Parameters'!E114*1000000/(M111*1000))","v":"-"},1.386963687344922,221.36454829133856,1.386963687344922,1.386963687344922,195.50638214485656,195.50638214485656,1.386963687344922,1.386963687344922,195.50638214485656,195.50638214485656,1.5,1.5,196.34499211573763,196.34499211573763]
[null,2060,null,217.76553832283901,5207727.565692232,1.5335493390445549,343.69856729942484,null,0.1598978990532407,0.62339143381201456,-0.49832360539026516,134.89687273775382,null,0.15989789905323104,139.38272473594375,{"$f":"IF(H112=\"\",\"-\",1000*'Annual Parameters'!E115/H112)","v":"-"},1.3714585066527896,254.7861639221185,{"$f":"IF(OR('Annual Parameters'!E115=\"\",'Annual Parameters'!E115=0,M112=\"\",M112=0),\"-\",'Annual Parameters'!E115*1000000/(M112*1000))","v":"-"},1.3714585066527896,224.40047121959364,1.3714585066527896,1.3714585066527896,198.18767105383131,198.18767105383131,1.3714585066527896,1.3714585066527896,198.18767105383131,198.18767105383131,1.5,1.5,199.29016699747368,199.29016699747368]
[null,2061,null,222.77414570426427,5288044.6223864118,1.5422668655575791,348.99931642028002,null,0.15663318248373415,0.62408802911325445,-0.50999651880295327,135.10816600259398,null,0.15663318248373678,{"$f":"O112*(100+N113)/100","v":139.60104433353021},{"$f":"IF(H113=\"\",\"-\",1000*'Annual Parameters'!E116/H113)","v":"-"},1.3834667151293445,258.31104569473592,{"$f":"IF(OR('Annual Parameters'!E116=\"\",'Annual Parameters'!E116=0,M113=\"\",M113=0),\"-\",'Annual Parameters'!E116*1000000/(M113*1000))","v":"-"},1.3834667151293445,{"$f":"U112*(100+T113)/100","v":227.50497704751012},1.3834667151293445,1.3834667151293445,200.92953151635109,200.92953151635109,1.3834667151293445,1.3834667151293445,200.92953151635109,200.92953151635109,1.5,1.5,202.27951950243576,202.27951950243576]
[null,2062,null,227.89795105546233,5368330.7074655266,1.5182565733131668,354.29802148264889,null,0.15466847321810029,0.62585389120213741,-0.52017547792299235,135.31713574014316,null,0.15466847321809413,139.81696313739741,{"$f":"IF(H114=\"\",\"-\",1000*'Annual Parameters'!E117/H114)","v":"-"},1.3614823161834932,{"$f":"R113*(100+Q114)/100","v":261.82790490261846},{"$f":"IF(OR('Annual Parameters'!E117=\"\",'Annual Parameters'!E117=0,M114=\"\",M114=0),\"-\",'Annual Parameters'!E117*1000000/(M114*1000))","v":"-"},1.3614823161834932,{"$f":"U113*(100+T114)/100","v":230.60241707844929},1.3614823161834932,1.3614823161834932,203.66515155593655,203.66515155593655,1.3614823161834932,1.3614823161834932,203.66515155593655,203.66515155593655,1.5,1.5,205.31371229497228,205.31371229497228]
[null,2063,null,233.13960392973794,5448938.9981979337,1.5015522538562607,359.61799140958976,null,0.15354088963559498,0.62808752986065375,-0.52923023022666382,135.52490287418797,null,0.1535408896356229,140.03163934646008,{"$f":"IF(H115=\"\",\"-\",1000*'Annual Parameters'!E118/H115)","v":"-"},1.3459447886182252,265.35196394380353,{"$f":"IF(OR('Annual Parameters'!E118=\"\",'Annual Parameters'!E118=0,M115=\"\",M115=0),\"-\",'Annual Parameters'!E118*1000000/(M115*1000))","v":"-"},1.3459447886181808,233.70619829354425,1.3459447886182252,1.3459447886182252,206.40637204953509,206.40637204953509,1.3459447886182252,1.3459447886182252,206.40637204953509,206.40637204953509,1.5,1.5,208.39341797939684,208.39341797939684]
[null,2064,null,238.50181482012189,5530070.072813157,1.4889334353358521,364.97246392317038,null,0.15303621527538169,0.6305482161515209,-0.53747369763756581,135.73230505630227,null,0.15303621527539468,140.24593846750398,{"$f":"IF(H116=\"\",\"-\",1000*'Annual Parameters'!E119/H116)","v":"-"},1.333855937416617,268.89137686991955,{"$f":"IF(OR('Annual Parameters'!E119=\"\",'Annual Parameters'!E119=0,M116=\"\",M116=0),\"-\",'Annual Parameters'!E119*1000000/(M116*1000))","v":"-"},1.333855937416617,236.82350229559336,1.333855937416617,1.333855937416617,209.15953569832405,209.15953569832405,1.333855937416617,1.333855937416617,209.15953569832405,209.15953569832405,1.5,1.5,211.51931924908777,211.51931924908777]
[null,2065,null,243.98735656098467,5612521.5805591056,1.4909667808965992,370.41408211968468,null,0.15314550961620377,0.63318875280635356,-0.54498497311473593,135.94017298659458,null,0.15314550961620629,140.46071882468607,{"$f":"IF(H117=\"\",\"-\",1000*'Annual Parameters'!E120/H117)","v":"-"},1.3357755909443103,272.48316224830199,{"$f":"IF(OR('Annual Parameters'!E120=\"\",'Annual Parameters'!E120=0,M117=\"\",M117=0),\"-\",'Annual Parameters'!E120*1000000/(M117*1000))","v":"-"},1.3357755909443103,239.98693283287733,1.3357755909443103,1.3357755909443103,211.9534377223147,211.9534377223147,1.3357755909443103,1.3357755909443103,211.9534377223147,211.9534377223147,1.5,1.5,214.69210903782408,214.69210903782408]
[null,2066,null,249.59906576188729,5696078.7173660006,1.4887628601077267,375.92866940289144,null,0.15362212610658954,0.63574305717843649,-0.55212558374180842,136.14900717056955,null,0.15362212610656312,140.67649756728912,{"$f":"IF(H118=\"\",\"-\",1000*'Annual Parameters'!E121/H118)","v":"-"},1.3330928084857696,276.11561568856871,{"$f":"IF(OR('Annual Parameters'!E121=\"\",'Annual Parameters'!E121=0,M118=\"\",M118=0),\"-\",'Annual Parameters'!E121*1000000/(M118*1000))","v":"-"},1.3330928084857918,243.18618137577803,1.3330928084857696,1.3330928084857696,214.77897375792924,214.77897375792924,1.3330928084857696,1.3330928084857696,214.77897375792924,{"$f":"AB118","v":214.77897375792924},1.5,1.5,217.91249067339143,217.91249067339143]
[null,2067,null,255.33984427441067,5780784.5009243088,1.4870894129334999,381.51906484576364,null,0.15398259003913672,0.63778630323085261,-0.55922868718622842,136.35865293812336,null,0.15398259003915027,140.89311488181957,{"$f":"IF(H119=\"\",\"-\",1000*'Annual Parameters'!E122/H119)","v":"-"},1.3310572265020859,279.79087254469215,{"$f":"IF(OR('Annual Parameters'!E122=\"\",'Annual Parameters'!E122=0,M119=\"\",M119=0),\"-\",'Annual Parameters'!E122*1000000/(M119*1000))","v":"-"},1.3310572265020859,246.42312861683479,{"$f":"100*((1+$Q119/100)^$B$15-1)","v":1.3310572265020859},{"$f":"100*((1+$Q119/100)^$B$16-1)","v":1.3310572265020859},217.63780480914116,217.63780480914116,{"$f":"100*((1+$Q119/100)^$B$15-1)","v":1.3310572265020859},{"$f":"100*((1+$Q119/100)^$B$16-1)","v":1.3310572265020859},{"$f":"AB118*((100+Z119)/100)","v":217.63780480914116},217.63780480914116,{"$f":"IF(B119>$AF$38,1.5,V119)","v":1.5},{"$f":"IF(B119>$AF$38,1.5,W119)","v":1.5},{"$f":"AF118*(1+(AD119/100))","v":221.18117803349227},{"$f":"AG118*(1+(AE119/100))","v":221.18117803349227}]
[null,2068,null,261.21266069272207,5867959.3275742913,1.5080103165244054,387.27241170314517,null,0.15411672242970909,0.63901642411831472,-0.56647716207626486,136.56880442478089,null,0.15411672242969088,141.11025473260455,{"$f":"IF(H120=\"\",\"-\",1000*'Annual Parameters'!E123/H120)","v":"-"},1.3518102284771016,283.57311417809666,{"$f":"IF(OR('Annual Parameters'!E123=\"\",'Annual Parameters'!E123=0,M120=\"\",M120=0),\"-\",'Annual Parameters'!E123*1000000/(M120*1000))","v":"-"},1.3518102284771238,249.75430167481048,1.3518102284771016,1.3518102284771016,220.57985491558415,{"$f":"X120","v":220.57985491558415},1.3518102284771016,1.3518102284771016,220.57985491558415,220.57985491558415,1.5,1.5,224.49889570399463,224.49889570399463]
[null,2069,null,267.22055188865465,5959577.5880838465,1.5613308715183081,393.31901542393985,null,0.15358943355801014,0.63915271897712633,-0.57417454539843682,136.77855967791385,null,0.15358943355803278,141.32698517354066,{"$f":"IF(H121=\"\",\"-\",1000*'Annual Parameters'!E124/H121)","v":"-"},1.4055826115889625,287.5589685621253,{"$f":"IF(OR('Annual Parameters'!E124=\"\",'Annual Parameters'!E124=0,M121=\"\",M121=0),\"-\",'Annual Parameters'!E124*1000000/(M121*1000))","v":"-"},1.4055826115889403,253.26480471084699,1.4055826115889625,1.4055826115889625,223.68028700094575,223.68028700094575,1.4055826115889625,1.4055826115889625,223.68028700094575,223.68028700094575,1.5,1.5,227.86637913955454,227.86637913955454]
[null,2070,null,273.36662458209366,6054788.5032605575,1.5976118067006126,399.60272645235136,null,0.15228916113319002,0.63802440559404672,-0.58267351828115799,136.9868585990574,null,0.15228916113318522,141.54221085371626,{"$f":"IF(H122=\"\",\"-\",1000*'Annual Parameters'!E125/H122)","v":"-"},1.4431249227285115,291.70880370498639,{"$f":"IF(OR('Annual Parameters'!E125=\"\",'Annual Parameters'!E125=0,M122=\"\",M122=0),\"-\",'Annual Parameters'!E125*1000000/(M122*1000))","v":"-"},1.4431249227285115,256.91973222812891,1.4431249227285115,1.4431249227285115,226.90827296988707,226.90827296988707,1.4431249227285115,1.4431249227285115,226.90827296988707,226.90827296988707,1.5,1.5,231.28437482664785,231.28437482664785]
[null,2071,null,279.65405694748182,6151825.652857909,1.6026513485168863,406.00696493655022,null,0.14999478970676439,0.63550673090223875,-0.59198031333018963,137.19233174953897,null,0.14999478970675509,141.75451679523258,{"$f":"IF(H123=\"\",\"-\",1000*'Annual Parameters'!E126/H123)","v":"-"},1.4504809130148955,295.93998422431133,{"$f":"IF(OR('Annual Parameters'!E126=\"\",'Annual Parameters'!E126=0,M123=\"\",M123=0),\"-\",'Annual Parameters'!E126*1000000/(M123*1000))","v":"-"},1.4504809130149177,260.64630390586694,1.4504809130148955,1.4504809130148955,230.199534159367,230.199534159367,1.4504809130148955,1.4504809130148955,230.199534159367,230.199534159367,1.5,1.5,234.75364044904754,234.75364044904754]
[null,2072,null,286.08610025727387,6250106.0518248016,1.5975810192415878,412.49325514517545,null,0.1465551632202855,0.63150378728698697,-0.6022535371187534,137.39339419526021,null,0.14655516322028272,141.96226535869394,{"$f":"IF(H124=\"\",\"-\",1000*'Annual Parameters'!E127/H124)","v":"-"},1.4489024147225082,300.22786580186681,{"$f":"IF(OR('Annual Parameters'!E127=\"\",'Annual Parameters'!E127=0,M124=\"\",M124=0),\"-\",'Annual Parameters'!E127*1000000/(M124*1000))","v":"-"},1.4489024147225082,264.42281449704404,1.4489024147225082,1.4489024147225082,233.53490076848203,233.53490076848203,1.4489024147225082,1.4489024147225082,233.53490076848203,233.53490076848203,1.5,1.5,238.27494505578323,238.27494505578323]
[null,2073,null,292.66608056319114,6349982.6375010097,1.5979982555183625,419.08489016652624,null,0.14196166679565358,0.62603783047158756,-0.61327442013686373,137.58844014772691,null,0.14196166679564123,142.16379735681801,{"$f":"IF(H125=\"\",\"-\",1000*'Annual Parameters'!E128/H125)","v":"-"},1.4539725051196939,304.59309642333358,{"$f":"IF(OR('Annual Parameters'!E128=\"\",'Annual Parameters'!E128=0,M125=\"\",M125=0),\"-\",'Annual Parameters'!E128*1000000/(M125*1000))","v":"-"},1.4539725051197161,268.2674495170948,1.4539725051196939,1.4539725051196939,236.93043401551432,236.93043401551432,1.4539725051196939,1.4539725051196939,236.93043401551432,236.93043401551432,1.5,1.5,241.84906923161995,241.84906923161995]
[null,2074,null,299.39740041614454,6436323.9645734346,1.3597096559370137,424.78322788469347,null,0.13626092587378699,0.61917891604128106,-0.62507577990471364,137.77591943016751,null,0.13626092587378125,142.35751106335374,{"$f":"IF(H126=\"\",\"-\",1000*'Annual Parameters'!E129/H126)","v":"-"},1.2217839159871291,308.31456588464107,{"$f":"IF(OR('Annual Parameters'!E129=\"\",'Annual Parameters'!E129=0,M126=\"\",M126=0),\"-\",'Annual Parameters'!E129*1000000/(M126*1000))","v":"-"},1.2217839159871291,271.5450980671236,1.2217839159871291,1.2217839159871291,239.82521195039436,239.82521195039436,1.2217839159871291,1.2217839159871291,239.82521195039436,239.82521195039436,1.5,1.5,245.47680527009422,245.47680527009422]
[null,2075,null,306.28354062571583,6521593.9223119933,1.3248238933885048,430.41085758281685,null,0.1296488197635938,0.61107306632730185,-0.63748743356637938,137.95454428362714,null,0.12964881976359541,142.54207589629223,{"$f":"IF(H127=\"\",\"-\",1000*'Annual Parameters'!E130/H127)","v":"-"},1.1936275495944892,311.99469348245282,{"$f":"IF(OR('Annual Parameters'!E130=\"\",'Annual Parameters'!E130=0,M127=\"\",M127=0),\"-\",'Annual Parameters'!E130*1000000/(M127*1000))","v":"-"},1.193627549594467,274.78633516722607,1.1936275495944892,1.1936275495944892,242.68783175110764,242.68783175110764,1.1936275495944892,1.1936275495944892,242.68783175110764,242.68783175110764,1.5,1.5,249.1589573491456,249.1589573491456]
[null,2076,null,313.32806206010724,6603432.1898224726,1.2548813754025723,435.8120032723341,null,0.1221530511077492,0.60188837747138835,-0.65028070601360577,138.12305996861139,null,0.12215305110772558,142.71619539111185,{"$f":"IF(H128=\"\",\"-\",1000*'Annual Parameters'!E131/H128)","v":"-"},1.1313463502094612,315.52443406001373,{"$f":"IF(OR('Annual Parameters'!E131=\"\",'Annual Parameters'!E131=0,M128=\"\",M128=0),\"-\",'Annual Parameters'!E131*1000000/(M128*1000))","v":"-"},1.1313463502094612,277.89512034101483,1.1313463502094612,1.1313463502094612,245.43347167802628,245.43347167802628,1.1313463502094612,1.1313463502094612,245.43347167802628,245.43347167802628,1.5,1.5,252.89634170938277,252.89634170938277]
[null,2077,null,320.53460748748967,6686635.6363494471,1.2600030428905118,441.30324777484765,null,0.11406728476315869,0.59179924536349171,-0.66315918139691599,138.28061319274937,null,0.11406728476318535,142.87898788011182,{"$f":"IF(H129=\"\",\"-\",1000*'Annual Parameters'!E132/H129)","v":"-"},1.1446301096407208,319.13602173553812,{"$f":"IF(OR('Annual Parameters'!E132=\"\",'Annual Parameters'!E132=0,M129=\"\",M129=0),\"-\",'Annual Parameters'!E132*1000000/(M129*1000))","v":"-"},1.1446301096406986,281.07599156166032,1.1446301096407208,1.1446301096407208,248.2427770939895,248.2427770939895,1.1446301096407208,1.1446301096407208,248.2427770939895,248.2427770939895,1.5,1.5,256.68978683502348,256.68978683502348]
[null,2078,null,327.90690345970188,6769736.3994619623,1.2427888647134955,446.78771539781241,null,0.10558358343433451,0.58116974260200294,-0.67592523623040224,138.42661481935326,null,0.10558358343431111,143.02984463549032,{"$f":"IF(H130=\"\",\"-\",1000*'Annual Parameters'!E133/H130)","v":"-"},1.1360058455993416,322.761425597867,{"$f":"IF(OR('Annual Parameters'!E133=\"\",'Annual Parameters'!E133=0,M130=\"\",M130=0),\"-\",'Annual Parameters'!E133*1000000/(M130*1000))","v":"-"},1.1360058455993638,284.2690312563771,1.1360058455993416,1.1360058455993416,251.06282955305537,251.06282955305537,1.1360058455993416,1.1360058455993416,251.06282955305537,251.06282955305537,1.5,1.5,260.54013363754882,260.54013363754882]
[null,2079,null,335.44876223927497,6852228.8911174405,1.2185480613696287,452.23203844223013,null,9.6876208363264937E-2,0.57011627465789783,-0.68840346093737093,138.56071727515587,null,9.6876208363282257E-2,143.16840652580106,{"$f":"IF(H131=\"\",\"-\",1000*'Annual Parameters'!E134/H131)","v":"-"},1.1205862715150783,326.37824582286305,{"$f":"IF(OR('Annual Parameters'!E134=\"\",'Annual Parameters'!E134=0,M131=\"\",M131=0),\"-\",'Annual Parameters'!E134*1000000/(M131*1000))","v":"-"},1.1205862715150561,287.45451099480493,1.1205862715150783,1.1205862715150783,253.87620515390421,253.87620515390421,1.1205862715150783,1.1205862715150783,253.87620515390421,253.87620515390421,1.5,1.5,264.44823564211202,264.44823564211202]
[null,2080,null,343.16408377077829,6935592.2083831355,1.2165868739989039,457.73383406193602,null,8.8068077952470972E-2,0.55887347804310561,-0.70052557166124874,138.68274503565726,null,8.8068077952485682E-2,143.29449218966354,{"$f":"IF(H132=\"\",\"-\",1000*'Annual Parameters'!E135/H132)","v":"-"},1.1275258057408921,330.05824476884021,{"$f":"IF(OR('Annual Parameters'!E135=\"\",'Annual Parameters'!E135=0,M132=\"\",M132=0),\"-\",'Annual Parameters'!E135*1000000/(M132*1000))","v":"-"},1.1275258057408921,290.6956347860376,1.1275258057408921,1.1275258057408921,256.73872488165017,256.73872488165017,1.1275258057408921,1.1275258057408921,256.73872488165017,256.73872488165017,1.5,1.5,268.41495917674371,268.41495917674371]
[null,2081,null,351.05685769750619,7022532.3306551008,1.253535670203898,463.47169094649433,null,7.9326489122597987E-2,0.54764967737250225,-0.71213742478627773,138.79275718831289,null,7.9326489122585234E-2,143.40816267942364,{"$f":"IF(H133=\"\",\"-\",1000*'Annual Parameters'!E136/H133)","v":"-"},1.1732784604709945,333.9307470617216,{"$f":"IF(OR('Annual Parameters'!E136=\"\",'Annual Parameters'!E136=0,M133=\"\",M133=0),\"-\",'Annual Parameters'!E136*1000000/(M133*1000))","v":"-"},1.1732784604709945,294.10630405451161,1.1732784604709945,1.1732784604709945,259.75098504037447,259.75098504037447,1.1732784604709945,1.1732784604709945,259.75098504037447,259.75098504037447,1.5,1.5,272.44118356439486,272.44118356439486]
[null,2082,null,359.13116542454878,7112981.905703648,1.2879908669656492,469.4411639968564,null,7.0785436996968695E-2,0.5365507952962183,-0.72313300133225877,138.89100224800879,null,7.0785436996954901E-2,143.50967477406556,{"$f":"IF(H134=\"\",\"-\",1000*'Annual Parameters'!E137/H134)","v":"-"},1.2163444352447872,337.99249512117819,{"$f":"IF(OR('Annual Parameters'!E137=\"\",'Annual Parameters'!E137=0,M134=\"\",M134=0),\"-\",'Annual Parameters'!E137*1000000/(M134*1000))","v":"-"},1.2163444352448094,297.68364971758285,1.2163444352447872,1.2163444352447872,262.91045169240658,262.91045169240658,1.2163444352447872,1.2163444352447872,262.91045169240658,262.91045169240658,1.5,1.5,276.52780131786074,276.52780131786074]
[null,2083,null,367.39118222931336,7204973.0604900904,1.2932853760344587,475.51237791991372,null,6.2455880329044824E-2,0.52576627115514873,-0.73345640792201161,138.97774784616061,null,6.2455880329064829E-2,143.59930500480309,{"$f":"IF(H135=\"\",\"-\",1000*'Annual Parameters'!E138/H135)","v":"-"},1.2300612501230601,342.15000983198786,{"$f":"IF(OR('Annual Parameters'!E138=\"\",'Annual Parameters'!E138=0,M135=\"\",M135=0),\"-\",'Annual Parameters'!E138*1000000/(M135*1000))","v":"-"},1.2300612501230379,301.34534094071086,1.2300612501230601,1.2300612501230601,266.14441128119836,266.14441128119836,1.2300612501230601,1.2300612501230601,266.14441128119836,266.14441128119836,1.5,1.5,280.67571833762861,280.67571833762861]
[null,2084,null,375.84117942058754,7297138.8809585925,1.2791972946285091,481.59511939388887,null,5.4531472996774973E-2,0.51538513115071261,-0.74303330642887033,139.05353445919886,null,5.4531472996776936E-2,143.67761182103533,{"$f":"IF(H136=\"\",\"-\",1000*'Annual Parameters'!E139/H136)","v":"-"},{"$f":"IF(P136=\"-\",100*((100+$F136)/(100+$I136)-1),(P136/P135-1)*100)","v":1.2239983572980506},346.33792033182652,{"$f":"IF(OR('Annual Parameters'!E139=\"\",'Annual Parameters'!E139=0,M136=\"\",M136=0),\"-\",'Annual Parameters'!E139*1000000/(M136*1000))","v":"-"},1.2239983572980506,305.03380296361939,1.2239983572980506,1.2239983572980506,269.4020145033208,269.4020145033208,1.2239983572980506,1.2239983572980506,269.4020145033208,269.4020145033208,1.5,1.5,284.88585411269304,284.88585411269304]
[null,2085,null,384.48552654726103,7393523.1665573344,1.3208503657543114,487.95627028985791,null,4.7074296715365435E-2,0.50551424961223945,-0.75181110952634278,139.11899293260339,null,4.7074296715352237E-2,143.74524704633751,{"$f":"IF(H137=\"\",\"-\",1000*'Annual Parameters'!E140/H137)","v":"-"},1.2731767300473207,350.74741414082121,{"$f":"IF(OR('Annual Parameters'!E140=\"\",'Annual Parameters'!E140=0,M137=\"\",M137=0),\"-\",'Annual Parameters'!E140*1000000/(M137*1000))","v":"-"},1.2731767300473429,308.91742236173064,1.2731767300473207,1.2731767300473207,272.8319782622558,272.8319782622558,1.2731767300473207,1.2731767300473207,272.8319782622558,272.8319782622558,1.5,1.5,289.15914192438339,289.15914192438339]
[null,2086,null,393.32869365784802,7493586.9151185518,1.3533973764203511,{"$f":"G137*(100+F138)/100","v":494.56025765003943},null,4.0134109987319769E-2,0.49624198677538273,-0.75977258006414472,139.17482710224022,null,4.0134109987314634E-2,143.80293792188866,{"$f":"IF(H138=\"\",\"-\",1000*'Annual Parameters'!E141/H138)","v":"-"},1.312736411357851,355.35180315814387,{"$f":"IF(OR('Annual Parameters'!E141=\"\",'Annual Parameters'!E141=0,M138=\"\",M138=0),\"-\",'Annual Parameters'!E141*1000000/(M138*1000))","v":"-"},{"$f":"100*((100+$F138)/(100+$N138)-1)","v":1.312736411357851},312.97269384610115,1.312736411357851,1.312736411357851,276.41354298273239,276.41354298273239,1.312736411357851,1.312736411357851,276.41354298273239,276.41354298273239,1.5,1.5,293.49652905324911,293.49652905324911]
[null,2087,null,402.37525361197851,7596183.6147312578,1.3691267049390499,501.33141420954149,null,3.3800871050785962E-2,0.48767176097698856,-0.76687237579346734,{"$f":"L138*(100+I139)/100","v":139.22186940608421},null,3.3800871050774506E-2,143.85154456750286,{"$f":"IF(H139=\"\",\"-\",1000*'Annual Parameters'!E142/H139)","v":"-"},1.334874634634331,360.09530424221771,{"$f":"IF(OR('Annual Parameters'!E142=\"\",'Annual Parameters'!E142=0,M139=\"\",M139=0),\"-\",'Annual Parameters'!E142*1000000/(M139*1000))","v":"-"},1.334874634634331,317.15048694958455,1.334874634634331,1.334874634634331,280.10331725470297,280.10331725470297,1.334874634634331,1.334874634634331,280.10331725470297,280.10331725470297,1.5,1.5,297.89897698904781,297.89897698904781]
[null,2088,null,411.62988444505396,7702150.0318068163,1.3949954668033282,508.32496471142554,null,2.8083602805924049E-2,0.47981309438802172,-0.77323825753496844,139.26096792290718,null,2.8083602805946954E-2,143.89194326390941,{"$f":"IF(H140=\"\",\"-\",1000*'Annual Parameters'!E143/H140)","v":"-"},1.3665280936753454,365.01610773869334,{"$f":"IF(OR('Annual Parameters'!E143=\"\",'Annual Parameters'!E143=0,M140=\"\",M140=0),\"-\",'Annual Parameters'!E143*1000000/(M140*1000))","v":"-"},1.3665280936753232,321.48443745297868,1.3665280936753454,1.3665280936753454,283.93100777630508,283.93100777630508,1.3665280936753454,1.3665280936753454,283.93100777630508,283.93100777630508,1.5,1.5,302.36746164388347,302.36746164388347]
[null,2089,null,421.09737178729017,7812746.2708091782,1.435913849323156,515.62407327928395,null,2.2906830920307968E-2,0.47268217713004618,-0.77886133022645887,139.29286819736726,null,2.290683092025856E-2,143.92490434806075,{"$f":"IF(H141=\"\",\"-\",1000*'Annual Parameters'!E144/H141)","v":"-"},1.412683417400995,370.17262976356039,{"$f":"IF(OR('Annual Parameters'!E144=\"\",'Annual Parameters'!E144=0,M141=\"\",M141=0),\"-\",'Annual Parameters'!E144*1000000/(M141*1000))","v":"-"},1.4126834174010394,326.02599479040191,1.412683417400995,1.412683417400995,287.94205404002048,287.94205404002048,1.412683417400995,1.412683417400995,287.94205404002048,287.94205404002048,1.5,1.5,306.90297356854171,306.90297356854171]
[null,2090,null,430.78261133839783,7923986.0240380988,1.4238239586065404,522.9656523709773,null,1.8299060014455699E-2,0.46625992750098411,-0.78385826409944159,139.31835748291454,null,1.829906001447467E-2,143.95124125268319,{"$f":"IF(H142=\"\",\"-\",1000*'Annual Parameters'!E145/H142)","v":"-"},1.4052677478035402,375.37454634082388,{"$f":"IF(OR('Annual Parameters'!E145=\"\",'Annual Parameters'!E145=0,M142=\"\",M142=0),\"-\",'Annual Parameters'!E145*1000000/(M142*1000))","v":"-"},1.405267747803518,330.60753294464701,1.4052677478035402,1.4052677478035402,{"$f":"X141*((100+W142)/100)","v":291.98841085780793},291.98841085780793,1.4052677478035402,1.4052677478035402,291.98841085780793,291.98841085780793,1.5,1.5,311.50651817206983,311.50651817206983]
[null,2091,null,440.69061139918097,8042322.265746424,1.4933928624980108,530.77558409680159,null,1.4224177046915532E-2,0.46051232683937376,-0.78819355000350666,139.33817437274175,null,1.4224177046882799E-2,143.97171713210017,{"$f":"IF(H143=\"\",\"-\",1000*'Annual Parameters'!E146/H143)","v":"-"},1.4789583158018038,380.92617940933479,{"$f":"IF(OR('Annual Parameters'!E146=\"\",'Annual Parameters'!E146=0,M143=\"\",M143=0),\"-\",'Annual Parameters'!E146*1000000/(M143*1000))","v":"-"},1.4789583158018482,335.49708054579918,1.4789583158018038,1.4789583158018038,296.30679774136701,296.30679774136701,1.4789583158018038,1.4789583158018038,296.30679774136701,296.30679774136701,1.5,1.5,316.17911594465085,316.17911594465085]
[null,2092,null,450.82649546136207,8162586.2825688059,1.4953891780065343,538.71274474088614,null,1.0699978926813569E-2,0.45537699979961277,-0.79195077115259782,139.35308352803662,null,1.0699978926819509E-2,143.98712207549389,{"$f":"IF(H144=\"\",\"-\",1000*'Annual Parameters'!E147/H144)","v":"-"},1.4845303546446198,386.58114417145435,{"$f":"IF(OR('Annual Parameters'!E147=\"\",'Annual Parameters'!E147=0,M144=\"\",M144=0),\"-\",'Annual Parameters'!E147*1000000/(M144*1000))","v":"-"},1.4845303546445976,340.47763654544798,1.4845303546446198,1.4845303546446198,300.70556209671304,300.70556209671304,1.4845303546446198,1.4845303546446198,300.70556209671304,300.70556209671304,1.5,1.5,320.9218026838206,320.9218026838206]
[null,2093,null,461.19550485697334,8284169.2741066199,1.4895155448151787,546.73695481570212,null,7.5885774363026876E-3,0.45085721308758236,-0.79523594762760352,139.36365844469003,null,7.5885774363460235E-3,{"$f":"O144*(100+N145)/100","v":143.99804864975096},{"$f":"IF(H145=\"\",\"-\",1000*'Annual Parameters'!E148/H145)","v":"-"},1.4818145187366571,392.30955969248527,{"$f":"IF(OR('Annual Parameters'!E148=\"\",'Annual Parameters'!E148=0,M145=\"\",M145=0),\"-\",'Annual Parameters'!E148*1000000/(M145*1000))","v":"-"},1.4818145187366127,345.52288359682973,1.4818145187366571,1.4818145187366571,305.16146077451083,305.16146077451083,1.4818145187366571,1.4818145187366571,305.16146077451083,305.16146077451083,1.5,1.5,325.73562972407785,325.73562972407785]
[null,2094,null,471.8030014686837,8407609.7360945903,1.4900765291433915,554.88375385556424,null,4.840858220063804E-3,0.44675147868959969,-0.79800463374181829,139.37040484180562,null,4.8408582200532239E-3,144.00501939112573,{"$f":"IF(H146=\"\",\"-\",1000*'Annual Parameters'!E149/H146)","v":"-"},1.4851637762505865,398.13599916380628,{"$f":"IF(OR('Annual Parameters'!E149=\"\",'Annual Parameters'!E149=0,M146=\"\",M146=0),\"-\",'Annual Parameters'!E149*1000000/(M146*1000))","v":"-"},1.4851637762506087,350.65446430266638,1.4851637762505865,1.4851637762505865,309.69360824901099,309.69360824901099,1.4851637762505865,1.4851637762505865,309.69360824901099,309.69360824901099,1.5,1.5,330.62166416993898,330.62166416993898]
[null,2095,null,482.65447050246337,8533078.5180829857,1.4923240484123301,563.1644175550839,null,2.3916323094893038E-3,0.44302696970897554,-0.80036879044908471,139.37373806943768,null,2.3916323094612026E-3,144.00846346169675,{"$f":"IF(H147=\"\",\"-\",1000*'Annual Parameters'!E150/H147)","v":"-"},1.4898967832499999,404.06781460830808,{"$f":"IF(OR('Annual Parameters'!E150=\"\",'Annual Parameters'!E150=0,M147=\"\",M147=0),\"-\",'Annual Parameters'!E150*1000000/(M147*1000))","v":"-"},1.4898967832500221,355.87885388663437,1.4898967832499999,1.4898967832499999,314.30772335624386,314.30772335624386,1.4898967832499999,1.4898967832499999,314.30772335624386,314.30772335624386,1.5,1.5,335.58098913248801,335.58098913248801]
[null,2096,null,493.75552332401998,8660477.6150574461,1.4930027504666876,571.57247779883107,null,1.8204899183751699E-4,0.43959300241566579,-0.80236349136533791,139.37399179792271,null,1.8204899183659704E-4,144.00872562765264,{"$f":"IF(H148=\"\",\"-\",1000*'Annual Parameters'!E151/H148)","v":"-"},1.4928179838147759,410.09981161158822,{"$f":"IF(OR('Annual Parameters'!E151=\"\",'Annual Parameters'!E151=0,M148=\"\",M148=0),\"-\",'Annual Parameters'!E151*1000000/(M148*1000))","v":"-"},1.4928179838147759,361.19147741804795,1.4928179838147759,1.4928179838147759,318.99976557502464,318.99976557502464,1.4928179838147759,1.4928179838147759,318.99976557502464,318.99976557502464,1.5,1.5,340.61470396947533,340.61470396947533]
[null,2097,null,505.11190036047242,8789591.3613856882,1.4908386357787018,580.09370112933368,null,-1.820486604106936E-3,0.43642292332060462,-0.80394901485965165,139.37145451307242,null,-1.8204866041033241E-3,144.00610396809384,{"$f":"IF(H149=\"\",\"-\",1000*'Annual Parameters'!E152/H149)","v":"-"},1.4926862965368715,416.22131530163796,{"$f":"IF(OR('Annual Parameters'!E152=\"\",'Annual Parameters'!E152=0,M149=\"\",M149=0),\"-\",'Annual Parameters'!E152*1000000/(M149*1000))","v":"-"},1.4926862965368715,366.58293310572628,1.4926862965368715,1.4926862965368715,323.76143136174778,323.76143136174778,1.4926862965368715,1.4926862965368715,323.76143136174778,323.76143136174778,1.5,1.5,345.72392452901744,345.72392452901744]
[null,2098,null,516.72947406876324,8920326.6543770079,1.4873876112792228,588.72194297374244,null,-3.6422864241698982E-3,0.43340750291716285,-0.80513751367101094,139.36637820550553,null,-3.6422864241788594E-3,144.00085885331902,{"$f":"IF(H150=\"\",\"-\",1000*'Annual Parameters'!E153/H150)","v":"-"},1.4910842072610286,422.42752560135477,{"$f":"IF(OR('Annual Parameters'!E153=\"\",'Annual Parameters'!E153=0,M150=\"\",M150=0),\"-\",'Annual Parameters'!E153*1000000/(M150*1000))","v":"-"},1.4910842072610508,372.04899332778012,1.4910842072610286,1.4910842072610286,328.58898693398504,328.58898693398504,1.4910842072610286,1.4910842072610286,328.58898693398504,{"$f":"AB150","v":328.58898693398504},1.5,1.5,350.90978339695266,350.90978339695266]
[null,2099,null,528.61425197234473,9052613.0389818363,1.4829769102672863,597.45255345371993,null,-5.3408014272145346E-3,0.43053430325327513,-0.80608118071544421,139.35893492398927,null,-5.3408014272136612E-3,143.99316805339419,{"$f":"IF(H151=\"\",\"-\",1000*'Annual Parameters'!E154/H151)","v":"-"},1.488397204033598,428.71492508147372,{"$f":"IF(OR('Annual Parameters'!E154=\"\",'Annual Parameters'!E154=0,M151=\"\",M151=0),\"-\",'Annual Parameters'!E154*1000000/(M151*1000))","v":"-"},1.488397204033598,377.58656014210595,1.488397204033598,1.488397204033598,333.47969622827281,333.47969622827281,1.488397204033598,1.488397204033598,333.47969622827281,333.47969622827281,1.5,1.5,356.17343014790691,356.17343014790691]
[null,2100,null,540.77237976770857,9186406.9622008521,1.4779591554712423,606.28265816708586,null,-6.9846898242722751E-3,0.42772021837848689,-0.8065914515276863,139.34920113464241,null,-6.9846898243003056E-3,143.98311057723745,{"$f":"IF(H152=\"\",\"-\",1000*'Annual Parameters'!E155/H152)","v":"-"},1.4850475712621103,435.08154566403437,{"$f":"IF(OR('Annual Parameters'!E155=\"\",'Annual Parameters'!E155=0,M152=\"\",M152=0),\"-\",'Annual Parameters'!E155*1000000/(M152*1000))","v":"-"},1.4850475712621325,383.19390018290852,1.4850475712621103,1.4850475712621103,338.43202835776304,338.43202835776304,1.4850475712621103,1.4850475712621103,338.43202835776304,338.43202835776304,1.5,1.5,361.51603160012547,361.51603160012547]
[null,"onwards"]
[]
[null,null,null,"Top"]

{"sheet":"Indirect tax correction","index":9,"n_rows":130,"n_cols":37,"rows_kept":130,"cut":false,"hidden":true,"merged":[[29,52,30,68],[20,0,20,1],[19,0,19,1],[0,0,0,1],[24,52,24,68],[6,0,6,1],[7,0,7,1],[5,4,5,18],[11,0,11,1],[17,0,17,1],[18,0,18,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Unit A 1.3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Indirect tax conversion factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Currently this sheet assumes a common indirect tax correction factor for all years."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"However, the sheet is set up such that the factor for individual years can be overridden if this facility is needed in future."]
["Links:"]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3"]
["Parameters:"]
["Start year:",2000]
["Indirect tax correction",null,{"$f":"1+'Default Pars'!$L$22","v":1.19}]
[]
["Sheet Navigation:"]
[null,null,null,null,"This feeds Tables A 1.3.1 and A 1.3.2"]
[]
[null,null,null,null,{"$f":"'Source VoT'!E21","v":"TAG1: Unit 3.5.6 (Tables 1 and 2)"}]
[]
[]
[null,"Year",null,"Indirect tax correction",null,"Factors to convert from Perceived value of time"]
[null,null,null,null,null,"To Factor Cost",null,"To Market Value"]
[]
[null,null,null,null,null,"Work","Non-work","Work","Non-work"]
[null,{"$f":"B14","v":2000},null,null,{"$f":"$C$15","v":1.19},{"$f":"1","v":1},{"$f":"1/$E$27","v":0.84033613445378152},{"$f":"$E$27","v":1.19},{"$f":"1","v":1}]
[null,{"$f":"B27+1","v":2001},null,null,{"$f":"$C$15","v":1.19},{"$f":"1","v":1},{"$f":"1/$E$27","v":0.84033613445378152},{"$f":"$E$27","v":1.19},{"$f":"1","v":1}]
[null,2002,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2003,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2004,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2005,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2006,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2007,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2008,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2009,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2010,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2011,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2012,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2013,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2014,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2015,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2016,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2017,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2018,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2019,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2020,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2021,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2022,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2023,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2024,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2025,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2026,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2027,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2028,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2029,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2030,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2031,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2032,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,{"$f":"B59+1","v":2033},null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2034,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2035,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2036,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2037,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2038,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2039,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2040,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2041,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2042,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2043,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2044,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2045,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2046,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2047,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2048,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2049,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2050,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2051,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2052,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2053,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2054,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2055,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2056,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2057,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2058,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2059,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2060,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2061,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2062,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2063,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2064,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,{"$f":"B91+1","v":2065},null,null,{"$f":"$C$15","v":1.19},{"$f":"1","v":1},{"$f":"1/$E$27","v":0.84033613445378152},{"$f":"$E$27","v":1.19},{"$f":"1","v":1}]
[null,2066,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2067,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2068,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2069,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2070,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2071,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2072,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2073,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2074,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2075,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2076,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2077,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2078,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2079,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,{"$f":"B106+1","v":2080},null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2081,null,null,{"$f":"$C$15","v":1.19},{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2082,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2083,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2084,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2085,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2086,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2087,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2088,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2089,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2090,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2091,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2092,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2093,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2094,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2095,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2096,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2097,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2098,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2099,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[null,2100,null,null,1.19,{"$f":"1","v":1},0.84033613445378152,1.19,{"$f":"1","v":1}]
[]
[]
[null,null,null,"Top"]

{"sheet":"Cost Inflation","index":10,"n_rows":118,"n_cols":37,"rows_kept":118,"cut":false,"hidden":true,"merged":[[28,52,29,68],[10,0,10,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[23,52,23,68],[0,0,0,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG Unit A 1.2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Cost Inflation"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"2015/16-2024/25:","ONS Construction Output Prices Index, Table 2: New work output prices (Infrastructure), published 14/08/2025"]
["Links:",null,null,null,"ONS COPI series only published from start of 2014; table here uses first full financial year of data."]
["Contents",null,null,null,"Annual growth calculated from change in index on financial year basis."]
["TAG Unit A 1.2"]
["Parameters:",null,null,null,"P20 and P80 RCF indices based upon simulated random draws from distribution implied by reference-class forecasting evidence in "]
["Source year:","2024/25",null,null,"OGP (2020), Updating the Evidence Behind the Optimism Bias Uplifts for Transport Appraisals"]
[null,null,null,null,"Where single year P20 uplift on GDP deflator = -0.8p.p. and P80 = +4.1p.p."]
[null,null,null,null,"Method takes P20 and P80 standard deviation, and assumes a normal distribution."]
["Sheet Navigation:",null,null,null,"Index represents % chance that real cost inflation exceeds GDP deflator by X%, in index terms."]
[null,null,null,null,{"$f":"_xlfn.CONCAT(\"For example, in Y+5, 80% chance that cost inflation exceeds GDP deflator by \",ROUND(F31-100,2),\"%, and 20% chance that cost inflation exceeds GDP deflator by \",ROUND(G31-100,2),\"%, in index terms.\")","v":"For example, in Y+5, 80% chance that cost inflation exceeds GDP deflator by 3.89%, and 20% chance that cost inflation exceeds GDP deflator by 17.94%, in index terms."}]
[]
[null,null,null,null,"This feeds Table A 1.2.1"]
[]
[]
["Cost inflation series"]
[null,null,null,"COPI","Year","P20 RCF","P80 RCF"]
[null,"Financial year",null,"annual","Y =","index","index"]
[null,null,null,"growth","Last outturn year","Y=100","Y=100"]
[null,"2010/11",null,null,"Y",100,100]
[null,"2011/12",null,null,"Y+1",99.27732887675468,104.95542970003615]
[null,"2012/13",null,null,"Y+2",100.04201292010961,108.42271181084988]
[null,"2013/14",null,null,"Y+3",101.24329329588586,111.57427566049596]
[null,"2014/15",null,null,"Y+4",102.54395145455899,114.8578973199659]
[null,"2015/16",null,1.208966501553177,"Y+5",103.88548551255363,117.93633108339696]
[null,"2016/17",null,0.72998755703028717,"Y+6",105.38422283783864,121.1077543675807]
[null,"2017/18",null,1.5564522770320055,"Y+7",106.90826225512689,124.32463138342665]
[null,"2018/19",null,3.6733700940642322,"Y+8",108.40991218039532,127.40346914372027]
[null,"2019/20",null,4.4818146265154235,"Y+9",110.0842851248882,130.61344459657451]
[null,"2020/21",null,1.6918700404252585,"Y+10",111.72556634261564,134.0287743777227]
[null,"2021/22",null,3.9163722025912673,"Y+11",113.62509177640597,137.38240526990432]
[null,"2022/23",null,13.679512609804467,"Y+12",115.51643996948322,140.68407228033558]
[null,"2023/24",null,2.9600548389107084,"Y+13",117.55532461557982,144.39170203686061]
[null,"2024/25",null,2.8507444619295441,"Y+14",119.39093513861596,147.78828010327231]
[null,"2025/26",null,null,"Y+15",121.44611080477033,151.28965523415116]
[null,"2026/27",null,null,"Y+16",123.38843636682672,154.88247810012334]
[null,"2027/28",null,null,"Y+17",125.4689629409506,158.62439269951051]
[null,"2028/29",null,null,"Y+18",127.30032398968774,162.50820492631752]
[null,"2029/30",null,null,"Y+19",129.83995799690624,166.17944241556671]
[null,"2030/31",null,null,"Y+20",132.0358337143457,170.17552170329301]
[null,"2031/32",null,null,"Y+21",134.22206069824028,174.2151345363238]
[null,"2032/33",null,null,"Y+22",136.44347741849214,178.14393650977976]
[null,"2033/34",null,null,"Y+23",138.89451334842556,182.49967288153223]
[null,"2034/35",null,null,"Y+24",141.33947634279252,186.71248995457202]
[null,"2035/36",null,null,"Y+25",143.72980415689267,190.95551819188327]
[null,"2036/37",null,null,"Y+26",146.18880126731472,195.62154354882591]
[null,"2037/38",null,null,"Y+27",148.84031183615696,199.92642722633164]
[null,"2038/39",null,null,"Y+28",151.44700873335907,204.6001783706227]
[null,"2039/40",null,null,"Y+29",154.07043409892103,209.30898713438259]
[null,"2040/41",null,null,"Y+30",156.83514769493431,213.86176245248004]
[null,"2041/42",null,null,"Y+31",159.80240452677478,219.11726256947824]
[null,"2042/43",null,null,"Y+32",162.37973123613091,224.04169199922049]
[null,"2043/44",null,null,"Y+33",165.65359829983444,229.4857279672101]
[null,"2044/45",null,null,"Y+34",168.73541049718696,234.4742609761098]
[null,"2045/46",null,null,"Y+35",171.77226917054594,240.40565900603212]
[null,"2046/47",null,null,"Y+36",174.91995112128785,245.7012101231129]
[null,"2047/48",null,null,"Y+37",177.56238101159738,251.54905231133512]
[null,"2048/49",null,null,"Y+38",181.05879738024692,257.17009516908439]
[null,"2049/50",null,null,"Y+39",184.35560324538528,262.63160566574936]
[null,"2050/51",null,null,"Y+40",187.09062871726036,268.4924072895875]
[null,"2051/52",null,null,"Y+41",190.41529178451378,274.5654114225174]
[null,"2052/53",null,null,"Y+42",194.55404900147667,281.01154372622273]
[null,"2053/54",null,null,"Y+43",198.06879243253817,286.85338077095417]
[null,"2054/55",null,null,"Y+44",201.74326576042029,293.55815734189542]
[null,"2055/56",null,null,"Y+45",205.75010826301971,300.08661532097608]
[null,"2056/57",null,null,"Y+46",209.15206503930878,306.60801305868046]
[null,"2057/58",null,null,"Y+47",212.71956601258682,313.64899165212495]
[null,"2058/59",null,null,"Y+48",216.73450866280049,320.70547101173827]
[null,"2059/60",null,null,"Y+49",220.27012165930202,328.62022424215331]
[null,"2060/61",null,null,"Y+50",224.16127190103592,335.41517958699359]
[null,"2061/62",null,null,"Y+51",228.40591039431141,343.09969372675846]
[null,"2062/63",null,null,"Y+52",232.61017704225316,350.31472366948634]
[null,"2063/64",null,null,"Y+53",237.26948464076835,358.75802827868404]
[null,"2064/65",null,null,"Y+54",242.0747945234242,366.96003219237593]
[null,"2065/66",null,null,"Y+55",246.72609761854102,375.67883073380375]
[null,"2066/67",null,null,"Y+56",250.46887968946299,383.97209436642788]
[null,"2067/68",null,null,"Y+57",255.31734081218312,393.066296944876]
[null,"2068/69",null,null,"Y+58",260.41626295740565,401.93371110232408]
[null,"2069/70",null,null,"Y+59",265.64939038024312,410.51892619220826]
[null,"2070/71",null,null,"Y+60",270.14062412711201,419.33262404788917]
[null,"2071/72",null,null,"Y+61",275.17737954288077,427.8605098803655]
[null,"2072/73",null,null,"Y+62",280.48598827897308,437.77509341587654]
[null,"2073/74",null,null,"Y+63",285.30417901953598,447.00059506062894]
[null,"2074/75",null,null,"Y+64",291.19244504240214,457.11746824164567]
[null,"2075/76",null,null,"Y+65",295.93503445424193,467.57484442304292]
[null,"2076/77",null,null,"Y+66",302.02314089411351,477.43152163039787]
[null,"2077/78",null,null,"Y+67",307.56971647863156,488.75949720595787]
[null,"2078/79",null,null,"Y+68",313.15085634399753,499.83820263111738]
[null,"2079/80",null,null,"Y+69",319.39840691296547,509.45416702831238]
[null,"2080/81",null,null,"Y+70",325.13180302560664,521.05259377728169]
[null,"2081/82",null,null,"Y+71",331.43569465092435,532.53499551427296]
[null,"2082/83",null,null,"Y+72",337.64729495933636,545.45585572310233]
[null,"2083/84",null,null,"Y+73",344.16701716869039,557.80196660028116]
[null,"2084/85",null,null,"Y+74",351.21693544226031,569.01062983255724]
[null,"2085/86",null,null,"Y+75",358.25569522992583,581.70470484684381]
[null,"2086/87",null,null,"Y+76",364.73531978286701,594.05469568514798]
[null,"2087/88",null,null,"Y+77",372.0978438229688,607.78625135823552]
[null,"2088/89",null,null,"Y+78",378.76721711792959,620.9875717647011]
[null,"2089/90",null,null,"Y+79",385.52060123529634,634.18638459965348]
[null,"2090/91",null,null,"Y+80",391.62593875777048,648.6316785503019]
[null,"2091/92",null,null,"Y+81",399.37821229181179,661.359684176016]
[null,"2092/93",null,null,"Y+82",407.23718131128788,676.05715061161425]
[null,"2093/94",null,null,"Y+83",415.20169913905221,692.24087951214722]
[null,"2094/95",null,null,"Y+84",422.76339578816993,706.96413088124984]
[null,"2095/96",null,null,"Y+85",431.32172126303186,723.38013045454397]
[null,"2096/97",null,null,"Y+86",439.22383604276013,738.46523802153649]
[null,"2097/98",null,null,"Y+87",446.98521701895027,752.6605477537654]
[null,"2098/99",null,null,"Y+88",455.17567182123105,769.73977387845252]
[null,"2099/00",null,null,"Y+89",465.22312573306056,787.04650312827198]
[]
[]
[null,null,null,"Top"]

{"sheet":"TABLE TEMPLATE","index":11,"n_rows":127,"n_cols":5,"rows_kept":127,"cut":false,"hidden":true,"merged":[[10,0,10,1],[8,0,8,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG Table A  "]
["Table template"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links"]
["Contents"]
["TAG Unit XXX"]
[]
["Parameters:"]
["Starting year:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
[]
["Sheet Navigation:"]
[null,null,null,null,"This tab feeds Table"]
[null,null,null,null,"Data Book source tab:"]
[null,null,null,null,"TAG1: Unit "]
[]
[]
["Common data for scrolling (e.g. year)",null,null,"Main data headers (add extra copies if necessary; if you merge cells to improve navigation it should be in this row only)"]
[null,null,null,"Sub headers row 1"]
[null,null,null,"Sub headers row 2"]
[null,null,null,"Sub headers row 3"]
[null,{"$f":"'Source VoT'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B27+1","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$f":"B59+1","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$f":"B91+1","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[]
[null,null,null,"Top"]

{"sheet":"A1.1.1","index":12,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[23,3,23,4],[9,0,9,1],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1],[23,5,23,6],[23,7,23,8]]}
[]
[]
["TAG Table A 1.1.1"]
["Green Book Discount Rates"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ",{"$f":"'Discount %'!F7","v":"Green Book, HM Treasury - Paragraphs 6.52 - 6.59"}]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,{"$f":"'Discount %'!F8","v":"Green Book - Supplementary guidance on discounting"}]
["Links:"]
["Contents"]
["TAG Unit 3.5.4"]
["TAG Unit A 1.1"]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tab: Discount %"]
[null,null,null,null,{"$f":"'Discount %'!E20","v":"TAG1: Unit 3.5.4 (Table 1)"}]
[]
[]
["Table A 1.1.1:  Green Book Discount Rates"]
["Years from current year",null,null,"Discount rate (standard)",null,"Discount rate (health)",null,"Discount rate (variant)"]
[null,"0-30",null,{"$f":"'Discount %'!D25","v":3.5000000000000003E-2},null,{"$f":"'Discount %'!F25","v":1.4999999999999999E-2},null,{"$f":"'Discount %'!H25","v":0.03}]
[null,"31-75",null,{"$f":"'Discount %'!D26","v":0.03},null,{"$f":"'Discount %'!F26","v":1.29E-2},null,{"$f":"'Discount %'!H26","v":2.5700000000000001E-2}]
[null,"76-125",null,{"$f":"'Discount %'!D27","v":2.5000000000000001E-2},null,{"$f":"'Discount %'!F27","v":1.0699999999999999E-2},null,{"$f":"'Discount %'!H27","v":2.1399999999999999E-2}]
[null,"126-200",null,{"$f":"'Discount %'!D28","v":0.02},null,{"$f":"'Discount %'!F28","v":8.6E-3},null,{"$f":"'Discount %'!H28","v":1.7100000000000001E-2}]
[null,"201-300",null,{"$f":"'Discount %'!D29","v":1.4999999999999999E-2},null,{"$f":"'Discount %'!F29","v":6.4000000000000003E-3},null,{"$f":"'Discount %'!H29","v":1.29E-2}]
[null,"301 and over",null,{"$f":"'Discount %'!D30","v":0.01},null,{"$f":"'Discount %'!F30","v":4.3E-3},null,{"$f":"'Discount %'!H30","v":8.6E-3}]

{"sheet":"Discount %","index":13,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":true,"merged":[[23,3,23,4],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1],[23,5,23,6],[23,7,23,8]]}
[]
[]
["TAG Unit A 1.1"]
["Green Book Discount Rates"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Green Book, HM Treasury - Paragraphs 6.52 - 6.59"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Green Book - Supplementary guidance on discounting"]
["Links:"]
["Contents"]
["TAG Unit 3.5.4"]
["TAG Unit A 1.1"]
["Parameters:"]
[]
[]
["Source year:",2026]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 1.1.1"]
[null,null,null,null,"TAG1: Unit 3.5.4 (Table 1)"]
[]
[]
["Green Book Discount Rates"]
["Years from current year",null,null,"Discount rate (standard)",null,"Discount rate (health)",null,"Discount rate (variant)"]
[null,"0-30",null,3.5000000000000003E-2,null,1.4999999999999999E-2,null,0.03]
[null,"31-75",null,0.03,null,{"$f":"ROUND($F$25*(D26/$D$25),4)","v":1.29E-2},null,2.5700000000000001E-2]
[null,"76-125",null,2.5000000000000001E-2,null,{"$f":"ROUND($F$25*(D27/$D$25),4)","v":1.0699999999999999E-2},null,2.1399999999999999E-2]
[null,"126-200",null,0.02,null,8.6E-3,null,1.7100000000000001E-2]
[null,"201-300",null,1.4999999999999999E-2,null,6.4000000000000003E-3,null,1.29E-2]
[null,"301 and over",null,0.01,null,4.3E-3,null,8.6E-3]

{"sheet":"A1.2.1","index":14,"n_rows":122,"n_cols":8,"rows_kept":122,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A1.2.1"]
["Cost Inflation Series"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Real cost inflation index constructed from:"]
["Links",null,null,null,"2010/11-2014/15:","2.1p.p. uplift on annual basis; the PMean recommended uplift on the GDP deflator from OGP (2020)"]
["Contents",null,null,null,"2015/16-2024/25:","ONS Construction Output Prices Index, Table 2: New work output prices (Infrastructure), published 14/08/2025"]
["TAG Unit A 1.2",null,null,null,"2025/26 onwards:","2.1p.p. uplift on annual basis; the PMean recommended uplift on the GDP deflator from OGP (2020)"]
[null,null,null,null,"All values are presented in real terms (i.e. after removing background inflation, as represented by the GDP deflator)"]
["Parameters:"]
[null,null,null,null,"Pmean, plus distributions for P20 and P80 series from reference-class forecasting (RCF) evidence in:"]
["Sheet Navigation:",null,null,null,"OGP (2020), Updating the Evidence Behind the Optimism Bias Uplifts for Transport Appraisals"]
[null,null,null,null,"P20 and P80 RCF indices based upon simulated random draws, using P20 and P80 standard deviation, assuming a normal distribution."]
[null,null,null,null,"Index represents % chance that real cost inflation exceeds GDP deflator by X%, in index terms."]
[null,null,null,null,"For example, after five forecast years, 80% chance that cost inflation exceeds GDP deflator by 3.84%, mean expectation is 10.95%, and 20% chance that cost inflation exceeds GDP deflator by 17.83%, in index terms."]
[]
[null,null,null,null,"Where data is available, outturn years use ONS 'New work: Infrastructure' output price series. These years should be used when indexing cost prices to historical years only."]
[null,null,null,null,"General conversion to real prices should continue to use the GDP deflator, as recommended in TAG Unit A1.1 - Cost Benefit Analysis, and as shown in the Annual Parameters tab."]
[]
[null,null,null,null,"Data Book source tab: 'Cost Inflation', 'A5.3.1'"]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
[]
["Table A1.2.1: Cost inflation series",null,null,"Component series",null,null,"Uncertainty range"]
[null,null,null,"COPI","Pmean RCF:","Real cost inflation","Real cost inflation","Real cost inflation"]
[null,"Financial year",null,"annual","+ 2.1p.p annual","index (Pmean)","index (P20)","index (P80)"]
[null,null,null,"growth %pa","growth %pa",{"$f":"_xlfn.CONCAT(RIGHT('Cost Inflation'!$B$13,5),\"=100\")","v":"24/25=100"},{"$f":"_xlfn.CONCAT(RIGHT('Cost Inflation'!$B$13,5),\"=100\")","v":"24/25=100"},{"$f":"_xlfn.CONCAT(RIGHT('Cost Inflation'!$B$13,5),\"=100\")","v":"24/25=100"}]
[null,{"$f":"'Cost and rev series'!B28","v":"2010/11"},null,{"$f":"IF('Cost Inflation'!D26=\"\",\"-\",((1+('Cost Inflation'!D26/100))/(1+('A5.3.1'!D30/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B31='Cost Inflation'!B$13,100,IF(B31<'Cost Inflation'!B$13,F32/(1+IF(D32<>\"-\",D32,E32)/100),F30*(1+E31/100)))","v":87.059298713482193},{"$f":"IF(B31<='Cost Inflation'!B$13,F31,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B31,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":87.059298713482193},{"$f":"IF(B31<='Cost Inflation'!B$13,F31,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B31,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":87.059298713482193}]
[null,{"$f":"'Cost and rev series'!B29","v":"2011/12"},null,{"$f":"IF('Cost Inflation'!D27=\"\",\"-\",((1+('Cost Inflation'!D27/100))/(1+('A5.3.1'!D31/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B32='Cost Inflation'!B$13,100,IF(B32<'Cost Inflation'!B$13,F33/(1+IF(D33<>\"-\",D33,E33)/100),F31*(1+E32/100)))","v":88.887543986465317},{"$f":"IF(B32<='Cost Inflation'!B$13,F32,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B32,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":88.887543986465317},{"$f":"IF(B32<='Cost Inflation'!B$13,F32,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B32,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":88.887543986465317}]
[null,{"$f":"'Cost and rev series'!B30","v":"2012/13"},null,{"$f":"IF('Cost Inflation'!D28=\"\",\"-\",((1+('Cost Inflation'!D28/100))/(1+('A5.3.1'!D32/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B33='Cost Inflation'!B$13,100,IF(B33<'Cost Inflation'!B$13,F34/(1+IF(D34<>\"-\",D34,E34)/100),F32*(1+E33/100)))","v":90.754182410181087},{"$f":"IF(B33<='Cost Inflation'!B$13,F33,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B33,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":90.754182410181087},{"$f":"IF(B33<='Cost Inflation'!B$13,F33,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B33,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":90.754182410181087}]
[null,{"$f":"'Cost and rev series'!B31","v":"2013/14"},null,{"$f":"IF('Cost Inflation'!D29=\"\",\"-\",((1+('Cost Inflation'!D29/100))/(1+('A5.3.1'!D33/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B34='Cost Inflation'!B$13,100,IF(B34<'Cost Inflation'!B$13,F35/(1+IF(D35<>\"-\",D35,E35)/100),F33*(1+E34/100)))","v":92.660020240794879},{"$f":"IF(B34<='Cost Inflation'!B$13,F34,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B34,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":92.660020240794879},{"$f":"IF(B34<='Cost Inflation'!B$13,F34,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B34,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":92.660020240794879}]
[null,{"$f":"'Cost and rev series'!B32","v":"2014/15"},null,{"$f":"IF('Cost Inflation'!D30=\"\",\"-\",((1+('Cost Inflation'!D30/100))/(1+('A5.3.1'!D34/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B35='Cost Inflation'!B$13,100,IF(B35<'Cost Inflation'!B$13,F36/(1+IF(D36<>\"-\",D36,E36)/100),F34*(1+E35/100)))","v":94.605880665851558},{"$f":"IF(B35<='Cost Inflation'!B$13,F35,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B35,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":94.605880665851558},{"$f":"IF(B35<='Cost Inflation'!B$13,F35,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B35,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":94.605880665851558}]
[null,{"$f":"'Cost and rev series'!B33","v":"2015/16"},null,{"$f":"IF('Cost Inflation'!D31=\"\",\"-\",((1+('Cost Inflation'!D31/100))/(1+('A5.3.1'!D35/100))-1)*100)","v":0.51119513048405452},2.1,{"$f":"IF(B36='Cost Inflation'!B$13,100,IF(B36<'Cost Inflation'!B$13,F37/(1+IF(D37<>\"-\",D37,E37)/100),F35*(1+E36/100)))","v":95.089501320966946},{"$f":"IF(B36<='Cost Inflation'!B$13,F36,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B36,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":95.089501320966946},{"$f":"IF(B36<='Cost Inflation'!B$13,F36,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B36,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":95.089501320966946}]
[null,{"$f":"'Cost and rev series'!B34","v":"2016/17"},null,{"$f":"IF('Cost Inflation'!D32=\"\",\"-\",((1+('Cost Inflation'!D32/100))/(1+('A5.3.1'!D36/100))-1)*100)","v":-1.2496346655795243},2.1,{"$f":"IF(B37='Cost Inflation'!B$13,100,IF(B37<'Cost Inflation'!B$13,F38/(1+IF(D38<>\"-\",D38,E38)/100),F36*(1+E37/100)))","v":93.901229949133437},{"$f":"IF(B37<='Cost Inflation'!B$13,F37,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B37,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":93.901229949133437},{"$f":"IF(B37<='Cost Inflation'!B$13,F37,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B37,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":93.901229949133437}]
[null,{"$f":"'Cost and rev series'!B35","v":"2017/18"},null,{"$f":"IF('Cost Inflation'!D33=\"\",\"-\",((1+('Cost Inflation'!D33/100))/(1+('A5.3.1'!D37/100))-1)*100)","v":0.28649708545740449},2.1,{"$f":"IF(B38='Cost Inflation'!B$13,100,IF(B38<'Cost Inflation'!B$13,F39/(1+IF(D39<>\"-\",D39,E39)/100),F37*(1+E38/100)))","v":94.170254236146363},{"$f":"IF(B38<='Cost Inflation'!B$13,F38,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B38,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":94.170254236146363},{"$f":"IF(B38<='Cost Inflation'!B$13,F38,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B38,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":94.170254236146363}]
[null,{"$f":"'Cost and rev series'!B36","v":"2018/19"},null,{"$f":"IF('Cost Inflation'!D34=\"\",\"-\",((1+('Cost Inflation'!D34/100))/(1+('A5.3.1'!D38/100))-1)*100)","v":1.3629868876719797},2.1,{"$f":"IF(B39='Cost Inflation'!B$13,100,IF(B39<'Cost Inflation'!B$13,F40/(1+IF(D40<>\"-\",D40,E40)/100),F38*(1+E39/100)))","v":95.4537824534724},{"$f":"IF(B39<='Cost Inflation'!B$13,F39,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B39,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":95.4537824534724},{"$f":"IF(B39<='Cost Inflation'!B$13,F39,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B39,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":95.4537824534724}]
[null,{"$f":"'Cost and rev series'!B37","v":"2019/20"},null,{"$f":"IF('Cost Inflation'!D35=\"\",\"-\",((1+('Cost Inflation'!D35/100))/(1+('A5.3.1'!D39/100))-1)*100)","v":1.7958610619833282},2.1,{"$f":"IF(B40='Cost Inflation'!B$13,100,IF(B40<'Cost Inflation'!B$13,F41/(1+IF(D41<>\"-\",D41,E41)/100),F39*(1+E40/100)))","v":97.167999764744579},{"$f":"IF(B40<='Cost Inflation'!B$13,F40,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B40,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":97.167999764744579},{"$f":"IF(B40<='Cost Inflation'!B$13,F40,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B40,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":97.167999764744579}]
[null,{"$f":"'Cost and rev series'!B38","v":"2020/21"},null,{"$f":"IF('Cost Inflation'!D36=\"\",\"-\",((1+('Cost Inflation'!D36/100))/(1+('A5.3.1'!D40/100))-1)*100)","v":-3.3584897576739103},2.1,{"$f":"IF(B41='Cost Inflation'!B$13,100,IF(B41<'Cost Inflation'!B$13,F42/(1+IF(D42<>\"-\",D42,E42)/100),F40*(1+E41/100)))","v":93.904622444909023},{"$f":"IF(B41<='Cost Inflation'!B$13,F41,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B41,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":93.904622444909023},{"$f":"IF(B41<='Cost Inflation'!B$13,F41,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B41,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":93.904622444909023}]
[null,{"$f":"'Cost and rev series'!B39","v":"2021/22"},null,{"$f":"IF('Cost Inflation'!D37=\"\",\"-\",((1+('Cost Inflation'!D37/100))/(1+('A5.3.1'!D41/100))-1)*100)","v":3.6685192971023683},2.1,{"$f":"IF(B42='Cost Inflation'!B$13,100,IF(B42<'Cost Inflation'!B$13,F43/(1+IF(D43<>\"-\",D43,E43)/100),F41*(1+E42/100)))","v":97.349531640171634},{"$f":"IF(B42<='Cost Inflation'!B$13,F42,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B42,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":97.349531640171634},{"$f":"IF(B42<='Cost Inflation'!B$13,F42,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B42,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":97.349531640171634}]
[null,{"$f":"'Cost and rev series'!B40","v":"2022/23"},null,{"$f":"IF('Cost Inflation'!D38=\"\",\"-\",((1+('Cost Inflation'!D38/100))/(1+('A5.3.1'!D42/100))-1)*100)","v":6.213781147153119},2.1,{"$f":"IF(B43='Cost Inflation'!B$13,100,IF(B43<'Cost Inflation'!B$13,F44/(1+IF(D44<>\"-\",D44,E44)/100),F42*(1+E43/100)))","v":103.39861848407048},{"$f":"IF(B43<='Cost Inflation'!B$13,F43,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B43,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":103.39861848407048},{"$f":"IF(B43<='Cost Inflation'!B$13,F43,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B43,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":103.39861848407048}]
[null,{"$f":"'Cost and rev series'!B41","v":"2023/24"},null,{"$f":"IF('Cost Inflation'!D39=\"\",\"-\",((1+('Cost Inflation'!D39/100))/(1+('A5.3.1'!D43/100))-1)*100)","v":-2.2013320427639704},2.1,{"$f":"IF(B44='Cost Inflation'!B$13,100,IF(B44<'Cost Inflation'!B$13,F45/(1+IF(D45<>\"-\",D45,E45)/100),F43*(1+E44/100)))","v":101.12247156360537},{"$f":"IF(B44<='Cost Inflation'!B$13,F44,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B44,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":101.12247156360537},{"$f":"IF(B44<='Cost Inflation'!B$13,F44,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B44,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":101.12247156360537}]
[null,{"$f":"'Cost and rev series'!B42","v":"2024/25"},null,{"$f":"IF('Cost Inflation'!D40=\"\",\"-\",((1+('Cost Inflation'!D40/100))/(1+('A5.3.1'!D44/100))-1)*100)","v":-1.1100119946132359},2.1,{"$f":"IF(B45='Cost Inflation'!B$13,100,IF(B45<'Cost Inflation'!B$13,F46/(1+IF(D46<>\"-\",D46,E46)/100),F44*(1+E45/100)))","v":100},{"$f":"IF(B45<='Cost Inflation'!B$13,F45,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B45,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":100},{"$f":"IF(B45<='Cost Inflation'!B$13,F45,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B45,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":100}]
[null,{"$f":"'Cost and rev series'!B43","v":"2025/26"},null,{"$f":"IF('Cost Inflation'!D41=\"\",\"-\",((1+('Cost Inflation'!D41/100))/(1+('A5.3.1'!D45/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B46='Cost Inflation'!B$13,100,IF(B46<'Cost Inflation'!B$13,F47/(1+IF(D47<>\"-\",D47,E47)/100),F45*(1+E46/100)))","v":102.1},{"$f":"IF(B46<='Cost Inflation'!B$13,F46,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B46,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":99.27732887675468},{"$f":"IF(B46<='Cost Inflation'!B$13,F46,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B46,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":104.95542970003615}]
[null,{"$f":"'Cost and rev series'!B44","v":"2026/27"},null,{"$f":"IF('Cost Inflation'!D42=\"\",\"-\",((1+('Cost Inflation'!D42/100))/(1+('A5.3.1'!D46/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B47='Cost Inflation'!B$13,100,IF(B47<'Cost Inflation'!B$13,F48/(1+IF(D48<>\"-\",D48,E48)/100),F46*(1+E47/100)))","v":104.24409999999999},{"$f":"IF(B47<='Cost Inflation'!B$13,F47,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B47,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":100.04201292010961},{"$f":"IF(B47<='Cost Inflation'!B$13,F47,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B47,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":108.42271181084988}]
[null,{"$f":"'Cost and rev series'!B45","v":"2027/28"},null,{"$f":"IF('Cost Inflation'!D43=\"\",\"-\",((1+('Cost Inflation'!D43/100))/(1+('A5.3.1'!D47/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B48='Cost Inflation'!B$13,100,IF(B48<'Cost Inflation'!B$13,F49/(1+IF(D49<>\"-\",D49,E49)/100),F47*(1+E48/100)))","v":106.43322609999998},{"$f":"IF(B48<='Cost Inflation'!B$13,F48,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B48,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":101.24329329588586},{"$f":"IF(B48<='Cost Inflation'!B$13,F48,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B48,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":111.57427566049596}]
[null,{"$f":"'Cost and rev series'!B46","v":"2028/29"},null,{"$f":"IF('Cost Inflation'!D44=\"\",\"-\",((1+('Cost Inflation'!D44/100))/(1+('A5.3.1'!D48/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B49='Cost Inflation'!B$13,100,IF(B49<'Cost Inflation'!B$13,F50/(1+IF(D50<>\"-\",D50,E50)/100),F48*(1+E49/100)))","v":108.66832384809997},{"$f":"IF(B49<='Cost Inflation'!B$13,F49,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B49,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":102.54395145455899},{"$f":"IF(B49<='Cost Inflation'!B$13,F49,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B49,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":114.8578973199659}]
[null,{"$f":"'Cost and rev series'!B47","v":"2029/30"},null,{"$f":"IF('Cost Inflation'!D45=\"\",\"-\",((1+('Cost Inflation'!D45/100))/(1+('A5.3.1'!D49/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B50='Cost Inflation'!B$13,100,IF(B50<'Cost Inflation'!B$13,F51/(1+IF(D51<>\"-\",D51,E51)/100),F49*(1+E50/100)))","v":110.95035864891007},{"$f":"IF(B50<='Cost Inflation'!B$13,F50,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B50,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":103.88548551255363},{"$f":"IF(B50<='Cost Inflation'!B$13,F50,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B50,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":117.93633108339696}]
[null,{"$f":"'Cost and rev series'!B48","v":"2030/31"},null,{"$f":"IF('Cost Inflation'!D46=\"\",\"-\",((1+('Cost Inflation'!D46/100))/(1+('A5.3.1'!D50/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B51='Cost Inflation'!B$13,100,IF(B51<'Cost Inflation'!B$13,F52/(1+IF(D52<>\"-\",D52,E52)/100),F50*(1+E51/100)))","v":113.28031618053717},{"$f":"IF(B51<='Cost Inflation'!B$13,F51,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B51,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":105.38422283783864},{"$f":"IF(B51<='Cost Inflation'!B$13,F51,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B51,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":121.1077543675807}]
[null,{"$f":"'Cost and rev series'!B49","v":"2031/32"},null,{"$f":"IF('Cost Inflation'!D47=\"\",\"-\",((1+('Cost Inflation'!D47/100))/(1+('A5.3.1'!D51/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B52='Cost Inflation'!B$13,100,IF(B52<'Cost Inflation'!B$13,F53/(1+IF(D53<>\"-\",D53,E53)/100),F51*(1+E52/100)))","v":115.65920282032845},{"$f":"IF(B52<='Cost Inflation'!B$13,F52,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B52,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":106.90826225512689},{"$f":"IF(B52<='Cost Inflation'!B$13,F52,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B52,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":124.32463138342665}]
[null,{"$f":"'Cost and rev series'!B50","v":"2032/33"},null,{"$f":"IF('Cost Inflation'!D48=\"\",\"-\",((1+('Cost Inflation'!D48/100))/(1+('A5.3.1'!D52/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B53='Cost Inflation'!B$13,100,IF(B53<'Cost Inflation'!B$13,F54/(1+IF(D54<>\"-\",D54,E54)/100),F52*(1+E53/100)))","v":118.08804607955533},{"$f":"IF(B53<='Cost Inflation'!B$13,F53,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B53,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":108.40991218039532},{"$f":"IF(B53<='Cost Inflation'!B$13,F53,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B53,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":127.40346914372027}]
[null,{"$f":"'Cost and rev series'!B51","v":"2033/34"},null,{"$f":"IF('Cost Inflation'!D49=\"\",\"-\",((1+('Cost Inflation'!D49/100))/(1+('A5.3.1'!D53/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B54='Cost Inflation'!B$13,100,IF(B54<'Cost Inflation'!B$13,F55/(1+IF(D55<>\"-\",D55,E55)/100),F53*(1+E54/100)))","v":120.56789504722597},{"$f":"IF(B54<='Cost Inflation'!B$13,F54,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B54,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":110.0842851248882},{"$f":"IF(B54<='Cost Inflation'!B$13,F54,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B54,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":130.61344459657451}]
[null,{"$f":"'Cost and rev series'!B52","v":"2034/35"},null,{"$f":"IF('Cost Inflation'!D50=\"\",\"-\",((1+('Cost Inflation'!D50/100))/(1+('A5.3.1'!D54/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B55='Cost Inflation'!B$13,100,IF(B55<'Cost Inflation'!B$13,F56/(1+IF(D56<>\"-\",D56,E56)/100),F54*(1+E55/100)))","v":123.09982084321771},{"$f":"IF(B55<='Cost Inflation'!B$13,F55,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B55,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":111.72556634261564},{"$f":"IF(B55<='Cost Inflation'!B$13,F55,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B55,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":134.0287743777227}]
[null,{"$f":"'Cost and rev series'!B53","v":"2035/36"},null,{"$f":"IF('Cost Inflation'!D51=\"\",\"-\",((1+('Cost Inflation'!D51/100))/(1+('A5.3.1'!D55/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B56='Cost Inflation'!B$13,100,IF(B56<'Cost Inflation'!B$13,F57/(1+IF(D57<>\"-\",D57,E57)/100),F55*(1+E56/100)))","v":125.68491708092527},{"$f":"IF(B56<='Cost Inflation'!B$13,F56,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B56,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":113.62509177640597},{"$f":"IF(B56<='Cost Inflation'!B$13,F56,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B56,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":137.38240526990432}]
[null,{"$f":"'Cost and rev series'!B54","v":"2036/37"},null,{"$f":"IF('Cost Inflation'!D52=\"\",\"-\",((1+('Cost Inflation'!D52/100))/(1+('A5.3.1'!D56/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B57='Cost Inflation'!B$13,100,IF(B57<'Cost Inflation'!B$13,F58/(1+IF(D58<>\"-\",D58,E58)/100),F56*(1+E57/100)))","v":128.3243003396247},{"$f":"IF(B57<='Cost Inflation'!B$13,F57,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B57,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":115.51643996948322},{"$f":"IF(B57<='Cost Inflation'!B$13,F57,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B57,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":140.68407228033558}]
[null,{"$f":"'Cost and rev series'!B55","v":"2037/38"},null,{"$f":"IF('Cost Inflation'!D53=\"\",\"-\",((1+('Cost Inflation'!D53/100))/(1+('A5.3.1'!D57/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B58='Cost Inflation'!B$13,100,IF(B58<'Cost Inflation'!B$13,F59/(1+IF(D59<>\"-\",D59,E59)/100),F57*(1+E58/100)))","v":131.01911064675681},{"$f":"IF(B58<='Cost Inflation'!B$13,F58,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B58,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":117.55532461557982},{"$f":"IF(B58<='Cost Inflation'!B$13,F58,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B58,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":144.39170203686061}]
[null,{"$f":"'Cost and rev series'!B56","v":"2038/39"},null,{"$f":"IF('Cost Inflation'!D54=\"\",\"-\",((1+('Cost Inflation'!D54/100))/(1+('A5.3.1'!D58/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B59='Cost Inflation'!B$13,100,IF(B59<'Cost Inflation'!B$13,F60/(1+IF(D60<>\"-\",D60,E60)/100),F58*(1+E59/100)))","v":133.7705119703387},{"$f":"IF(B59<='Cost Inflation'!B$13,F59,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B59,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":119.39093513861596},{"$f":"IF(B59<='Cost Inflation'!B$13,F59,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B59,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":147.78828010327231}]
[null,{"$f":"'Cost and rev series'!B57","v":"2039/40"},null,{"$f":"IF('Cost Inflation'!D55=\"\",\"-\",((1+('Cost Inflation'!D55/100))/(1+('A5.3.1'!D59/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B60='Cost Inflation'!B$13,100,IF(B60<'Cost Inflation'!B$13,F61/(1+IF(D61<>\"-\",D61,E61)/100),F59*(1+E60/100)))","v":136.57969272171582},{"$f":"IF(B60<='Cost Inflation'!B$13,F60,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B60,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":121.44611080477033},{"$f":"IF(B60<='Cost Inflation'!B$13,F60,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B60,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":151.28965523415116}]
[null,{"$f":"'Cost and rev series'!B58","v":"2040/41"},null,{"$f":"IF('Cost Inflation'!D56=\"\",\"-\",((1+('Cost Inflation'!D56/100))/(1+('A5.3.1'!D60/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B61='Cost Inflation'!B$13,100,IF(B61<'Cost Inflation'!B$13,F62/(1+IF(D62<>\"-\",D62,E62)/100),F60*(1+E61/100)))","v":139.44786626887185},{"$f":"IF(B61<='Cost Inflation'!B$13,F61,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B61,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":123.38843636682672},{"$f":"IF(B61<='Cost Inflation'!B$13,F61,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B61,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":154.88247810012334}]
[null,{"$f":"'Cost and rev series'!B59","v":"2041/42"},null,{"$f":"IF('Cost Inflation'!D57=\"\",\"-\",((1+('Cost Inflation'!D57/100))/(1+('A5.3.1'!D61/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B62='Cost Inflation'!B$13,100,IF(B62<'Cost Inflation'!B$13,F63/(1+IF(D63<>\"-\",D63,E63)/100),F61*(1+E62/100)))","v":142.37627146051815},{"$f":"IF(B62<='Cost Inflation'!B$13,F62,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B62,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":125.4689629409506},{"$f":"IF(B62<='Cost Inflation'!B$13,F62,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B62,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":158.62439269951051}]
[null,{"$f":"'Cost and rev series'!B60","v":"2042/43"},null,{"$f":"IF('Cost Inflation'!D58=\"\",\"-\",((1+('Cost Inflation'!D58/100))/(1+('A5.3.1'!D62/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B63='Cost Inflation'!B$13,100,IF(B63<'Cost Inflation'!B$13,F64/(1+IF(D64<>\"-\",D64,E64)/100),F62*(1+E63/100)))","v":145.36617316118901},{"$f":"IF(B63<='Cost Inflation'!B$13,F63,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B63,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":127.30032398968774},{"$f":"IF(B63<='Cost Inflation'!B$13,F63,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B63,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":162.50820492631752}]
[null,{"$f":"'Cost and rev series'!B61","v":"2043/44"},null,{"$f":"IF('Cost Inflation'!D59=\"\",\"-\",((1+('Cost Inflation'!D59/100))/(1+('A5.3.1'!D63/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B64='Cost Inflation'!B$13,100,IF(B64<'Cost Inflation'!B$13,F65/(1+IF(D65<>\"-\",D65,E65)/100),F63*(1+E64/100)))","v":148.41886279757398},{"$f":"IF(B64<='Cost Inflation'!B$13,F64,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B64,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":129.83995799690624},{"$f":"IF(B64<='Cost Inflation'!B$13,F64,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B64,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":166.17944241556671}]
[null,{"$f":"'Cost and rev series'!B62","v":"2044/45"},null,{"$f":"IF('Cost Inflation'!D60=\"\",\"-\",((1+('Cost Inflation'!D60/100))/(1+('A5.3.1'!D64/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B65='Cost Inflation'!B$13,100,IF(B65<'Cost Inflation'!B$13,F66/(1+IF(D66<>\"-\",D66,E66)/100),F64*(1+E65/100)))","v":151.53565891632303},{"$f":"IF(B65<='Cost Inflation'!B$13,F65,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B65,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":132.0358337143457},{"$f":"IF(B65<='Cost Inflation'!B$13,F65,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B65,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":170.17552170329301}]
[null,{"$f":"'Cost and rev series'!B63","v":"2045/46"},null,{"$f":"IF('Cost Inflation'!D61=\"\",\"-\",((1+('Cost Inflation'!D61/100))/(1+('A5.3.1'!D65/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B66='Cost Inflation'!B$13,100,IF(B66<'Cost Inflation'!B$13,F67/(1+IF(D67<>\"-\",D67,E67)/100),F65*(1+E66/100)))","v":154.71790775356581},{"$f":"IF(B66<='Cost Inflation'!B$13,F66,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B66,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":134.22206069824028},{"$f":"IF(B66<='Cost Inflation'!B$13,F66,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B66,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":174.2151345363238}]
[null,{"$f":"'Cost and rev series'!B64","v":"2046/47"},null,{"$f":"IF('Cost Inflation'!D62=\"\",\"-\",((1+('Cost Inflation'!D62/100))/(1+('A5.3.1'!D66/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B67='Cost Inflation'!B$13,100,IF(B67<'Cost Inflation'!B$13,F68/(1+IF(D68<>\"-\",D68,E68)/100),F66*(1+E67/100)))","v":157.96698381639067},{"$f":"IF(B67<='Cost Inflation'!B$13,F67,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B67,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":136.44347741849214},{"$f":"IF(B67<='Cost Inflation'!B$13,F67,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B67,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":178.14393650977976}]
[null,{"$f":"'Cost and rev series'!B65","v":"2047/48"},null,{"$f":"IF('Cost Inflation'!D63=\"\",\"-\",((1+('Cost Inflation'!D63/100))/(1+('A5.3.1'!D67/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B68='Cost Inflation'!B$13,100,IF(B68<'Cost Inflation'!B$13,F69/(1+IF(D69<>\"-\",D69,E69)/100),F67*(1+E68/100)))","v":161.28429047653486},{"$f":"IF(B68<='Cost Inflation'!B$13,F68,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B68,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":138.89451334842556},{"$f":"IF(B68<='Cost Inflation'!B$13,F68,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B68,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":182.49967288153223}]
[null,{"$f":"'Cost and rev series'!B66","v":"2048/49"},null,{"$f":"IF('Cost Inflation'!D64=\"\",\"-\",((1+('Cost Inflation'!D64/100))/(1+('A5.3.1'!D68/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B69='Cost Inflation'!B$13,100,IF(B69<'Cost Inflation'!B$13,F70/(1+IF(D70<>\"-\",D70,E70)/100),F68*(1+E69/100)))","v":164.67126057654207},{"$f":"IF(B69<='Cost Inflation'!B$13,F69,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B69,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":141.33947634279252},{"$f":"IF(B69<='Cost Inflation'!B$13,F69,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B69,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":186.71248995457202}]
[null,{"$f":"'Cost and rev series'!B67","v":"2049/50"},null,{"$f":"IF('Cost Inflation'!D65=\"\",\"-\",((1+('Cost Inflation'!D65/100))/(1+('A5.3.1'!D69/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B70='Cost Inflation'!B$13,100,IF(B70<'Cost Inflation'!B$13,F71/(1+IF(D71<>\"-\",D71,E71)/100),F69*(1+E70/100)))","v":168.12935704864944},{"$f":"IF(B70<='Cost Inflation'!B$13,F70,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B70,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":143.72980415689267},{"$f":"IF(B70<='Cost Inflation'!B$13,F70,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B70,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":190.95551819188327}]
[null,{"$f":"'Cost and rev series'!B68","v":"2050/51"},null,{"$f":"IF('Cost Inflation'!D66=\"\",\"-\",((1+('Cost Inflation'!D66/100))/(1+('A5.3.1'!D70/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B71='Cost Inflation'!B$13,100,IF(B71<'Cost Inflation'!B$13,F72/(1+IF(D72<>\"-\",D72,E72)/100),F70*(1+E71/100)))","v":171.66007354667107},{"$f":"IF(B71<='Cost Inflation'!B$13,F71,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B71,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":146.18880126731472},{"$f":"IF(B71<='Cost Inflation'!B$13,F71,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B71,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":195.62154354882591}]
[null,{"$f":"'Cost and rev series'!B69","v":"2051/52"},null,{"$f":"IF('Cost Inflation'!D67=\"\",\"-\",((1+('Cost Inflation'!D67/100))/(1+('A5.3.1'!D71/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B72='Cost Inflation'!B$13,100,IF(B72<'Cost Inflation'!B$13,F73/(1+IF(D73<>\"-\",D73,E73)/100),F71*(1+E72/100)))","v":175.26493509115116},{"$f":"IF(B72<='Cost Inflation'!B$13,F72,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B72,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":148.84031183615696},{"$f":"IF(B72<='Cost Inflation'!B$13,F72,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B72,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":199.92642722633164}]
[null,{"$f":"'Cost and rev series'!B70","v":"2052/53"},null,{"$f":"IF('Cost Inflation'!D68=\"\",\"-\",((1+('Cost Inflation'!D68/100))/(1+('A5.3.1'!D72/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B73='Cost Inflation'!B$13,100,IF(B73<'Cost Inflation'!B$13,F74/(1+IF(D74<>\"-\",D74,E74)/100),F72*(1+E73/100)))","v":178.94549872806533},{"$f":"IF(B73<='Cost Inflation'!B$13,F73,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B73,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":151.44700873335907},{"$f":"IF(B73<='Cost Inflation'!B$13,F73,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B73,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":204.6001783706227}]
[null,{"$f":"'Cost and rev series'!B71","v":"2053/54"},null,{"$f":"IF('Cost Inflation'!D69=\"\",\"-\",((1+('Cost Inflation'!D69/100))/(1+('A5.3.1'!D73/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B74='Cost Inflation'!B$13,100,IF(B74<'Cost Inflation'!B$13,F75/(1+IF(D75<>\"-\",D75,E75)/100),F73*(1+E74/100)))","v":182.7033542013547},{"$f":"IF(B74<='Cost Inflation'!B$13,F74,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B74,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":154.07043409892103},{"$f":"IF(B74<='Cost Inflation'!B$13,F74,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B74,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":209.30898713438259}]
[null,{"$f":"'Cost and rev series'!B72","v":"2054/55"},null,{"$f":"IF('Cost Inflation'!D70=\"\",\"-\",((1+('Cost Inflation'!D70/100))/(1+('A5.3.1'!D74/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B75='Cost Inflation'!B$13,100,IF(B75<'Cost Inflation'!B$13,F76/(1+IF(D76<>\"-\",D76,E76)/100),F74*(1+E75/100)))","v":186.54012463958313},{"$f":"IF(B75<='Cost Inflation'!B$13,F75,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B75,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":156.83514769493431},{"$f":"IF(B75<='Cost Inflation'!B$13,F75,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B75,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":213.86176245248004}]
[null,{"$f":"'Cost and rev series'!B73","v":"2055/56"},null,{"$f":"IF('Cost Inflation'!D71=\"\",\"-\",((1+('Cost Inflation'!D71/100))/(1+('A5.3.1'!D75/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B76='Cost Inflation'!B$13,100,IF(B76<'Cost Inflation'!B$13,F77/(1+IF(D77<>\"-\",D77,E77)/100),F75*(1+E76/100)))","v":190.45746725701434},{"$f":"IF(B76<='Cost Inflation'!B$13,F76,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B76,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":159.80240452677478},{"$f":"IF(B76<='Cost Inflation'!B$13,F76,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B76,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":219.11726256947824}]
[null,{"$f":"'Cost and rev series'!B74","v":"2056/57"},null,{"$f":"IF('Cost Inflation'!D72=\"\",\"-\",((1+('Cost Inflation'!D72/100))/(1+('A5.3.1'!D76/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B77='Cost Inflation'!B$13,100,IF(B77<'Cost Inflation'!B$13,F78/(1+IF(D78<>\"-\",D78,E78)/100),F76*(1+E77/100)))","v":194.45707406941162},{"$f":"IF(B77<='Cost Inflation'!B$13,F77,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B77,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":162.37973123613091},{"$f":"IF(B77<='Cost Inflation'!B$13,F77,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B77,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":224.04169199922049}]
[null,{"$f":"'Cost and rev series'!B75","v":"2057/58"},null,{"$f":"IF('Cost Inflation'!D73=\"\",\"-\",((1+('Cost Inflation'!D73/100))/(1+('A5.3.1'!D77/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B78='Cost Inflation'!B$13,100,IF(B78<'Cost Inflation'!B$13,F79/(1+IF(D79<>\"-\",D79,E79)/100),F77*(1+E78/100)))","v":198.54067262486925},{"$f":"IF(B78<='Cost Inflation'!B$13,F78,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B78,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":165.65359829983444},{"$f":"IF(B78<='Cost Inflation'!B$13,F78,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B78,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":229.4857279672101}]
[null,{"$f":"'Cost and rev series'!B76","v":"2058/59"},null,{"$f":"IF('Cost Inflation'!D74=\"\",\"-\",((1+('Cost Inflation'!D74/100))/(1+('A5.3.1'!D78/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B79='Cost Inflation'!B$13,100,IF(B79<'Cost Inflation'!B$13,F80/(1+IF(D80<>\"-\",D80,E80)/100),F78*(1+E79/100)))","v":202.71002674999147},{"$f":"IF(B79<='Cost Inflation'!B$13,F79,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B79,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":168.73541049718696},{"$f":"IF(B79<='Cost Inflation'!B$13,F79,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B79,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":234.4742609761098}]
[null,{"$f":"'Cost and rev series'!B77","v":"2059/60"},null,{"$f":"IF('Cost Inflation'!D75=\"\",\"-\",((1+('Cost Inflation'!D75/100))/(1+('A5.3.1'!D79/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B80='Cost Inflation'!B$13,100,IF(B80<'Cost Inflation'!B$13,F81/(1+IF(D81<>\"-\",D81,E81)/100),F79*(1+E80/100)))","v":206.96693731174128},{"$f":"IF(B80<='Cost Inflation'!B$13,F80,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B80,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":171.77226917054594},{"$f":"IF(B80<='Cost Inflation'!B$13,F80,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B80,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":240.40565900603212}]
[null,{"$f":"'Cost and rev series'!B78","v":"2060/61"},null,{"$f":"IF('Cost Inflation'!D76=\"\",\"-\",((1+('Cost Inflation'!D76/100))/(1+('A5.3.1'!D80/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B81='Cost Inflation'!B$13,100,IF(B81<'Cost Inflation'!B$13,F82/(1+IF(D82<>\"-\",D82,E82)/100),F80*(1+E81/100)))","v":211.31324299528782},{"$f":"IF(B81<='Cost Inflation'!B$13,F81,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B81,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":174.91995112128785},{"$f":"IF(B81<='Cost Inflation'!B$13,F81,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B81,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":245.7012101231129}]
[null,{"$f":"'Cost and rev series'!B79","v":"2061/62"},null,{"$f":"IF('Cost Inflation'!D77=\"\",\"-\",((1+('Cost Inflation'!D77/100))/(1+('A5.3.1'!D81/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B82='Cost Inflation'!B$13,100,IF(B82<'Cost Inflation'!B$13,F83/(1+IF(D83<>\"-\",D83,E83)/100),F81*(1+E82/100)))","v":215.75082109818885},{"$f":"IF(B82<='Cost Inflation'!B$13,F82,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B82,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":177.56238101159738},{"$f":"IF(B82<='Cost Inflation'!B$13,F82,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B82,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":251.54905231133512}]
[null,{"$f":"'Cost and rev series'!B80","v":"2062/63"},null,{"$f":"IF('Cost Inflation'!D78=\"\",\"-\",((1+('Cost Inflation'!D78/100))/(1+('A5.3.1'!D82/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B83='Cost Inflation'!B$13,100,IF(B83<'Cost Inflation'!B$13,F84/(1+IF(D84<>\"-\",D84,E84)/100),F82*(1+E83/100)))","v":220.2815883412508},{"$f":"IF(B83<='Cost Inflation'!B$13,F83,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B83,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":181.05879738024692},{"$f":"IF(B83<='Cost Inflation'!B$13,F83,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B83,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":257.17009516908439}]
[null,{"$f":"'Cost and rev series'!B81","v":"2063/64"},null,{"$f":"IF('Cost Inflation'!D79=\"\",\"-\",((1+('Cost Inflation'!D79/100))/(1+('A5.3.1'!D83/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B84='Cost Inflation'!B$13,100,IF(B84<'Cost Inflation'!B$13,F85/(1+IF(D85<>\"-\",D85,E85)/100),F83*(1+E84/100)))","v":224.90750169641703},{"$f":"IF(B84<='Cost Inflation'!B$13,F84,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B84,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":184.35560324538528},{"$f":"IF(B84<='Cost Inflation'!B$13,F84,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B84,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":262.63160566574936}]
[null,{"$f":"'Cost and rev series'!B82","v":"2064/65"},null,{"$f":"IF('Cost Inflation'!D80=\"\",\"-\",((1+('Cost Inflation'!D80/100))/(1+('A5.3.1'!D84/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B85='Cost Inflation'!B$13,100,IF(B85<'Cost Inflation'!B$13,F86/(1+IF(D86<>\"-\",D86,E86)/100),F84*(1+E85/100)))","v":229.63055923204178},{"$f":"IF(B85<='Cost Inflation'!B$13,F85,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B85,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":187.09062871726036},{"$f":"IF(B85<='Cost Inflation'!B$13,F85,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B85,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":268.4924072895875}]
[null,{"$f":"'Cost and rev series'!B83","v":"2065/66"},null,{"$f":"IF('Cost Inflation'!D81=\"\",\"-\",((1+('Cost Inflation'!D81/100))/(1+('A5.3.1'!D85/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B86='Cost Inflation'!B$13,100,IF(B86<'Cost Inflation'!B$13,F87/(1+IF(D87<>\"-\",D87,E87)/100),F85*(1+E86/100)))","v":234.45280097591464},{"$f":"IF(B86<='Cost Inflation'!B$13,F86,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B86,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":190.41529178451378},{"$f":"IF(B86<='Cost Inflation'!B$13,F86,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B86,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":274.5654114225174}]
[null,{"$f":"'Cost and rev series'!B84","v":"2066/67"},null,{"$f":"IF('Cost Inflation'!D82=\"\",\"-\",((1+('Cost Inflation'!D82/100))/(1+('A5.3.1'!D86/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B87='Cost Inflation'!B$13,100,IF(B87<'Cost Inflation'!B$13,F88/(1+IF(D88<>\"-\",D88,E88)/100),F86*(1+E87/100)))","v":239.37630979640883},{"$f":"IF(B87<='Cost Inflation'!B$13,F87,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B87,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":194.55404900147667},{"$f":"IF(B87<='Cost Inflation'!B$13,F87,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B87,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":281.01154372622273}]
[null,{"$f":"'Cost and rev series'!B85","v":"2067/68"},null,{"$f":"IF('Cost Inflation'!D83=\"\",\"-\",((1+('Cost Inflation'!D83/100))/(1+('A5.3.1'!D87/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B88='Cost Inflation'!B$13,100,IF(B88<'Cost Inflation'!B$13,F89/(1+IF(D89<>\"-\",D89,E89)/100),F87*(1+E88/100)))","v":244.4032123021334},{"$f":"IF(B88<='Cost Inflation'!B$13,F88,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B88,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":198.06879243253817},{"$f":"IF(B88<='Cost Inflation'!B$13,F88,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B88,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":286.85338077095417}]
[null,{"$f":"'Cost and rev series'!B86","v":"2068/69"},null,{"$f":"IF('Cost Inflation'!D84=\"\",\"-\",((1+('Cost Inflation'!D84/100))/(1+('A5.3.1'!D88/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B89='Cost Inflation'!B$13,100,IF(B89<'Cost Inflation'!B$13,F90/(1+IF(D90<>\"-\",D90,E90)/100),F88*(1+E89/100)))","v":249.53567976047819},{"$f":"IF(B89<='Cost Inflation'!B$13,F89,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B89,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":201.74326576042029},{"$f":"IF(B89<='Cost Inflation'!B$13,F89,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B89,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":293.55815734189542}]
[null,{"$f":"'Cost and rev series'!B87","v":"2069/70"},null,{"$f":"IF('Cost Inflation'!D85=\"\",\"-\",((1+('Cost Inflation'!D85/100))/(1+('A5.3.1'!D89/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B90='Cost Inflation'!B$13,100,IF(B90<'Cost Inflation'!B$13,F91/(1+IF(D91<>\"-\",D91,E91)/100),F89*(1+E90/100)))","v":254.7759290354482},{"$f":"IF(B90<='Cost Inflation'!B$13,F90,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B90,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":205.75010826301971},{"$f":"IF(B90<='Cost Inflation'!B$13,F90,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B90,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":300.08661532097608}]
[null,{"$f":"'Cost and rev series'!B88","v":"2070/71"},null,{"$f":"IF('Cost Inflation'!D86=\"\",\"-\",((1+('Cost Inflation'!D86/100))/(1+('A5.3.1'!D90/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B91='Cost Inflation'!B$13,100,IF(B91<'Cost Inflation'!B$13,F92/(1+IF(D92<>\"-\",D92,E92)/100),F90*(1+E91/100)))","v":260.1262235451926},{"$f":"IF(B91<='Cost Inflation'!B$13,F91,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B91,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":209.15206503930878},{"$f":"IF(B91<='Cost Inflation'!B$13,F91,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B91,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":306.60801305868046}]
[null,{"$f":"'Cost and rev series'!B89","v":"2071/72"},null,{"$f":"IF('Cost Inflation'!D87=\"\",\"-\",((1+('Cost Inflation'!D87/100))/(1+('A5.3.1'!D91/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B92='Cost Inflation'!B$13,100,IF(B92<'Cost Inflation'!B$13,F93/(1+IF(D93<>\"-\",D93,E93)/100),F91*(1+E92/100)))","v":265.5888742396416},{"$f":"IF(B92<='Cost Inflation'!B$13,F92,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B92,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":212.71956601258682},{"$f":"IF(B92<='Cost Inflation'!B$13,F92,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B92,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":313.64899165212495}]
[null,{"$f":"'Cost and rev series'!B90","v":"2072/73"},null,{"$f":"IF('Cost Inflation'!D88=\"\",\"-\",((1+('Cost Inflation'!D88/100))/(1+('A5.3.1'!D92/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B93='Cost Inflation'!B$13,100,IF(B93<'Cost Inflation'!B$13,F94/(1+IF(D94<>\"-\",D94,E94)/100),F92*(1+E93/100)))","v":271.16624059867405},{"$f":"IF(B93<='Cost Inflation'!B$13,F93,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B93,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":216.73450866280049},{"$f":"IF(B93<='Cost Inflation'!B$13,F93,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B93,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":320.70547101173827}]
[null,{"$f":"'Cost and rev series'!B91","v":"2073/74"},null,{"$f":"IF('Cost Inflation'!D89=\"\",\"-\",((1+('Cost Inflation'!D89/100))/(1+('A5.3.1'!D93/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B94='Cost Inflation'!B$13,100,IF(B94<'Cost Inflation'!B$13,F95/(1+IF(D95<>\"-\",D95,E95)/100),F93*(1+E94/100)))","v":276.86073165124617},{"$f":"IF(B94<='Cost Inflation'!B$13,F94,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B94,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":220.27012165930202},{"$f":"IF(B94<='Cost Inflation'!B$13,F94,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B94,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":328.62022424215331}]
[null,{"$f":"'Cost and rev series'!B92","v":"2074/75"},null,{"$f":"IF('Cost Inflation'!D90=\"\",\"-\",((1+('Cost Inflation'!D90/100))/(1+('A5.3.1'!D94/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B95='Cost Inflation'!B$13,100,IF(B95<'Cost Inflation'!B$13,F96/(1+IF(D96<>\"-\",D96,E96)/100),F94*(1+E95/100)))","v":282.67480701592234},{"$f":"IF(B95<='Cost Inflation'!B$13,F95,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B95,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":224.16127190103592},{"$f":"IF(B95<='Cost Inflation'!B$13,F95,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B95,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":335.41517958699359}]
[null,{"$f":"'Cost and rev series'!B93","v":"2075/76"},null,{"$f":"IF('Cost Inflation'!D91=\"\",\"-\",((1+('Cost Inflation'!D91/100))/(1+('A5.3.1'!D95/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B96='Cost Inflation'!B$13,100,IF(B96<'Cost Inflation'!B$13,F97/(1+IF(D97<>\"-\",D97,E97)/100),F95*(1+E96/100)))","v":288.61097796325669},{"$f":"IF(B96<='Cost Inflation'!B$13,F96,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B96,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":228.40591039431141},{"$f":"IF(B96<='Cost Inflation'!B$13,F96,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B96,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":343.09969372675846}]
[null,{"$f":"'Cost and rev series'!B94","v":"2076/77"},null,{"$f":"IF('Cost Inflation'!D92=\"\",\"-\",((1+('Cost Inflation'!D92/100))/(1+('A5.3.1'!D96/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B97='Cost Inflation'!B$13,100,IF(B97<'Cost Inflation'!B$13,F98/(1+IF(D98<>\"-\",D98,E98)/100),F96*(1+E97/100)))","v":294.67180850048504},{"$f":"IF(B97<='Cost Inflation'!B$13,F97,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B97,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":232.61017704225316},{"$f":"IF(B97<='Cost Inflation'!B$13,F97,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B97,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":350.31472366948634}]
[null,{"$f":"'Cost and rev series'!B95","v":"2077/78"},null,{"$f":"IF('Cost Inflation'!D93=\"\",\"-\",((1+('Cost Inflation'!D93/100))/(1+('A5.3.1'!D97/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B98='Cost Inflation'!B$13,100,IF(B98<'Cost Inflation'!B$13,F99/(1+IF(D99<>\"-\",D99,E99)/100),F97*(1+E98/100)))","v":300.85991647899522},{"$f":"IF(B98<='Cost Inflation'!B$13,F98,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B98,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":237.26948464076835},{"$f":"IF(B98<='Cost Inflation'!B$13,F98,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B98,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":358.75802827868404}]
[null,{"$f":"'Cost and rev series'!B96","v":"2078/79"},null,{"$f":"IF('Cost Inflation'!D94=\"\",\"-\",((1+('Cost Inflation'!D94/100))/(1+('A5.3.1'!D98/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B99='Cost Inflation'!B$13,100,IF(B99<'Cost Inflation'!B$13,F100/(1+IF(D100<>\"-\",D100,E100)/100),F98*(1+E99/100)))","v":307.17797472505407},{"$f":"IF(B99<='Cost Inflation'!B$13,F99,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B99,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":242.0747945234242},{"$f":"IF(B99<='Cost Inflation'!B$13,F99,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B99,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":366.96003219237593}]
[null,{"$f":"'Cost and rev series'!B97","v":"2079/80"},null,{"$f":"IF('Cost Inflation'!D95=\"\",\"-\",((1+('Cost Inflation'!D95/100))/(1+('A5.3.1'!D99/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B100='Cost Inflation'!B$13,100,IF(B100<'Cost Inflation'!B$13,F101/(1+IF(D101<>\"-\",D101,E101)/100),F99*(1+E100/100)))","v":313.62871219428018},{"$f":"IF(B100<='Cost Inflation'!B$13,F100,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B100,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":246.72609761854102},{"$f":"IF(B100<='Cost Inflation'!B$13,F100,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B100,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":375.67883073380375}]
[null,{"$f":"'Cost and rev series'!B98","v":"2080/81"},null,{"$f":"IF('Cost Inflation'!D96=\"\",\"-\",((1+('Cost Inflation'!D96/100))/(1+('A5.3.1'!D100/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B101='Cost Inflation'!B$13,100,IF(B101<'Cost Inflation'!B$13,F102/(1+IF(D102<>\"-\",D102,E102)/100),F100*(1+E101/100)))","v":320.21491515036001},{"$f":"IF(B101<='Cost Inflation'!B$13,F101,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B101,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":250.46887968946299},{"$f":"IF(B101<='Cost Inflation'!B$13,F101,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B101,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":383.97209436642788}]
[null,{"$f":"'Cost and rev series'!B99","v":"2081/82"},null,{"$f":"IF('Cost Inflation'!D97=\"\",\"-\",((1+('Cost Inflation'!D97/100))/(1+('A5.3.1'!D101/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B102='Cost Inflation'!B$13,100,IF(B102<'Cost Inflation'!B$13,F103/(1+IF(D103<>\"-\",D103,E103)/100),F101*(1+E102/100)))","v":326.93942836851755},{"$f":"IF(B102<='Cost Inflation'!B$13,F102,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B102,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":255.31734081218312},{"$f":"IF(B102<='Cost Inflation'!B$13,F102,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B102,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":393.066296944876}]
[null,{"$f":"'Cost and rev series'!B100","v":"2082/83"},null,{"$f":"IF('Cost Inflation'!D98=\"\",\"-\",((1+('Cost Inflation'!D98/100))/(1+('A5.3.1'!D102/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B103='Cost Inflation'!B$13,100,IF(B103<'Cost Inflation'!B$13,F104/(1+IF(D104<>\"-\",D104,E104)/100),F102*(1+E103/100)))","v":333.80515636425639},{"$f":"IF(B103<='Cost Inflation'!B$13,F103,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B103,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":260.41626295740565},{"$f":"IF(B103<='Cost Inflation'!B$13,F103,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B103,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":401.93371110232408}]
[null,{"$f":"'Cost and rev series'!B101","v":"2083/84"},null,{"$f":"IF('Cost Inflation'!D99=\"\",\"-\",((1+('Cost Inflation'!D99/100))/(1+('A5.3.1'!D103/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B104='Cost Inflation'!B$13,100,IF(B104<'Cost Inflation'!B$13,F105/(1+IF(D105<>\"-\",D105,E105)/100),F103*(1+E104/100)))","v":340.81506464790573},{"$f":"IF(B104<='Cost Inflation'!B$13,F104,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B104,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":265.64939038024312},{"$f":"IF(B104<='Cost Inflation'!B$13,F104,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B104,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":410.51892619220826}]
[null,{"$f":"'Cost and rev series'!B102","v":"2084/85"},null,{"$f":"IF('Cost Inflation'!D100=\"\",\"-\",((1+('Cost Inflation'!D100/100))/(1+('A5.3.1'!D104/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B105='Cost Inflation'!B$13,100,IF(B105<'Cost Inflation'!B$13,F106/(1+IF(D106<>\"-\",D106,E106)/100),F104*(1+E105/100)))","v":347.97218100551174},{"$f":"IF(B105<='Cost Inflation'!B$13,F105,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B105,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":270.14062412711201},{"$f":"IF(B105<='Cost Inflation'!B$13,F105,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B105,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":419.33262404788917}]
[null,{"$f":"'Cost and rev series'!B103","v":"2085/86"},null,{"$f":"IF('Cost Inflation'!D101=\"\",\"-\",((1+('Cost Inflation'!D101/100))/(1+('A5.3.1'!D105/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B106='Cost Inflation'!B$13,100,IF(B106<'Cost Inflation'!B$13,F107/(1+IF(D107<>\"-\",D107,E107)/100),F105*(1+E106/100)))","v":355.27959680662747},{"$f":"IF(B106<='Cost Inflation'!B$13,F106,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B106,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":275.17737954288077},{"$f":"IF(B106<='Cost Inflation'!B$13,F106,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B106,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":427.8605098803655}]
[null,{"$f":"'Cost and rev series'!B104","v":"2086/87"},null,{"$f":"IF('Cost Inflation'!D102=\"\",\"-\",((1+('Cost Inflation'!D102/100))/(1+('A5.3.1'!D106/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B107='Cost Inflation'!B$13,100,IF(B107<'Cost Inflation'!B$13,F108/(1+IF(D108<>\"-\",D108,E108)/100),F106*(1+E107/100)))","v":362.74046833956663},{"$f":"IF(B107<='Cost Inflation'!B$13,F107,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B107,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":280.48598827897308},{"$f":"IF(B107<='Cost Inflation'!B$13,F107,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B107,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":437.77509341587654}]
[null,{"$f":"'Cost and rev series'!B105","v":"2087/88"},null,{"$f":"IF('Cost Inflation'!D103=\"\",\"-\",((1+('Cost Inflation'!D103/100))/(1+('A5.3.1'!D107/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B108='Cost Inflation'!B$13,100,IF(B108<'Cost Inflation'!B$13,F109/(1+IF(D109<>\"-\",D109,E109)/100),F107*(1+E108/100)))","v":370.35801817469752},{"$f":"IF(B108<='Cost Inflation'!B$13,F108,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B108,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":285.30417901953598},{"$f":"IF(B108<='Cost Inflation'!B$13,F108,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B108,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":447.00059506062894}]
[null,{"$f":"'Cost and rev series'!B106","v":"2088/89"},null,{"$f":"IF('Cost Inflation'!D104=\"\",\"-\",((1+('Cost Inflation'!D104/100))/(1+('A5.3.1'!D108/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B109='Cost Inflation'!B$13,100,IF(B109<'Cost Inflation'!B$13,F110/(1+IF(D110<>\"-\",D110,E110)/100),F108*(1+E109/100)))","v":378.13553655636611},{"$f":"IF(B109<='Cost Inflation'!B$13,F109,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B109,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":291.19244504240214},{"$f":"IF(B109<='Cost Inflation'!B$13,F109,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B109,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":457.11746824164567}]
[null,{"$f":"'Cost and rev series'!B107","v":"2089/90"},null,{"$f":"IF('Cost Inflation'!D105=\"\",\"-\",((1+('Cost Inflation'!D105/100))/(1+('A5.3.1'!D109/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B110='Cost Inflation'!B$13,100,IF(B110<'Cost Inflation'!B$13,F111/(1+IF(D111<>\"-\",D111,E111)/100),F109*(1+E110/100)))","v":386.07638282404974},{"$f":"IF(B110<='Cost Inflation'!B$13,F110,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B110,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":295.93503445424193},{"$f":"IF(B110<='Cost Inflation'!B$13,F110,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B110,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":467.57484442304292}]
[null,{"$f":"'Cost and rev series'!B108","v":"2090/91"},null,{"$f":"IF('Cost Inflation'!D106=\"\",\"-\",((1+('Cost Inflation'!D106/100))/(1+('A5.3.1'!D110/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B111='Cost Inflation'!B$13,100,IF(B111<'Cost Inflation'!B$13,F112/(1+IF(D112<>\"-\",D112,E112)/100),F110*(1+E111/100)))","v":394.18398686335473},{"$f":"IF(B111<='Cost Inflation'!B$13,F111,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B111,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":302.02314089411351},{"$f":"IF(B111<='Cost Inflation'!B$13,F111,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B111,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":477.43152163039787}]
[null,{"$f":"'Cost and rev series'!B109","v":"2091/92"},null,{"$f":"IF('Cost Inflation'!D107=\"\",\"-\",((1+('Cost Inflation'!D107/100))/(1+('A5.3.1'!D111/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B112='Cost Inflation'!B$13,100,IF(B112<'Cost Inflation'!B$13,F113/(1+IF(D113<>\"-\",D113,E113)/100),F111*(1+E112/100)))","v":402.46185058748517},{"$f":"IF(B112<='Cost Inflation'!B$13,F112,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B112,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":307.56971647863156},{"$f":"IF(B112<='Cost Inflation'!B$13,F112,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B112,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":488.75949720595787}]
[null,{"$f":"'Cost and rev series'!B110","v":"2092/93"},null,{"$f":"IF('Cost Inflation'!D108=\"\",\"-\",((1+('Cost Inflation'!D108/100))/(1+('A5.3.1'!D112/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B113='Cost Inflation'!B$13,100,IF(B113<'Cost Inflation'!B$13,F114/(1+IF(D114<>\"-\",D114,E114)/100),F112*(1+E113/100)))","v":410.91354944982231},{"$f":"IF(B113<='Cost Inflation'!B$13,F113,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B113,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":313.15085634399753},{"$f":"IF(B113<='Cost Inflation'!B$13,F113,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B113,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":499.83820263111738}]
[null,{"$f":"'Cost and rev series'!B111","v":"2093/94"},null,{"$f":"IF('Cost Inflation'!D109=\"\",\"-\",((1+('Cost Inflation'!D109/100))/(1+('A5.3.1'!D113/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B114='Cost Inflation'!B$13,100,IF(B114<'Cost Inflation'!B$13,F115/(1+IF(D115<>\"-\",D115,E115)/100),F113*(1+E114/100)))","v":419.54273398826854},{"$f":"IF(B114<='Cost Inflation'!B$13,F114,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B114,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":319.39840691296547},{"$f":"IF(B114<='Cost Inflation'!B$13,F114,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B114,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":509.45416702831238}]
[null,{"$f":"'Cost and rev series'!B112","v":"2094/95"},null,{"$f":"IF('Cost Inflation'!D110=\"\",\"-\",((1+('Cost Inflation'!D110/100))/(1+('A5.3.1'!D114/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B115='Cost Inflation'!B$13,100,IF(B115<'Cost Inflation'!B$13,F116/(1+IF(D116<>\"-\",D116,E116)/100),F114*(1+E115/100)))","v":428.35313140202214},{"$f":"IF(B115<='Cost Inflation'!B$13,F115,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B115,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":325.13180302560664},{"$f":"IF(B115<='Cost Inflation'!B$13,F115,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B115,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":521.05259377728169}]
[null,{"$f":"'Cost and rev series'!B113","v":"2095/96"},null,{"$f":"IF('Cost Inflation'!D111=\"\",\"-\",((1+('Cost Inflation'!D111/100))/(1+('A5.3.1'!D115/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B116='Cost Inflation'!B$13,100,IF(B116<'Cost Inflation'!B$13,F117/(1+IF(D117<>\"-\",D117,E117)/100),F115*(1+E116/100)))","v":437.34854716146458},{"$f":"IF(B116<='Cost Inflation'!B$13,F116,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B116,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":331.43569465092435},{"$f":"IF(B116<='Cost Inflation'!B$13,F116,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B116,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":532.53499551427296}]
[null,{"$f":"'Cost and rev series'!B114","v":"2096/97"},null,{"$f":"IF('Cost Inflation'!D112=\"\",\"-\",((1+('Cost Inflation'!D112/100))/(1+('A5.3.1'!D116/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B117='Cost Inflation'!B$13,100,IF(B117<'Cost Inflation'!B$13,F118/(1+IF(D118<>\"-\",D118,E118)/100),F116*(1+E117/100)))","v":446.53286665185527},{"$f":"IF(B117<='Cost Inflation'!B$13,F117,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B117,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":337.64729495933636},{"$f":"IF(B117<='Cost Inflation'!B$13,F117,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B117,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":545.45585572310233}]
[null,{"$f":"'Cost and rev series'!B115","v":"2097/98"},null,{"$f":"IF('Cost Inflation'!D113=\"\",\"-\",((1+('Cost Inflation'!D113/100))/(1+('A5.3.1'!D117/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B118='Cost Inflation'!B$13,100,IF(B118<'Cost Inflation'!B$13,F119/(1+IF(D119<>\"-\",D119,E119)/100),F117*(1+E118/100)))","v":455.9100568515442},{"$f":"IF(B118<='Cost Inflation'!B$13,F118,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B118,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":344.16701716869039},{"$f":"IF(B118<='Cost Inflation'!B$13,F118,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B118,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":557.80196660028116}]
[null,{"$f":"'Cost and rev series'!B116","v":"2098/99"},null,{"$f":"IF('Cost Inflation'!D114=\"\",\"-\",((1+('Cost Inflation'!D114/100))/(1+('A5.3.1'!D118/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B119='Cost Inflation'!B$13,100,IF(B119<'Cost Inflation'!B$13,F120/(1+IF(D120<>\"-\",D120,E120)/100),F118*(1+E119/100)))","v":465.4841680454266},{"$f":"IF(B119<='Cost Inflation'!B$13,F119,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B119,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":351.21693544226031},{"$f":"IF(B119<='Cost Inflation'!B$13,F119,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B119,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":569.01062983255724}]
[null,{"$f":"'Cost and rev series'!B117","v":"2099/00"},null,{"$f":"IF('Cost Inflation'!D115=\"\",\"-\",((1+('Cost Inflation'!D115/100))/(1+('A5.3.1'!D119/100))-1)*100)","v":"-"},2.1,{"$f":"IF(B120='Cost Inflation'!B$13,100,IF(B120<'Cost Inflation'!B$13,F121/(1+IF(D121<>\"-\",D121,E121)/100),F119*(1+E120/100)))","v":475.25933557438054},{"$f":"IF(B120<='Cost Inflation'!B$13,F120,INDEX('Cost Inflation'!$F$26:$F$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B120,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":358.25569522992583},{"$f":"IF(B120<='Cost Inflation'!B$13,F120,INDEX('Cost Inflation'!$G$26:$G$115,MATCH(_xlfn.CONCAT(\"Y+\",LEFT(B120,4)-1999-RIGHT('Cost Inflation'!B$13,2)),'Cost Inflation'!$E$26:$E$115,0)))","v":581.70470484684381}]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.1","index":15,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,4,5,18],[11,0,11,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[9,0,9,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[21,0,21,1],[20,0,20,1]]}
[]
[]
["TAG Table A 1.3.1 "]
["Values of Time per person"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Perceived cost = Resource costs for working time. For non-working time, Perceived costs = Market prices."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Vehicle types are as defined in the DfT Road Traffic Statistics (OGVs refers to all goods vehicles over 3.5 tonnes in weight.)"]
["Links:"]
["Contents",null,null,null,"Sources:","With the below exceptions, per person (all distance) values are sourced from the 2014/15 VTTS Phase 2 study by ARUP, Accent and Leeds ITS (Table 7.28)"]
["TAG Unit 3.5.6",null,null,null,null,"Values for LGV Services, PSV driver and taxi driver were derived by DfT using the Cost Savings Approach, based upon ONS Annual Survey of Hours and Earnings (ASHE) data."]
["TAG Unit A 1.3",null,null,null,null,"Values for OGV are sourced from the 'carrier' estimate of Arup, AECOM, ITS Leeds and Significance (2023, Table 40)"]
["Parameters:",null,null,null,null,"Values for LGV Freight were derived by DfT, based on wage data from ONS ASHE and other time-dependent costs from Motor Transport (2024)",null,null,null,null,null,"Motor Transport Cost Tables"]
["Price year:",{"$f":"'[1]User Parameters'!L13","v":2023},null,null,null,"The working person average relates to car, bus, other PT and rail employer's business travellers, using values in the 2014/15 VTTS Phase 2 study"]
["Value year:",{"$f":"'[1]User Parameters'!L19","v":2023},null,null,null,"Distance banded values were calculated internally by DfT using values in the 2014/15 VTTS Phase 2 study"]
["Indirect tax correction",null,{"$f":"'Indirect tax correction'!C15","v":1.19}]
["Sheet Navigation:",null,null,null,null,{"$f":"'Source VoT'!F17","v":"Notice to users (May 2026)"}]
[null,null,null,null,null,{"$f":"'Source VoT'!F18","v":"The values in this table are uplifted in future years at a constant 1.5% per annum (real terms) in appraisal. See TAG Unit A1.1."}]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Pars, Annual Parameters, Source VoT, Indirect tax correction"]
[null,null,null,null,{"$f":"'Source VoT'!E21","v":"TAG1: Unit 3.5.6 (Tables 1 and 2)"}]
[]
[]
["Table A 1.3.1: Values of Working (Employers' Business) Time by submode and person type",null,null,null,null,null,null,"Formula for employers' business value of time by mode (car and rail only)"]
[{"$f":"CONCATENATE(\"(£ per hour, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"(£ per hour, 2023 prices, 2023 values)"},null,null,null,null,null,null,{"$f":"CONCATENATE(\"(£ per hour, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"(£ per hour, 2023 prices, 2023 values)"}]
["Mode",null,null,"Factor","Perceived","Market"]
[null,null,null,"Cost","Cost","Price"]
["Car driver",null,null,{"$f":"'Source VoT'!$D28*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D28*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D28*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.56938236506803}]
["Car passenger",null,null,{"$f":"'Source VoT'!$D29*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D29*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D29*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.56938236506803}]
["LGV Freight (driver or passenger)",null,null,{"$f":"'Source VoT'!$D30*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.756303796210879},{"$f":"'Source VoT'!$D30*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.756303796210879},{"$f":"'Source VoT'!$D30*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.080001517490938},null,"Parameter definitions for employers' business value of time by mode"]
["LGV Services (driver or passenger)",null,null,{"$f":"'Source VoT'!$D31*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,30,FALSE)/VLOOKUP('Source VoT'!$F31,'Annual Parameters'!$B$45:$AI$155,30,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.726209577001462},{"$f":"'Source VoT'!$D31*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,30,FALSE)/VLOOKUP('Source VoT'!$F31,'Annual Parameters'!$B$45:$AI$155,30,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.726209577001462},{"$f":"'Source VoT'!$D31*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,30,FALSE)/VLOOKUP('Source VoT'!$F31,'Annual Parameters'!$B$45:$AI$155,30,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.664189396631745},null,"Parameter","Description"]
["OGV (driver or passenger)",null,null,{"$f":"'Source VoT'!$D32*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.475546770964783},{"$f":"'Source VoT'!$D32*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.475546770964783},{"$f":"'Source VoT'!$D32*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.9059006574481},null,"D","distance (km)"]
["PSV driver",null,null,{"$f":"'Source VoT'!$D33*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.055882368084106},{"$f":"'Source VoT'!$D33*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.055882368084106},{"$f":"'Source VoT'!$D33*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.676500018020082},null,"VTTS","value of time"]
["PSV passenger",null,null,{"$f":"'Source VoT'!$D34*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D34*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D34*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},null,"U","upper limit (asymptote) of function"]
["Taxi driver",null,null,{"$f":"'Source VoT'!$D35*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.0543055210882},{"$f":"'Source VoT'!$D35*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.0543055210882},{"$f":"'Source VoT'!$D35*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.104623570094962},null,"Xmid","distance at the inflexion point of the curve (where VTTS = U/2 )"]
["Taxi / Minicab passenger",null,null,{"$f":"'Source VoT'!$D36*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F36,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D36*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F36,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D36*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F36,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.56938236506803},null,"k","scale parameter (inversely proportional to the steepness of the curve)"]
["Rail passenger",null,null,{"$f":"'Source VoT'!$D37*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F37,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.215157722171526},{"$f":"'Source VoT'!$D37*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F37,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.215157722171526},{"$f":"'Source VoT'!$D37*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F37,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.476037689384121}]
["Underground passenger",null,null,{"$f":"'Source VoT'!$D38*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F38,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D38*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F38,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D38*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F38,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},null,"Parameter values for employers' business value of time by mode"]
["Walker ",null,null,{"$f":"'Source VoT'!$D39*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F39,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D39*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F39,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D39*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F39,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},null,"Parameter","Car","Rail"]
["Cyclist",null,null,{"$f":"'Source VoT'!$D40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F40,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D40*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F40,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F40,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},null,"U (factor cost)",{"$f":"'Source VoT'!K40*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M40,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.658959774197868},{"$f":"'Source VoT'!L40*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M40,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.840763137777735}]
["Motorcyclist",null,null,{"$f":"'Source VoT'!$D41*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F41,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D41*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F41,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939525},{"$f":"'Source VoT'!$D41*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F41,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.56938236506803},null,"U (perceived cost)",{"$f":"'Source VoT'!K41*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M41,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.658959774197868},{"$f":"'Source VoT'!L41*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M41,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.840763137777735}]
["Working person average (passenger only)",null,null,{"$f":"'Source VoT'!$D42*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F42,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.234746598165025},{"$f":"'Source VoT'!$D42*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F42,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.234746598165025},{"$f":"'Source VoT'!$D42*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$F42,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.029348451816386},null,"U (market price)",{"$f":"I40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":46.004162131295459},{"$f":"J40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":67.640508133955507}]
["Values of Non-Working Time by Trip Purpose ",null,null,null,null,null,null,"Xmid",{"$f":"'Source VoT'!K43","v":66.525800000000004},{"$f":"'Source VoT'!L43","v":107.036}]
[{"$f":"CONCATENATE(\"(£ per hour, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"(£ per hour, 2023 prices, 2023 values)"},null,null,null,null,null,null,"k",{"$f":"'Source VoT'!K44","v":67.017399999999995},{"$f":"'Source VoT'!L44","v":63.947000000000003}]
["Trip Purpose",null,null,"Factor","Perceived","Market",null,"VTTS where D=0 (factor cost)",{"$f":"'Source VoT'!K45*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M45,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.452845066028047},{"$f":"'Source VoT'!L45*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M45,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.9760122135788212}]
[null,null,null,"Cost","Cost","Price",null,"VTTS where D=0 (perceived cost)",{"$f":"'Source VoT'!K46*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M46,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.452845066028047},{"$f":"'Source VoT'!L46*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M46,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.9760122135788212}]
["Commuting",null,null,{"$f":"'Source VoT'!$D47*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F47,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.035806665877393},{"$f":"'Source VoT'!$D47*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F47,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.512609932394097},{"$f":"'Source VoT'!$D47*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F47,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.512609932394097},null,"VTTS where D=0 (market price)",{"$f":"I45*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":12.438885628573376},{"$f":"J45*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":10.681454534158796}]
["Other",null,null,{"$f":"'Source VoT'!$D48*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F48,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9499333684475868},{"$f":"'Source VoT'!$D48*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F48,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0804207084526274},{"$f":"'Source VoT'!$D48*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,26,FALSE)/VLOOKUP('Source VoT'!$F48,'Annual Parameters'!$B$45:$AI$155,26,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0804207084526274}]
[null,null,null,null,null,null,null,"Values of Working (Employers' Business) Time by mode per person (distance banded)"]
[null,null,null,null,null,null,null,"Mode","Resource","Perceived","Market"]
[null,null,null,null,null,null,null,null,"Cost","Cost","Price"]
[null,null,null,null,null,null,null,"Car (driver or passenger) 0-50km",{"$f":"'Source VoT'!K28*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!K28*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!K28*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M28,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135}]
[null,null,null,null,null,null,null,"Car (driver or passenger) 50-100km",{"$f":"'Source VoT'!K29*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.225299710420771},{"$f":"'Source VoT'!K29*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.225299710420771},{"$f":"'Source VoT'!K29*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M29,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.258106655400717}]
[null,null,null,null,null,null,null,"Car (driver or passenger) 100-200km",{"$f":"'Source VoT'!K30*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M30,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.816043058252404},{"$f":"'Source VoT'!K30*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M30,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.816043058252404},{"$f":"'Source VoT'!K30*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M30,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.291091239320366}]
[null,null,null,null,null,null,null,"Car (driver or passenger) 200km+",{"$f":"'Source VoT'!K31*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M31,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.045195866419576},{"$f":"'Source VoT'!K31*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M31,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.045195866419576},{"$f":"'Source VoT'!K31*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M31,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.083783081039293}]
[null,null,null,null,null,null,null,"Rail passenger 0-50km",{"$f":"'Source VoT'!K32*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M32,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!K32*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M32,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!K32*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M32,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135}]
[null,null,null,null,null,null,null,"Rail passenger 50-100km",{"$f":"'Source VoT'!K33*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.225299710420771},{"$f":"'Source VoT'!K33*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.225299710420771},{"$f":"'Source VoT'!K33*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M33,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.258106655400717}]
[null,null,null,null,null,null,null,"Rail passenger 100-200km",{"$f":"'Source VoT'!K34*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.967543992064854},{"$f":"'Source VoT'!K34*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.967543992064854},{"$f":"'Source VoT'!K34*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M34,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.991377350557173}]
[null,null,null,null,null,null,null,"Rail passenger 200km+",{"$f":"'Source VoT'!K35*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.329280395630008},{"$f":"'Source VoT'!K35*1*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.329280395630008},{"$f":"'Source VoT'!K35*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$AI$155,25,FALSE)/VLOOKUP('Source VoT'!$M35,'Annual Parameters'!$B$45:$AI$155,25,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$L35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.461843670799709}]

{"sheet":"Source VoT","index":16,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":true,"merged":[[11,0,11,1],[21,0,21,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Unit A 1.3"]
["Source Values of Time per person"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Perceived cost = Resource costs for working time. For non-working time, Perceived costs = Market prices."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Vehicle types are as defined in the DfT Road Traffic Statistics (OGVs refers to all goods vehicles over 3.5 tonnes in weight.)"]
["Links:"]
["Contents",null,null,null,"Sources:","With the below exceptions, per person (all distance) values are sourced from the 2014/15 VTTS Phase 2 study by ARUP, Accent and Leeds ITS (Table 7.28)"]
["TAG Unit 3.5.6",null,null,null,null,"Values for LGV Services, PSV driver and taxi driver were derived by DfT using the Cost Savings Approach, based upon ONS Annual Survey of Hours and Earnings (ASHE) data."]
["TAG Unit A 1.3",null,null,null,null,"Values for OGV are sourced from the 'carrier' estimate of Arup, AECOM, ITS Leeds and Significance (2023, Table 40)"]
["Parameters:",null,null,null,null,"Values for LGV Freight were derived by DfT, based on wage data from ONS ASHE and other time-dependent costs from Motor Transport (2024)",null,null,null,null,null,null,"Motor Transport Cost Tables"]
["Price year:",{"$f":"B16","v":2014},null,null,null,"The working person average relates to car, bus, other PT and rail employer's business travellers, using values in the 2014/15 VTTS Phase 2 study"]
["Value year:",{"$f":"B16","v":2014},null,null,null,"Distance banded values were calculated internally by DfT using values in the 2014/15 VTTS Phase 2 study"]
["Source year:",2014]
["Source Indirect taxation factor",null,1.19,null,null,"Notice to users (May 2026)"]
["Sheet Navigation:",null,null,null,null,"The values in this table are uplifted in future years at a constant 1.5% per annum (real terms) in appraisal. See TAG Unit A1.1."]
[]
[null,null,null,null,"This feeds Tables A 1.3.1 and A 1.3.2"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Tables 1 and 2)"]
[]
[]
["Values of Working (Employers' Business) Time by submode per person(all distances)",null,null,null,null,null,null,null,null,"Values of Working (Employers' Business) Time by mode per person (Distance Banded)"]
["Mode",null,null,"Perceived","Price","Value","Factor","Market",null,"Mode","Perceived","Price","Value","Factor","Market"]
[null,null,null,"Cost","year","year","Cost","Price",null,null,"Cost","year","year","Cost","Price"]
[null,null,null,"(£ per hour)",null,null,"(£ per hour)","(£ per hour)",null,null,"(£ per hour)",null,null,"(£ per hour)","(£ per hour)"]
["Car driver",null,null,16.737835379340499,2014,2014,{"$f":"D28","v":16.737835379340499},{"$f":"D28*$C$17","v":19.918024101415192},null,"Car(driver or passenger) 0-50km",9.4850935110285501,2014,2014,{"$f":"K28","v":9.4850935110285501},{"$f":"K28*$C$17","v":11.287261278123975}]
["Car passenger",null,null,16.737835379340499,2014,2014,{"$f":"D29","v":16.737835379340499},{"$f":"D29*$C$17","v":19.918024101415192},null,"Car(driver or passenger) 50-100km",15.334621051489,2014,2014,{"$f":"K29","v":15.334621051489},{"$f":"K29*$C$17","v":18.248199051271911}]
["LGV Freight (driver or passenger)",null,null,21.34,2022,2022,21.34,25.394599999999997,null,"Car(driver or passenger) 100-200km",20.818697805465799,2014,2014,20.818697805465799,24.774250388504299]
["LGV Services (driver or passenger)",null,null,19.62,2022,2022,{"$f":"D31","v":19.62},{"$f":"D31*$C$17","v":23.347799999999999},null,"Car(driver or passenger) 200km+",26.764005603691398,2014,2014,{"$f":"K31","v":26.764005603691398},{"$f":"K31*$C$17","v":31.849166668392762}]
["OGV (driver or passenger)",null,null,81.239999999999995,2022,2022,81.239999999999995,{"$f":"D32*$C$17","v":96.675599999999989},null,"Rail Passenger 0-50km",9.4850935110285501,2014,2014,{"$f":"K32","v":9.4850935110285501},{"$f":"K32*$C$17","v":11.287261278123975}]
["PSV driver",null,null,12.215670284519797,2010,2010,12.215670284519797,14.536647638578557,null,"Rail Passenger 50-100km",15.334621051489,2014,2014,{"$f":"K33","v":15.334621051489},{"$f":"K33*$C$17","v":18.248199051271911}]
["PSV passenger",null,null,9.4850935110285501,2014,2014,9.4850935110285501,11.287261278123975,null,"Rail Passenger 100-200km",26.707904531696499,2014,2014,{"$f":"K34","v":26.707904531696499},{"$f":"K34*$C$17","v":31.782406392718833}]
["Taxi driver",null,null,10.291525687680698,2010,2010,10.291525687680698,12.246915568340031,null,"Rail Passenger 200km+",38.528751865590301,2014,2014,{"$f":"K35","v":38.528751865590301},{"$f":"K35*$C$17","v":45.849214720052458}]
["Taxi / Minicab passenger",null,null,16.737835379340499,2014,2014,16.737835379340499,19.918024101415192]
["Rail passenger",null,null,27.609266775379101,2014,2014,27.609266775379101,32.855027462701131]
["Underground passenger",null,null,9.4850935110285501,2014,2014,9.4850935110285501,11.287261278123975,null,"Parameter values for employers' business value of time by mode"]
["Walker ",null,null,9.4850935110285501,2014,2014,9.4850935110285501,11.287261278123975,null,"Parameter","Car","Rail","Value year"]
["Cyclist",null,null,9.4850935110285501,2014,2014,9.4850935110285501,11.287261278123975,null,"U (factor cost)",{"$f":"K41","v":27.9299},{"$f":"L41","v":41.065689290000002},2014]
["Motorcyclist",null,null,16.737835379340499,2014,2014,16.737835379340499,19.918024101415192,null,"U (perceived cost)",27.9299,41.065689290000002,2014]
["Working person average (passenger only)",null,null,18.231322134086401,2014,2014,18.231322134086401,21.695273339562817,null,"U (market price)",{"$f":"K40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":33.236581000000001},{"$f":"L40*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":48.868170255099997},2014]
["Values of Non-Working Time by trip purpose per person",null,null,null,null,null,null,null,null,"Xmid",66.525800000000004,107.036]
["Trip Purpose",null,null,"Perceived","Price","Value","Factor","Market",null,"k",67.017399999999995,63.947000000000003]
[null,null,null,"Cost","year","year","Cost","Price",null,"VTTS where D=0 (factor cost)",{"$f":"K46","v":7.5518565195463614},{"$f":"L46","v":6.4848905658180458},2014]
[null,null,null,"(£ per hour)",null,null,"(£ per hour)","(£ per hour)",null,"VTTS where D=0 (perceived cost)",7.5518565195463614,6.4848905658180458,2014]
["Commuting",null,null,11.2073797815933,2014,2014,{"$f":"D47/$C$17","v":9.4179662030195797},{"$f":"D47","v":11.2073797815933},null,"VTTS where D=0 (market price)",{"$f":"K45*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":8.98670925826017},{"$f":"L45*VLOOKUP($B$15,'Indirect tax correction'!$B$27:$I$127,7,FALSE)","v":7.7170197733234742},2014]
["Other",null,null,5.1153844671474804,2014,2014,{"$f":"D48/$C$17","v":4.2986424093676305},{"$f":"D48","v":5.1153844671474804}]

{"sheet":"A1.3.2","index":17,"n_rows":109,"n_cols":54,"rows_kept":109,"cut":false,"hidden":false,"merged":[[22,3,22,19],[22,20,22,36],[22,37,22,53],[17,0,17,1],[9,0,9,1],[11,0,11,1],[0,20,0,36],[0,37,0,53],[0,0,0,1],[19,0,19,1],[18,0,18,1],[10,0,10,1],[0,3,0,19],[6,0,6,1],[7,0,7,1],[5,4,5,19]]}
[]
[]
["TAG Table A 1.3.2 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Forecast values of time per person"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Perceived cost = Resource costs for working time. For non-working time, Perceived costs = Market costs."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Each cost takes respective value from the source data; firstly controls for inflation by multiplying by GDP deflator for current price year and dividing by index of GDP deflator for source year and secondly multiplies by"]
["Links:",null,null,null,"relevant index of GDP/capita for current value year and divides by index of GDP / capita for value year."]
["Contents"]
["TAG Unit 3.5.6",null,null,null,"Values for both working and non-working time are assumed to increase with real GDP/capita with an elasticity of 1.0."]
["TAG Unit A 1.3"]
["Parameters:",null,null,null,"Important notice for users (May 2021)"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"The values in Table A 1.3.2 should be used for modelling purposes only."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
[]
["Sheet Navigation:"]
["Resource cost values"]
["Perceived cost values",null,null,null,"Data Book source worksheets: User Parameters, Annual Parameters, Source VoT, Indirect tax correction"]
["Market price values",null,null,null,{"$f":"'Source VoT'!E21","v":"TAG1: Unit 3.5.6 (Tables 1 and 2)"}]
[]
[]
[null,"Year",null,{"$f":"CONCATENATE(\"Resource cost values, £ per hour (\",B14,\" prices)\")","v":"Resource cost values, £ per hour (2023 prices)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Perceived cost values, £ per hour (\" & B14 & \" prices)\"","v":"Perceived cost values, £ per hour (2023 prices)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Market price values, £ per hour (\" & B14 & \" prices)\"","v":"Market price values, £ per hour (2023 prices)"}]
[null,null,null,"Working",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Working",null,"Working",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Working",null,"Working",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Working"]
[null,null,null,"Car","Car","LGV Freight","LGV Services","OGV","PSV ","PSV","Taxi","Taxi","Rail","Underground","Walker ","Cyclist","Motorcycle","Average","Commuting","Other","Car","Car","LGV Freight","LGV Services","OGV","PSV ","PSV","Taxi","Taxi","Rail","Underground","Walker ","Cyclist","Motorcycle","Average","Commuting","Other","Car","Car","LGV Freight","LGV Services","OGV","PSV ","PSV","Taxi","Taxi","Rail","Underground","Walker ","Cyclist","Motorcycle","Average","Commuting","Other"]
[null,null,null,"driver","passenger","occupant","occupant","occupant","driver","passenger","driver","passenger","passenger","passenger",null,null,"driver",null,null,null,"driver","passenger","occupant","occupant","occupant","driver","passenger","driver","passenger","passenger","passenger",null,null,"driver",null,null,null,"driver","passenger","occupant","occupant","occupant","driver","passenger","driver","passenger","passenger","passenger",null,null,"driver"]
[null,{"$f":"B15","v":2010},null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$29*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$30*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.167986782423124},{"$f":"'Source VoT'!$D$31*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.971643825890343},{"$f":"'Source VoT'!$D$32*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.757875439401928},{"$f":"'Source VoT'!$D$33*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.010086898413562},{"$f":"'Source VoT'!$D$34*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$35*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.330752401409118},{"$f":"'Source VoT'!$D$36*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$37*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.112466750920312},{"$f":"'Source VoT'!$D$38*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$39*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$40*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$41*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$42*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.525602551638226},{"$f":"'Source VoT'!$D$47*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.636312603864335},{"$f":"'Source VoT'!$D$48*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.3111622795580677},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.167986782423124},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.971643825890343},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.757875439401928},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.010086898413562},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.330752401409118},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.112466750920312},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.719251353421308},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.680333798987338},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.525602551638226},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.84721199859856},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.3202831126741001},{"$f":"'Source VoT'!$D$28*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.609597220794928},{"$f":"'Source VoT'!$D$29*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.609597220794928},{"$f":"'Source VoT'!$D$30*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.379904271083511},{"$f":"'Source VoT'!$D$31*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.576256152809503},{"$f":"'Source VoT'!$D$32*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.0518717728883},{"$f":"'Source VoT'!$D$33*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.24200340911214},{"$f":"'Source VoT'!$D$34*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.945909110571357},{"$f":"'Source VoT'!$D$35*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.053595357676848},{"$f":"'Source VoT'!$D$36*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.609597220794928},{"$f":"'Source VoT'!$D$37*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.593835433595174},{"$f":"'Source VoT'!$D$38*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.945909110571357},{"$f":"'Source VoT'!$D$39*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.945909110571357},{"$f":"'Source VoT'!$D$40*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.945909110571357},{"$f":"'Source VoT'!$D$41*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.609597220794928},{"$f":"'Source VoT'!$D$42*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.805467036449485},{"$f":"'Source VoT'!$D$47*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.84721199859856},{"$f":"'Source VoT'!$D$48*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B27,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.3202831126741001}]
[null,{"$f":"B27+1","v":2011},null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$29*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$30*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.055032582912947},{"$f":"'Source VoT'!$D$31*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.944834354841312},{"$f":"'Source VoT'!$D$32*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.620085797307155},{"$f":"'Source VoT'!$D$33*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.012440935563362},{"$f":"'Source VoT'!$D$34*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$35*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.332735643689942},{"$f":"'Source VoT'!$D$36*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$37*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.117187597702717},{"$f":"'Source VoT'!$D$38*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$39*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$40*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$41*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$42*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.528719884638623},{"$f":"'Source VoT'!$D$47*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.63792296084368},{"$f":"'Source VoT'!$D$48*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.3118972948104499},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.055032582912947},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.944834354841312},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.620085797307155},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.012440935563362},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.332735643689942},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.117187597702717},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72087318834893},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.683195764027474},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.528719884638623},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.849128323403981},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.3211577808244357},{"$f":"'Source VoT'!$D$28*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.613002959192695},{"$f":"'Source VoT'!$D$29*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.613002959192695},{"$f":"'Source VoT'!$D$30*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.245488773666406},{"$f":"'Source VoT'!$D$31*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.544352882261162},{"$f":"'Source VoT'!$D$32*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.88790209879551},{"$f":"'Source VoT'!$D$33*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.244804713320395},{"$f":"'Source VoT'!$D$34*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.947839094135226},{"$f":"'Source VoT'!$D$35*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.055955415991033},{"$f":"'Source VoT'!$D$36*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.613002959192695},{"$f":"'Source VoT'!$D$37*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.599453241266239},{"$f":"'Source VoT'!$D$38*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.947839094135226},{"$f":"'Source VoT'!$D$39*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.947839094135226},{"$f":"'Source VoT'!$D$40*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.947839094135226},{"$f":"'Source VoT'!$D$41*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.613002959192695},{"$f":"'Source VoT'!$D$42*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.80917666271996},{"$f":"'Source VoT'!$D$47*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.849128323403981},{"$f":"'Source VoT'!$D$48*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B28,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.3211577808244357}]
[null,{"$f":"B28+1","v":2012},null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$29*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$30*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.874766831488397},{"$f":"'Source VoT'!$D$31*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.012617370803127},{"$f":"'Source VoT'!$D$32*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.400184691562984},{"$f":"'Source VoT'!$D$33*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.157105920127975},{"$f":"'Source VoT'!$D$34*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$35*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.454613802651174},{"$f":"'Source VoT'!$D$36*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$37*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.407302486912556},{"$f":"'Source VoT'!$D$38*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$39*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$40*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$41*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$42*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.720292447724436},{"$f":"'Source VoT'!$D$47*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.736885828774948},{"$f":"'Source VoT'!$D$48*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.3570669176219639},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.874766831488397},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.012617370803127},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.400184691562984},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.157105920127975},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.454613802651174},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.407302486912556},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.820541422043236},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.859074946049795},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.720292447724436},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.966894136242187},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.374909631970139},{"$f":"'Source VoT'!$D$28*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.822299185799256},{"$f":"'Source VoT'!$D$29*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.822299185799256},{"$f":"'Source VoT'!$D$30*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.030972529471192},{"$f":"'Source VoT'!$D$31*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.62501467125572},{"$f":"'Source VoT'!$D$32*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.62621978295995},{"$f":"'Source VoT'!$D$33*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.416956044952286},{"$f":"'Source VoT'!$D$34*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.06644429223145},{"$f":"'Source VoT'!$D$35*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.200990425154895},{"$f":"'Source VoT'!$D$36*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.822299185799256},{"$f":"'Source VoT'!$D$37*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.944689959425943},{"$f":"'Source VoT'!$D$38*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.06644429223145},{"$f":"'Source VoT'!$D$39*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.06644429223145},{"$f":"'Source VoT'!$D$40*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.06644429223145},{"$f":"'Source VoT'!$D$41*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.822299185799256},{"$f":"'Source VoT'!$D$42*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.037148012792073},{"$f":"'Source VoT'!$D$47*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.966894136242187},{"$f":"'Source VoT'!$D$48*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B29,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.374909631970139}]
[null,{"$f":"B29+1","v":2013},null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$29*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$30*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.267121042991796},{"$f":"'Source VoT'!$D$31*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.252195706412177},{"$f":"'Source VoT'!$D$32*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.87880652777514},{"$f":"'Source VoT'!$D$33*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.335568794138123},{"$f":"'Source VoT'!$D$34*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$35*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.604966195061456},{"$f":"'Source VoT'!$D$36*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$37*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.765196534856109},{"$f":"'Source VoT'!$D$38*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$39*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$40*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$41*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$42*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.956621855926961},{"$f":"'Source VoT'!$D$47*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.858969260950703},{"$f":"'Source VoT'!$D$48*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.4127894598056034},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.267121042991796},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.252195706412177},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.87880652777514},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.335568794138123},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.604966195061456},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.765196534856109},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.943495013654454},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.076044549279793},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.956621855926961},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.112173420531336},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.4412194571686694},{"$f":"'Source VoT'!$D$28*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.08049301364294},{"$f":"'Source VoT'!$D$29*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.08049301364294},{"$f":"'Source VoT'!$D$30*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.49787404116023},{"$f":"'Source VoT'!$D$31*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.910112890630483},{"$f":"'Source VoT'!$D$32*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.19577976805239},{"$f":"'Source VoT'!$D$33*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.629326865024364},{"$f":"'Source VoT'!$D$34*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.2127590662488},{"$f":"'Source VoT'!$D$35*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.379909772123131},{"$f":"'Source VoT'!$D$36*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.08049301364294},{"$f":"'Source VoT'!$D$37*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.370583876478769},{"$f":"'Source VoT'!$D$38*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.2127590662488},{"$f":"'Source VoT'!$D$39*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.2127590662488},{"$f":"'Source VoT'!$D$40*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.2127590662488},{"$f":"'Source VoT'!$D$41*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.08049301364294},{"$f":"'Source VoT'!$D$42*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.318380008553085},{"$f":"'Source VoT'!$D$47*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.112173420531336},{"$f":"'Source VoT'!$D$48*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B30,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.4412194571686694}]
[null,2014,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$29*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$30*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.142682823733661},{"$f":"'Source VoT'!$D$31*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.54615630087179},{"$f":"'Source VoT'!$D$32*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.727007853898058},{"$f":"'Source VoT'!$D$33*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.750423148216036},{"$f":"'Source VoT'!$D$34*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$35*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.954474993366983},{"$f":"'Source VoT'!$D$36*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$37*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.597156150610765},{"$f":"'Source VoT'!$D$38*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$39*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$40*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$41*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$42*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.505992611795783},{"$f":"'Source VoT'!$D$47*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.142764104442952},{"$f":"'Source VoT'!$D$48*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.5423219430931852},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.142682823733661},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.54615630087179},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.727007853898058},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.750423148216036},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.954474993366983},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.597156150610765},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.229312627611135},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.580411550549769},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.505992611795783},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.449889284287112},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.5953631122808902},{"$f":"'Source VoT'!$D$28*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.680689745154222},{"$f":"'Source VoT'!$D$29*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.680689745154222},{"$f":"'Source VoT'!$D$30*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.349792560243053},{"$f":"'Source VoT'!$D$31*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.259925998037431},{"$f":"'Source VoT'!$D$32*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.0151393461387},{"$f":"'Source VoT'!$D$33*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.123003546377085},{"$f":"'Source VoT'!$D$34*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.552882026857249},{"$f":"'Source VoT'!$D$35*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.795825242106709},{"$f":"'Source VoT'!$D$36*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.680689745154222},{"$f":"'Source VoT'!$D$37*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.360615819226815},{"$f":"'Source VoT'!$D$38*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.552882026857249},{"$f":"'Source VoT'!$D$39*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.552882026857249},{"$f":"'Source VoT'!$D$40*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.552882026857249},{"$f":"'Source VoT'!$D$41*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.680689745154222},{"$f":"'Source VoT'!$D$42*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.972131208036981},{"$f":"'Source VoT'!$D$47*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.449889284287112},{"$f":"'Source VoT'!$D$48*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B31,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.5953631122808902}]
[null,2015,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$29*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$30*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.360186404008928},{"$f":"'Source VoT'!$D$31*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.797103656026753},{"$f":"'Source VoT'!$D$32*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.992334336759498},{"$f":"'Source VoT'!$D$33*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.999906571595815},{"$f":"'Source VoT'!$D$34*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$35*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.164661172312663},{"$f":"'Source VoT'!$D$36*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$37*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.097476639022972},{"$f":"'Source VoT'!$D$38*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$39*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$40*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$41*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$42*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.836370961526558},{"$f":"'Source VoT'!$D$47*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.313431492638369},{"$f":"'Source VoT'!$D$48*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.6202196608146204},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.360186404008928},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.797103656026753},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.992334336759498},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.999906571595815},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.164661172312663},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.097476639022972},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.401196461277635},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.88372572546378},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.836370961526558},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.65298347623966},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.688061396369398},{"$f":"'Source VoT'!$D$28*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.041633613301897},{"$f":"'Source VoT'!$D$29*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.041633613301897},{"$f":"'Source VoT'!$D$30*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.608621820770626},{"$f":"'Source VoT'!$D$31*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.558553350671833},{"$f":"'Source VoT'!$D$32*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.3308778607438},{"$f":"'Source VoT'!$D$33*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.41988882019902},{"$f":"'Source VoT'!$D$34*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.757423788920386},{"$f":"'Source VoT'!$D$35*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.045946795052071},{"$f":"'Source VoT'!$D$36*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.041633613301897},{"$f":"'Source VoT'!$D$37*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.955997200437338},{"$f":"'Source VoT'!$D$38*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.757423788920386},{"$f":"'Source VoT'!$D$39*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.757423788920386},{"$f":"'Source VoT'!$D$40*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.757423788920386},{"$f":"'Source VoT'!$D$41*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.041633613301897},{"$f":"'Source VoT'!$D$42*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.365281444216603},{"$f":"'Source VoT'!$D$47*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.65298347623966},{"$f":"'Source VoT'!$D$48*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B32,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.688061396369398}]
[null,2016,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$29*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$30*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.425065844299944},{"$f":"'Source VoT'!$D$31*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.011061877526917},{"$f":"'Source VoT'!$D$32*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.071478936037551},{"$f":"'Source VoT'!$D$33*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.251597046014016},{"$f":"'Source VoT'!$D$34*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$35*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.376706759864414},{"$f":"'Source VoT'!$D$36*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$37*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.602223204480836},{"$f":"'Source VoT'!$D$38*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$39*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$40*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$41*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$42*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.169671997943151},{"$f":"'Source VoT'!$D$47*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.485608687101626},{"$f":"'Source VoT'!$D$48*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.6988064994261665},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.425065844299944},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.011061877526917},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.071478936037551},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.251597046014016},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.376706759864414},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.602223204480836},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.574600862477009},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.189723164282224},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.169671997943151},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.857874337650935},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.7815797343171367},{"$f":"'Source VoT'!$D$28*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.40577056549585},{"$f":"'Source VoT'!$D$29*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.40577056549585},{"$f":"'Source VoT'!$D$30*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.685828354716936},{"$f":"'Source VoT'!$D$31*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.813163634257034},{"$f":"'Source VoT'!$D$32*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.42505993388467},{"$f":"'Source VoT'!$D$33*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.719400484756676},{"$f":"'Source VoT'!$D$34*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.963775026347641},{"$f":"'Source VoT'!$D$35*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.298281044238646},{"$f":"'Source VoT'!$D$36*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.40577056549585},{"$f":"'Source VoT'!$D$37*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.556645613332208},{"$f":"'Source VoT'!$D$38*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.963775026347641},{"$f":"'Source VoT'!$D$39*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.963775026347641},{"$f":"'Source VoT'!$D$40*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.963775026347641},{"$f":"'Source VoT'!$D$41*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.40577056549585},{"$f":"'Source VoT'!$D$42*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.761909677552353},{"$f":"'Source VoT'!$D$47*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.857874337650935},{"$f":"'Source VoT'!$D$48*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B33,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.7815797343171367}]
[null,2017,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$29*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$30*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.728347633424161},{"$f":"'Source VoT'!$D$31*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.440795823010344},{"$f":"'Source VoT'!$D$32*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.441443836488432},{"$f":"'Source VoT'!$D$33*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.701191539710194},{"$f":"'Source VoT'!$D$34*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$35*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.755483623773189},{"$f":"'Source VoT'!$D$36*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$37*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.503851591754888},{"$f":"'Source VoT'!$D$38*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$39*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$40*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$41*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$42*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.765047373441657},{"$f":"'Source VoT'!$D$47*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.793168672236847},{"$f":"'Source VoT'!$D$48*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.8391861065543855},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.728347633424161},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.440795823010344},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.441443836488432},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.701191539710194},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.755483623773189},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.503851591754888},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.884353006026091},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.73632614516946},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.765047373441657},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.223870719961848},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.9486314667997187},{"$f":"'Source VoT'!$D$28*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.056228112751651},{"$f":"'Source VoT'!$D$29*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.056228112751651},{"$f":"'Source VoT'!$D$30*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.046733683774743},{"$f":"'Source VoT'!$D$31*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.324547029382302},{"$f":"'Source VoT'!$D$32*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.86531816542124},{"$f":"'Source VoT'!$D$33*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.254417932255134},{"$f":"'Source VoT'!$D$34*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.332380077171049},{"$f":"'Source VoT'!$D$35*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.749025512290093},{"$f":"'Source VoT'!$D$36*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.056228112751651},{"$f":"'Source VoT'!$D$37*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.629583394188302},{"$f":"'Source VoT'!$D$38*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.332380077171049},{"$f":"'Source VoT'!$D$39*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.332380077171049},{"$f":"'Source VoT'!$D$40*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.332380077171049},{"$f":"'Source VoT'!$D$41*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.056228112751651},{"$f":"'Source VoT'!$D$42*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.470406374395573},{"$f":"'Source VoT'!$D$47*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.223870719961848},{"$f":"'Source VoT'!$D$48*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B34,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.9486314667997187}]
[null,2018,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$29*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$30*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.736515488755188},{"$f":"'Source VoT'!$D$31*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.5980390239726},{"$f":"'Source VoT'!$D$32*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.451407572831343},{"$f":"'Source VoT'!$D$33*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.898940490638484},{"$f":"'Source VoT'!$D$34*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$35*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.922084257286469},{"$f":"'Source VoT'!$D$36*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$37*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.900422435505227},{"$f":"'Source VoT'!$D$38*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$39*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$40*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$41*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$42*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.026916363307283},{"$f":"'Source VoT'!$D$47*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.928445383274836},{"$f":"'Source VoT'!$D$48*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9009304571426515},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.736515488755188},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.5980390239726},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.451407572831343},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.898940490638484},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.922084257286469},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.900422435505227},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.020593912650742},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.976743159968954},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.026916363307283},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.384850006097057},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0221072439997556},{"$f":"'Source VoT'!$D$28*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.342324360363055},{"$f":"'Source VoT'!$D$29*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.342324360363055},{"$f":"'Source VoT'!$D$30*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.056453431618671},{"$f":"'Source VoT'!$D$31*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.511666438527399},{"$f":"'Source VoT'!$D$32*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.87717501166929},{"$f":"'Source VoT'!$D$33*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.489739183859797},{"$f":"'Source VoT'!$D$34*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.494506756054385},{"$f":"'Source VoT'!$D$35*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.9472802661709},{"$f":"'Source VoT'!$D$36*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.342324360363055},{"$f":"'Source VoT'!$D$37*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.101502698251224},{"$f":"'Source VoT'!$D$38*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.494506756054385},{"$f":"'Source VoT'!$D$39*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.494506756054385},{"$f":"'Source VoT'!$D$40*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.494506756054385},{"$f":"'Source VoT'!$D$41*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.342324360363055},{"$f":"'Source VoT'!$D$42*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.782030472335666},{"$f":"'Source VoT'!$D$47*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.384850006097057},{"$f":"'Source VoT'!$D$48*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B35,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0221072439997556}]
[null,2019,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$29*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$30*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.733436495860687},{"$f":"'Source VoT'!$D$31*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.706756681136728},{"$f":"'Source VoT'!$D$32*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.44765159624275},{"$f":"'Source VoT'!$D$33*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.038485075622738},{"$f":"'Source VoT'!$D$34*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$35*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.039648553595459},{"$f":"'Source VoT'!$D$36*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$37*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.180268743403296},{"$f":"'Source VoT'!$D$38*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$39*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$40*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$41*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$42*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.211708238761002},{"$f":"'Source VoT'!$D$47*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.023905472500173},{"$f":"'Source VoT'!$D$48*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9445013066339643},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.733436495860687},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.706756681136728},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.44765159624275},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.038485075622738},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.039648553595459},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.180268743403296},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.116734401303498},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.146397119678277},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.211708238761002},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.498447512275204},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0739565548944192},{"$f":"'Source VoT'!$D$28*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.544212572417145},{"$f":"'Source VoT'!$D$29*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.544212572417145},{"$f":"'Source VoT'!$D$30*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.052789430074213},{"$f":"'Source VoT'!$D$31*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.641040450552705},{"$f":"'Source VoT'!$D$32*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.87270539952885},{"$f":"'Source VoT'!$D$33*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.655797239991056},{"$f":"'Source VoT'!$D$34*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.608913937551167},{"$f":"'Source VoT'!$D$35*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.087181778778596},{"$f":"'Source VoT'!$D$36*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.544212572417145},{"$f":"'Source VoT'!$D$37*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.434519804649923},{"$f":"'Source VoT'!$D$38*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.608913937551167},{"$f":"'Source VoT'!$D$39*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.608913937551167},{"$f":"'Source VoT'!$D$40*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.608913937551167},{"$f":"'Source VoT'!$D$41*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.544212572417145},{"$f":"'Source VoT'!$D$42*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.001932804125595},{"$f":"'Source VoT'!$D$47*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.498447512275204},{"$f":"'Source VoT'!$D$48*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B36,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0739565548944192}]
[null,2020,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$29*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$30*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.917424037359051},{"$f":"'Source VoT'!$D$31*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.556196721753629},{"$f":"'Source VoT'!$D$32*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.452221013852608},{"$f":"'Source VoT'!$D$33*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.110441994299787},{"$f":"'Source VoT'!$D$34*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$35*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.10027121774101},{"$f":"'Source VoT'!$D$36*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$37*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.324573003018713},{"$f":"'Source VoT'!$D$38*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$39*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$40*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$41*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$42*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.306997167068062},{"$f":"'Source VoT'!$D$47*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.073129982917875},{"$f":"'Source VoT'!$D$48*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9669688504221394},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.917424037359051},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.556196721753629},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.452221013852608},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.110441994299787},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.10027121774101},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.324573003018713},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.166309763359566},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.233880099999013},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.306997167068062},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.557024679672271},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1006929320023469},{"$f":"'Source VoT'!$D$28*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.648317318998814},{"$f":"'Source VoT'!$D$29*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.648317318998814},{"$f":"'Source VoT'!$D$30*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.081734604457264},{"$f":"'Source VoT'!$D$31*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.461874098886813},{"$f":"'Source VoT'!$D$32*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.68814300648459},{"$f":"'Source VoT'!$D$33*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.741425973216739},{"$f":"'Source VoT'!$D$34*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.667908618397885},{"$f":"'Source VoT'!$D$35*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.159322749111798},{"$f":"'Source VoT'!$D$36*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.648317318998814},{"$f":"'Source VoT'!$D$37*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.606241873592261},{"$f":"'Source VoT'!$D$38*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.667908618397885},{"$f":"'Source VoT'!$D$39*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.667908618397885},{"$f":"'Source VoT'!$D$40*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.667908618397885},{"$f":"'Source VoT'!$D$41*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.648317318998814},{"$f":"'Source VoT'!$D$42*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.11532662881099},{"$f":"'Source VoT'!$D$47*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.557024679672271},{"$f":"'Source VoT'!$D$48*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B37,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1006929320023469}]
[null,2021,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$29*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$30*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.823687916518956},{"$f":"'Source VoT'!$D$31*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.842580901805825},{"$f":"'Source VoT'!$D$32*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.557746758750895},{"$f":"'Source VoT'!$D$33*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.182398912976836},{"$f":"'Source VoT'!$D$34*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$35*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.160893881886551},{"$f":"'Source VoT'!$D$36*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$37*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.46887726263413},{"$f":"'Source VoT'!$D$38*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$39*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$40*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$41*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$42*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.402286095375118},{"$f":"'Source VoT'!$D$47*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.122354493335575},{"$f":"'Source VoT'!$D$48*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9894363942103146},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.823687916518956},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.842580901805825},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.557746758750895},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.182398912976836},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.160893881886551},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.46887726263413},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.215885125415634},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.321363080319742},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.402286095375118},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.615601847069335},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1274293091102745},{"$f":"'Source VoT'!$D$28*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.7524220655805},{"$f":"'Source VoT'!$D$29*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.7524220655805},{"$f":"'Source VoT'!$D$30*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.160188620657557},{"$f":"'Source VoT'!$D$31*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.802671273148924},{"$f":"'Source VoT'!$D$32*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.00371864291354},{"$f":"'Source VoT'!$D$33*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.827054706442429},{"$f":"'Source VoT'!$D$34*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.726903299244601},{"$f":"'Source VoT'!$D$35*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.231463719445003},{"$f":"'Source VoT'!$D$36*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.7524220655805},{"$f":"'Source VoT'!$D$37*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.777963942534612},{"$f":"'Source VoT'!$D$38*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.726903299244601},{"$f":"'Source VoT'!$D$39*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.726903299244601},{"$f":"'Source VoT'!$D$40*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.726903299244601},{"$f":"'Source VoT'!$D$41*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.7524220655805},{"$f":"'Source VoT'!$D$42*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.228720453496383},{"$f":"'Source VoT'!$D$47*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.615601847069335},{"$f":"'Source VoT'!$D$48*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B38,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1274293091102745}]
[null,2022,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$29*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$30*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.695914791304475},{"$f":"'Source VoT'!$D$31*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.866628313279932},{"$f":"'Source VoT'!$D$32*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.401879927159101},{"$f":"'Source VoT'!$D$33*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.254355831653882},{"$f":"'Source VoT'!$D$34*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$35*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.221516546032102},{"$f":"'Source VoT'!$D$36*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$37*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.613181522249548},{"$f":"'Source VoT'!$D$38*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$39*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$40*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$41*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$42*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.49757502368217},{"$f":"'Source VoT'!$D$47*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.171579003753278},{"$f":"'Source VoT'!$D$48*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.011903937998488},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.695914791304475},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.866628313279932},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.401879927159101},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.254355831653882},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.221516546032102},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.613181522249548},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.265460487471699},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.408846060640485},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.49757502368217},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.6741790144664},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1541656862182021},{"$f":"'Source VoT'!$D$28*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.856526812162173},{"$f":"'Source VoT'!$D$29*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.856526812162173},{"$f":"'Source VoT'!$D$30*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.00813860165232},{"$f":"'Source VoT'!$D$31*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.831287692803123},{"$f":"'Source VoT'!$D$32*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.81823711331934},{"$f":"'Source VoT'!$D$33*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.912683439668118},{"$f":"'Source VoT'!$D$34*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.785897980091324},{"$f":"'Source VoT'!$D$35*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.303604689778201},{"$f":"'Source VoT'!$D$36*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.856526812162173},{"$f":"'Source VoT'!$D$37*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.949686011476956},{"$f":"'Source VoT'!$D$38*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.785897980091324},{"$f":"'Source VoT'!$D$39*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.785897980091324},{"$f":"'Source VoT'!$D$40*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.785897980091324},{"$f":"'Source VoT'!$D$41*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.856526812162173},{"$f":"'Source VoT'!$D$42*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.342114278181782},{"$f":"'Source VoT'!$D$47*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.6741790144664},{"$f":"'Source VoT'!$D$48*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B39,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1541656862182021}]
[null,2023,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$29*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$30*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.756303796210879},{"$f":"'Source VoT'!$D$31*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.726209577001462},{"$f":"'Source VoT'!$D$32*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.475546770964783},{"$f":"'Source VoT'!$D$33*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.055882368084102},{"$f":"'Source VoT'!$D$34*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$35*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.0543055210882},{"$f":"'Source VoT'!$D$36*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$37*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.215157722171526},{"$f":"'Source VoT'!$D$38*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$39*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$40*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$41*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$42*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.234746598165025},{"$f":"'Source VoT'!$D$47*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.035806665877391},{"$f":"'Source VoT'!$D$48*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.9499333684475868},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.756303796210879},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.726209577001462},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.475546770964783},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.055882368084102},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.0543055210882},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.215157722171526},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.12872042138919},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.167548205939521},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.234746598165025},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.512609932394097},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0804207084526274},{"$f":"'Source VoT'!$D$28*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569382365068023},{"$f":"'Source VoT'!$D$29*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569382365068023},{"$f":"'Source VoT'!$D$30*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.080001517490938},{"$f":"'Source VoT'!$D$31*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.664189396631745},{"$f":"'Source VoT'!$D$32*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.9059006574481},{"$f":"'Source VoT'!$D$33*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.676500018020082},{"$f":"'Source VoT'!$D$34*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},{"$f":"'Source VoT'!$D$35*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.104623570094958},{"$f":"'Source VoT'!$D$36*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569382365068023},{"$f":"'Source VoT'!$D$37*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.476037689384107},{"$f":"'Source VoT'!$D$38*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},{"$f":"'Source VoT'!$D$39*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},{"$f":"'Source VoT'!$D$40*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.623177301453135},{"$f":"'Source VoT'!$D$41*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569382365068023},{"$f":"'Source VoT'!$D$42*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.029348451816379},{"$f":"'Source VoT'!$D$47*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.512609932394097},{"$f":"'Source VoT'!$D$48*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B40,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0804207084526274}]
[null,2024,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$29*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$30*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.006668302757074},{"$f":"'Source VoT'!$D$31*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.787666510055256},{"$f":"'Source VoT'!$D$32*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.780959370937509},{"$f":"'Source VoT'!$D$33*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.053255938291819},{"$f":"'Source VoT'!$D$34*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$35*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.052092791942385},{"$f":"'Source VoT'!$D$36*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$37*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.209890612162148},{"$f":"'Source VoT'!$D$38*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$39*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$40*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$41*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$42*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.231268549288259},{"$f":"'Source VoT'!$D$47*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.034009969700726},{"$f":"'Source VoT'!$D$48*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":5.949113302393485},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.006668302757074},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.787666510055256},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.780959370937509},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.053255938291819},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.052092791942385},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.209890612162148},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.126910919116701},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.164355074409482},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.231268549288259},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.510471863943865},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0794448298482475},{"$f":"'Source VoT'!$D$28*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.565582538547279},{"$f":"'Source VoT'!$D$29*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.565582538547279},{"$f":"'Source VoT'!$D$30*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.377935280280916},{"$f":"'Source VoT'!$D$31*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.737323146965753},{"$f":"'Source VoT'!$D$32*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.2693416514156},{"$f":"'Source VoT'!$D$33*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.673374566567258},{"$f":"'Source VoT'!$D$34*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.621023993748873},{"$f":"'Source VoT'!$D$35*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.10199042241144},{"$f":"'Source VoT'!$D$36*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.565582538547279},{"$f":"'Source VoT'!$D$37*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.469769828472955},{"$f":"'Source VoT'!$D$38*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.621023993748873},{"$f":"'Source VoT'!$D$39*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.621023993748873},{"$f":"'Source VoT'!$D$40*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.621023993748873},{"$f":"'Source VoT'!$D$41*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.565582538547279},{"$f":"'Source VoT'!$D$42*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.025209573653019},{"$f":"'Source VoT'!$D$47*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.510471863943865},{"$f":"'Source VoT'!$D$48*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B41,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0794448298482475}]
[null,2025,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$29*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$30*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.227116547181598},{"$f":"'Source VoT'!$D$31*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.996629152282001},{"$f":"'Source VoT'!$D$32*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.049877966539981},{"$f":"'Source VoT'!$D$33*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.248282251650995},{"$f":"'Source VoT'!$D$34*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$35*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.216399642648174},{"$f":"'Source VoT'!$D$36*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$37*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.601001408347436},{"$f":"'Source VoT'!$D$38*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$39*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$40*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$41*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$42*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.489532087157059},{"$f":"'Source VoT'!$D$47*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.167424170449944},{"$f":"'Source VoT'!$D$48*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.0100075473917958},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.227116547181598},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.996629152282001},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.049877966539981},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.248282251650995},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.216399642648174},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.601001408347436},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.261276040261409},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.401461991260671},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.489532087157059},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.669234762835435},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1519089813962351},{"$f":"'Source VoT'!$D$28*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.847739769600203},{"$f":"'Source VoT'!$D$29*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.847739769600203},{"$f":"'Source VoT'!$D$30*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.640268691146101},{"$f":"'Source VoT'!$D$31*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.985988691215574},{"$f":"'Source VoT'!$D$32*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.58935478018257},{"$f":"'Source VoT'!$D$33*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.905455879464682},{"$f":"'Source VoT'!$D$34*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.780918487911075},{"$f":"'Source VoT'!$D$35*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.297515574751326},{"$f":"'Source VoT'!$D$36*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.847739769600203},{"$f":"'Source VoT'!$D$37*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.935191675933453},{"$f":"'Source VoT'!$D$38*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.780918487911075},{"$f":"'Source VoT'!$D$39*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.780918487911075},{"$f":"'Source VoT'!$D$40*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.780918487911075},{"$f":"'Source VoT'!$D$41*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.847739769600203},{"$f":"'Source VoT'!$D$42*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.332543183716904},{"$f":"'Source VoT'!$D$47*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.669234762835435},{"$f":"'Source VoT'!$D$48*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B42,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1519089813962351}]
[null,2026,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$29*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$30*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.422859967286072},{"$f":"'Source VoT'!$D$31*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.163209180203147},{"$f":"'Source VoT'!$D$32*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.288659843757145},{"$f":"'Source VoT'!$D$33*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.397283883820887},{"$f":"'Source VoT'!$D$34*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$35*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.341931364548522},{"$f":"'Source VoT'!$D$36*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$37*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.899813122454681},{"$f":"'Source VoT'!$D$38*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$39*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$40*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$41*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$42*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.686847454553405},{"$f":"'Source VoT'!$D$47*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.269353665623571},{"$f":"'Source VoT'!$D$48*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.0565312279055679},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.422859967286072},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.163209180203147},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.288659843757145},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.397283883820887},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.341931364548522},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.899813122454681},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.36393204607122},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.582613534357996},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.686847454553405},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.790530862092046},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.2072721612076238},{"$f":"'Source VoT'!$D$28*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.063310105886011},{"$f":"'Source VoT'!$D$29*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.063310105886011},{"$f":"'Source VoT'!$D$30*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.873203361070416},{"$f":"'Source VoT'!$D$31*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.184218924441748},{"$f":"'Source VoT'!$D$32*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.87350521407102},{"$f":"'Source VoT'!$D$33*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.082767821746849},{"$f":"'Source VoT'!$D$34*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.90307913482475},{"$f":"'Source VoT'!$D$35*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.446898323812739},{"$f":"'Source VoT'!$D$36*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.063310105886011},{"$f":"'Source VoT'!$D$37*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.290777615721069},{"$f":"'Source VoT'!$D$38*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.90307913482475},{"$f":"'Source VoT'!$D$39*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.90307913482475},{"$f":"'Source VoT'!$D$40*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.90307913482475},{"$f":"'Source VoT'!$D$41*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.063310105886011},{"$f":"'Source VoT'!$D$42*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.56734847091856},{"$f":"'Source VoT'!$D$47*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.790530862092046},{"$f":"'Source VoT'!$D$48*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B43,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.2072721612076238}]
[null,2027,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$29*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$30*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.465261205692041},{"$f":"'Source VoT'!$D$31*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.370279042612243},{"$f":"'Source VoT'!$D$32*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.340383918556242},{"$f":"'Source VoT'!$D$33*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.64746343079425},{"$f":"'Source VoT'!$D$34*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$35*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.55270401756221},{"$f":"'Source VoT'!$D$36*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$37*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.401529635066105},{"$f":"'Source VoT'!$D$38*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$39*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$40*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$41*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$42*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.018147645747412},{"$f":"'Source VoT'!$D$47*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.440497260189616},{"$f":"'Source VoT'!$D$48*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.1346463005055671},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.465261205692041},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.370279042612243},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.340383918556242},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.64746343079425},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.55270401756221},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.401529635066105},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.536295480307373},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.886774034653339},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.018147645747412},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.994191739625641},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.3002290976016244},{"$f":"'Source VoT'!$D$28*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.425261101237474},{"$f":"'Source VoT'!$D$29*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.425261101237474},{"$f":"'Source VoT'!$D$30*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.923660834773525},{"$f":"'Source VoT'!$D$31*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.430632060708572},{"$f":"'Source VoT'!$D$32*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.93505686308191},{"$f":"'Source VoT'!$D$33*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.380481482645159},{"$f":"'Source VoT'!$D$34*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.108191621565769},{"$f":"'Source VoT'!$D$35*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.697717780899033},{"$f":"'Source VoT'!$D$36*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.425261101237474},{"$f":"'Source VoT'!$D$37*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.887820265728664},{"$f":"'Source VoT'!$D$38*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.108191621565769},{"$f":"'Source VoT'!$D$39*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.108191621565769},{"$f":"'Source VoT'!$D$40*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.108191621565769},{"$f":"'Source VoT'!$D$41*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.425261101237474},{"$f":"'Source VoT'!$D$42*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.961595698439417},{"$f":"'Source VoT'!$D$47*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.994191739625641},{"$f":"'Source VoT'!$D$48*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B44,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.3002290976016244}]
[null,2028,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$29*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$30*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.508792113077508},{"$f":"'Source VoT'!$D$31*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.57482332151109},{"$f":"'Source VoT'!$D$32*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.393486044680955},{"$f":"'Source VoT'!$D$33*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.894059150387928},{"$f":"'Source VoT'!$D$34*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$35*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.760457347797921},{"$f":"'Source VoT'!$D$36*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$37*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.896059047866643},{"$f":"'Source VoT'!$D$38*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$39*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$40*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$41*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$42*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.344701954592264},{"$f":"'Source VoT'!$D$47*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.609189219090457},{"$f":"'Source VoT'!$D$48*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.2116423730140831},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.508792113077508},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.57482332151109},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.393486044680955},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.894059150387928},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.760457347797921},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.896059047866643},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.70618980464887},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.186577429254122},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.344701954592264},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.194935170717642},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.391854423886759},{"$f":"'Source VoT'!$D$28*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.782027140812399},{"$f":"'Source VoT'!$D$29*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.782027140812399},{"$f":"'Source VoT'!$D$30*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.975462614562225},{"$f":"'Source VoT'!$D$31*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.674039752598194},{"$f":"'Source VoT'!$D$32*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.99824839317033},{"$f":"'Source VoT'!$D$33*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.673930388961637},{"$f":"'Source VoT'!$D$34*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.310365867532155},{"$f":"'Source VoT'!$D$35*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.944944243879533},{"$f":"'Source VoT'!$D$36*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.782027140812399},{"$f":"'Source VoT'!$D$37*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.476310266961306},{"$f":"'Source VoT'!$D$38*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.310365867532155},{"$f":"'Source VoT'!$D$39*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.310365867532155},{"$f":"'Source VoT'!$D$40*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.310365867532155},{"$f":"'Source VoT'!$D$41*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.782027140812399},{"$f":"'Source VoT'!$D$42*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.350195325964801},{"$f":"'Source VoT'!$D$47*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.194935170717642},{"$f":"'Source VoT'!$D$48*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B45,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.391854423886759}]
[null,2029,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$29*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$30*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.575163367435017},{"$f":"'Source VoT'!$D$31*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.777903238834615},{"$f":"'Source VoT'!$D$32*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.474450465861949},{"$f":"'Source VoT'!$D$33*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.131404055580532},{"$f":"'Source VoT'!$D$34*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$35*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.960417000583025},{"$f":"'Source VoT'!$D$36*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$37*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.37203663900042},{"$f":"'Source VoT'!$D$38*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$39*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$40*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$41*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$42*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.659005875198545},{"$f":"'Source VoT'!$D$47*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.77155285240107},{"$f":"'Source VoT'!$D$48*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.2857500078094004},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.575163367435017},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.777903238834615},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.474450465861949},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.131404055580532},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.960417000583025},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.37203663900042},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.869710697752918},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.475133971862373},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.659005875198545},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.388147894357271},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.4800425092931855},{"$f":"'Source VoT'!$D$28*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.125409426516217},{"$f":"'Source VoT'!$D$29*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.125409426516217},{"$f":"'Source VoT'!$D$30*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.054444407247662},{"$f":"'Source VoT'!$D$31*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.915704854213192},{"$f":"'Source VoT'!$D$32*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.09459605437571},{"$f":"'Source VoT'!$D$33*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.956370826140837},{"$f":"'Source VoT'!$D$34*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.504955730325971},{"$f":"'Source VoT'!$D$35*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.182896230693803},{"$f":"'Source VoT'!$D$36*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.125409426516217},{"$f":"'Source VoT'!$D$37*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.042723600410504},{"$f":"'Source VoT'!$D$38*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.504955730325971},{"$f":"'Source VoT'!$D$39*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.504955730325971},{"$f":"'Source VoT'!$D$40*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.504955730325971},{"$f":"'Source VoT'!$D$41*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.125409426516217},{"$f":"'Source VoT'!$D$42*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.724216991486266},{"$f":"'Source VoT'!$D$47*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.388147894357271},{"$f":"'Source VoT'!$D$48*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B46,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.4800425092931855}]
[null,2030,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$29*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$30*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.647471291864537},{"$f":"'Source VoT'!$D$31*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.977906982143729},{"$f":"'Source VoT'!$D$32*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.562656863419235},{"$f":"'Source VoT'!$D$33*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.362909285721113},{"$f":"'Source VoT'!$D$34*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$35*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.155456811525163},{"$f":"'Source VoT'!$D$36*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$37*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.836303195250125},{"$f":"'Source VoT'!$D$38*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$39*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$40*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$41*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$42*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.965576607841815},{"$f":"'Source VoT'!$D$47*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.929921662827111},{"$f":"'Source VoT'!$D$48*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.3580342855550809},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.647471291864537},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.977906982143729},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.562656863419235},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.362909285721113},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.155456811525163},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.836303195250125},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.029208294552507},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.756590819444089},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.965576607841815},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.576606778764262},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.566060799810546},{"$f":"'Source VoT'!$D$28*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.460343075138461},{"$f":"'Source VoT'!$D$29*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.460343075138461},{"$f":"'Source VoT'!$D$30*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.14049083731879},{"$f":"'Source VoT'!$D$31*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.153709308751033},{"$f":"'Source VoT'!$D$32*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.19956166746887},{"$f":"'Source VoT'!$D$33*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.231862050008122},{"$f":"'Source VoT'!$D$34*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.694757870517481},{"$f":"'Source VoT'!$D$35*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.414993605714944},{"$f":"'Source VoT'!$D$36*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.460343075138461},{"$f":"'Source VoT'!$D$37*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.595200802347648},{"$f":"'Source VoT'!$D$38*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.694757870517481},{"$f":"'Source VoT'!$D$39*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.694757870517481},{"$f":"'Source VoT'!$D$40*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.694757870517481},{"$f":"'Source VoT'!$D$41*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.460343075138461},{"$f":"'Source VoT'!$D$42*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.089036163331755},{"$f":"'Source VoT'!$D$47*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.576606778764262},{"$f":"'Source VoT'!$D$48*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.566060799810546}]
[null,2031,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$29*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$30*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.845866203876938},{"$f":"'Source VoT'!$D$31*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.274834949711025},{"$f":"'Source VoT'!$D$32*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.80467322082923},{"$f":"'Source VoT'!$D$33*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.677168243498134},{"$f":"'Source VoT'!$D$34*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$35*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.420215442137884},{"$f":"'Source VoT'!$D$36*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$37*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.466526210121806},{"$f":"'Source VoT'!$D$38*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$39*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$40*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$41*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$42*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.381733939867985},{"$f":"'Source VoT'!$D$47*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.144900897977228},{"$f":"'Source VoT'!$D$48*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.4561572600305484},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.845866203876938},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.274834949711025},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.80467322082923},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.677168243498134},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.420215442137884},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.466526210121806},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.245719811409987},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138657071366456},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.381733939867985},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.832432068592905},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.6828271394363536},{"$f":"'Source VoT'!$D$28*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.91500191492608},{"$f":"'Source VoT'!$D$29*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.91500191492608},{"$f":"'Source VoT'!$D$30*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.376580782613551},{"$f":"'Source VoT'!$D$31*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.507053590156119},{"$f":"'Source VoT'!$D$32*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.48756113278677},{"$f":"'Source VoT'!$D$33*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.605830209762779},{"$f":"'Source VoT'!$D$34*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.952406575577886},{"$f":"'Source VoT'!$D$35*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.730056376144077},{"$f":"'Source VoT'!$D$36*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.91500191492608},{"$f":"'Source VoT'!$D$37*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.345166190044949},{"$f":"'Source VoT'!$D$38*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.952406575577886},{"$f":"'Source VoT'!$D$39*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.952406575577886},{"$f":"'Source VoT'!$D$40*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.952406575577886},{"$f":"'Source VoT'!$D$41*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.91500191492608},{"$f":"'Source VoT'!$D$42*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.584263388442906},{"$f":"'Source VoT'!$D$47*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.832432068592905},{"$f":"'Source VoT'!$D$48*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.6828271394363536}]
[null,2032,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$29*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$30*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.090344348103212},{"$f":"'Source VoT'!$D$31*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.594263731177701},{"$f":"'Source VoT'!$D$32*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.102905213433459},{"$f":"'Source VoT'!$D$33*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.005202667621223},{"$f":"'Source VoT'!$D$34*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$35*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.696579704079735},{"$f":"'Source VoT'!$D$36*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$37*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.124374900306911},{"$f":"'Source VoT'!$D$38*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$39*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$40*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$41*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$42*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.816133429134645},{"$f":"'Source VoT'!$D$47*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.369303696547348},{"$f":"'Source VoT'!$D$48*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.5585814316531881},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.090344348103212},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.594263731177701},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.102905213433459},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.005202667621223},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.696579704079735},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.124374900306911},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.471722058890089},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.537471106176401},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.816133429134645},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.099471398891342},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.8047119036672941},{"$f":"'Source VoT'!$D$28*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.389590616349917},{"$f":"'Source VoT'!$D$29*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.389590616349917},{"$f":"'Source VoT'!$D$30*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.667509774242827},{"$f":"'Source VoT'!$D$31*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.887173840101468},{"$f":"'Source VoT'!$D$32*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.84245720398582},{"$f":"'Source VoT'!$D$33*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.996191174469253},{"$f":"'Source VoT'!$D$34*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.221349250079207},{"$f":"'Source VoT'!$D$35*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.058929847854884},{"$f":"'Source VoT'!$D$36*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.389590616349917},{"$f":"'Source VoT'!$D$37*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.128006131365225},{"$f":"'Source VoT'!$D$38*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.221349250079207},{"$f":"'Source VoT'!$D$39*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.221349250079207},{"$f":"'Source VoT'!$D$40*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.221349250079207},{"$f":"'Source VoT'!$D$41*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.389590616349917},{"$f":"'Source VoT'!$D$42*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.101198780670224},{"$f":"'Source VoT'!$D$47*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.099471398891342},{"$f":"'Source VoT'!$D$48*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B49,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.8047119036672941}]
[null,2033,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$29*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$30*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.343675811818315},{"$f":"'Source VoT'!$D$31*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.928093316069923},{"$f":"'Source VoT'!$D$32*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.411937120773118},{"$f":"'Source VoT'!$D$33*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.348726968460603},{"$f":"'Source VoT'!$D$34*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$35*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.985993963312907},{"$f":"'Source VoT'!$D$36*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$37*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.813287388555828},{"$f":"'Source VoT'!$D$38*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$39*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$40*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$41*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$42*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.271045383068213},{"$f":"'Source VoT'!$D$47*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.604302857660612},{"$f":"'Source VoT'!$D$48*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.6658421011386455},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.343675811818315},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.928093316069923},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.411937120773118},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.348726968460603},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.985993963312907},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.813287388555828},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.70839619533559},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.955117250599368},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.271045383068213},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.379120400616127},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.9323521003549864},{"$f":"'Source VoT'!$D$28*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.886589528213243},{"$f":"'Source VoT'!$D$29*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.886589528213243},{"$f":"'Source VoT'!$D$30*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.968974216063796},{"$f":"'Source VoT'!$D$31*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.284431046123206},{"$f":"'Source VoT'!$D$32*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.21020517372001},{"$f":"'Source VoT'!$D$33*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.40498509246811},{"$f":"'Source VoT'!$D$34*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.502991472449356},{"$f":"'Source VoT'!$D$35*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.40333281634236},{"$f":"'Source VoT'!$D$36*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.886589528213243},{"$f":"'Source VoT'!$D$37*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.947811992381439},{"$f":"'Source VoT'!$D$38*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.502991472449356},{"$f":"'Source VoT'!$D$39*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.502991472449356},{"$f":"'Source VoT'!$D$40*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.502991472449356},{"$f":"'Source VoT'!$D$41*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.886589528213243},{"$f":"'Source VoT'!$D$42*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.642544005851171},{"$f":"'Source VoT'!$D$47*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.379120400616127},{"$f":"'Source VoT'!$D$48*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B50,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.9323521003549864}]
[null,2034,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$29*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$30*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.606137092507208},{"$f":"'Source VoT'!$D$31*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.274359681945775},{"$f":"'Source VoT'!$D$32*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.73210623433144},{"$f":"'Source VoT'!$D$33*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.705148812210972},{"$f":"'Source VoT'!$D$34*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$35*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.28627421606792},{"$f":"'Source VoT'!$D$36*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$37*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.528064941830422},{"$f":"'Source VoT'!$D$38*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$39*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$40*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$41*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$42*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.74303690439265},{"$f":"'Source VoT'!$D$47*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.84812500962809},{"$f":"'Source VoT'!$D$48*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.777129848428995},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.606137092507208},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.274359681945775},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.73210623433144},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.705148812210972},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.28627421606792},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.528064941830422},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.953956209208892},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.388443825944243},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.74303690439265},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.669268761457428},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.0647845196305017},{"$f":"'Source VoT'!$D$28*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.402248152873646},{"$f":"'Source VoT'!$D$29*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.402248152873646},{"$f":"'Source VoT'!$D$30*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.281303140083576},{"$f":"'Source VoT'!$D$31*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.696488021515467},{"$f":"'Source VoT'!$D$32*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.59120641885438},{"$f":"'Source VoT'!$D$33*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.829127086531059},{"$f":"'Source VoT'!$D$34*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.795207888958579},{"$f":"'Source VoT'!$D$35*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.760666317120823},{"$f":"'Source VoT'!$D$36*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.402248152873646},{"$f":"'Source VoT'!$D$37*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.798397280778204},{"$f":"'Source VoT'!$D$38*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.795207888958579},{"$f":"'Source VoT'!$D$39*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.795207888958579},{"$f":"'Source VoT'!$D$40*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.795207888958579},{"$f":"'Source VoT'!$D$41*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.402248152873646},{"$f":"'Source VoT'!$D$42*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.204213916227253},{"$f":"'Source VoT'!$D$47*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.669268761457428},{"$f":"'Source VoT'!$D$48*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B51,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.0647845196305017}]
[null,2035,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$29*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$30*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.878016849707063},{"$f":"'Source VoT'!$D$31*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.630482775568577},{"$f":"'Source VoT'!$D$32*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.063764681736089},{"$f":"'Source VoT'!$D$33*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.071086867115415},{"$f":"'Source VoT'!$D$34*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$35*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.594571739202728},{"$f":"'Source VoT'!$D$36*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$37*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.261926550261613},{"$f":"'Source VoT'!$D$38*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$39*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$40*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$41*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$42*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.227630265527434},{"$f":"'Source VoT'!$D$47*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.098457040613498},{"$f":"'Source VoT'!$D$48*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":6.8913888998653841},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.878016849707063},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.630482775568577},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.063764681736089},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.071086867115415},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.594571739202728},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.261926550261613},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.206072501783929},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.833339914387022},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.227630265527434},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.967163878330066},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.2007527908398092},{"$f":"'Source VoT'!$D$28*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.93167449812055},{"$f":"'Source VoT'!$D$29*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.93167449812055},{"$f":"'Source VoT'!$D$30*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.604840051151402},{"$f":"'Source VoT'!$D$31*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.120274502926605},{"$f":"'Source VoT'!$D$32*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.98587997126594},{"$f":"'Source VoT'!$D$33*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.264593371867338},{"$f":"'Source VoT'!$D$34*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.095226277122872},{"$f":"'Source VoT'!$D$35*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.12754036965125},{"$f":"'Source VoT'!$D$36*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.93167449812055},{"$f":"'Source VoT'!$D$37*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.671692594811326},{"$f":"'Source VoT'!$D$38*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.095226277122872},{"$f":"'Source VoT'!$D$39*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.095226277122872},{"$f":"'Source VoT'!$D$40*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.095226277122872},{"$f":"'Source VoT'!$D$41*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.93167449812055},{"$f":"'Source VoT'!$D$42*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.780880015977644},{"$f":"'Source VoT'!$D$47*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.967163878330066},{"$f":"'Source VoT'!$D$48*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B52,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.2007527908398092}]
[null,2036,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$29*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$30*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.159616424686433},{"$f":"'Source VoT'!$D$31*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.998651404520299},{"$f":"'Source VoT'!$D$32*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.407280060701311},{"$f":"'Source VoT'!$D$33*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.449233107445956},{"$f":"'Source VoT'!$D$34*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$35*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.913154482140168},{"$f":"'Source VoT'!$D$36*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$37*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.020270768448071},{"$f":"'Source VoT'!$D$38*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$39*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$40*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$41*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$42*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.728390312607289},{"$f":"'Source VoT'!$D$47*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.35714048466296},{"$f":"'Source VoT'!$D$48*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.0094597868511288},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.159616424686433},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.998651404520299},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.407280060701311},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.449233107445956},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.913154482140168},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.020270768448071},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.466599732788149},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.293078334394561},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.728390312607289},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.274997176748919},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.3412571463528415},{"$f":"'Source VoT'!$D$28*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.478763217929526},{"$f":"'Source VoT'!$D$29*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.478763217929526},{"$f":"'Source VoT'!$D$30*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.93994354537686},{"$f":"'Source VoT'!$D$31*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.558395171379154},{"$f":"'Source VoT'!$D$32*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":106.39466327223458},{"$f":"'Source VoT'!$D$33*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.714587397860683},{"$f":"'Source VoT'!$D$34*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.405253682017896},{"$f":"'Source VoT'!$D$35*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.506653833746793},{"$f":"'Source VoT'!$D$36*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.478763217929526},{"$f":"'Source VoT'!$D$37*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.574122214453197},{"$f":"'Source VoT'!$D$38*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.405253682017896},{"$f":"'Source VoT'!$D$39*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.405253682017896},{"$f":"'Source VoT'!$D$40*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.405253682017896},{"$f":"'Source VoT'!$D$41*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.478763217929526},{"$f":"'Source VoT'!$D$42*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.376784472002676},{"$f":"'Source VoT'!$D$47*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.274997176748919},{"$f":"'Source VoT'!$D$48*VLOOKUP($B53,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B53,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.3412571463528415}]
[null,2037,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$29*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$30*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.445439993290496},{"$f":"'Source VoT'!$D$31*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.385776521693732},{"$f":"'Source VoT'!$D$32*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.755948170351019},{"$f":"'Source VoT'!$D$33*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.85017169395984},{"$f":"'Source VoT'!$D$34*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$35*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.250939447367905},{"$f":"'Source VoT'!$D$36*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$37*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.824323345210139},{"$f":"'Source VoT'!$D$38*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$39*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$40*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$41*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$42*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.259333117389183},{"$f":"'Source VoT'!$D$47*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.631415787046169},{"$f":"'Source VoT'!$D$48*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.1346472658939595},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.445439993290496},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.385776521693732},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.755948170351019},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.85017169395984},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.250939447367905},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.824323345210139},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.742829954344508},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.780526978926456},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.259333117389183},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.601384786584937},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.4902302464138124},{"$f":"'Source VoT'!$D$28*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.058827104922479},{"$f":"'Source VoT'!$D$29*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.058827104922479},{"$f":"'Source VoT'!$D$30*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.28007359201569},{"$f":"'Source VoT'!$D$31*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.019074060815534},{"$f":"'Source VoT'!$D$32*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":106.8095783227177},{"$f":"'Source VoT'!$D$33*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.19170431581221},{"$f":"'Source VoT'!$D$34*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.733967645669964},{"$f":"'Source VoT'!$D$35*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.908617942367808},{"$f":"'Source VoT'!$D$36*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.058827104922479},{"$f":"'Source VoT'!$D$37*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.530944780800063},{"$f":"'Source VoT'!$D$38*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.733967645669964},{"$f":"'Source VoT'!$D$39*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.733967645669964},{"$f":"'Source VoT'!$D$40*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.733967645669964},{"$f":"'Source VoT'!$D$41*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.058827104922479},{"$f":"'Source VoT'!$D$42*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.00860640969313},{"$f":"'Source VoT'!$D$47*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.601384786584937},{"$f":"'Source VoT'!$D$48*VLOOKUP($B54,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B54,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.4902302464138124}]
[null,2038,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$29*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$30*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.73555091542363},{"$f":"'Source VoT'!$D$31*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.769132934002577},{"$f":"'Source VoT'!$D$32*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.109846301645504},{"$f":"'Source VoT'!$D$33*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.244921298283025},{"$f":"'Source VoT'!$D$34*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$35*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.583510284536139},{"$f":"'Source VoT'!$D$36*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$37*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.615964377547805},{"$f":"'Source VoT'!$D$38*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$39*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$40*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$41*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$42*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.782080164332825},{"$f":"'Source VoT'!$D$47*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.901457311442186},{"$f":"'Source VoT'!$D$48*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.2579023216072445},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.73555091542363},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.769132934002577},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.109846301645504},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.244921298283025},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.583510284536139},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.615964377547805},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.014796221322161},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.260451251693286},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.782080164332825},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.922734200616205},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.6369037627126204},{"$f":"'Source VoT'!$D$28*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.629936989515002},{"$f":"'Source VoT'!$D$29*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.629936989515002},{"$f":"'Source VoT'!$D$30*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.625305589354117},{"$f":"'Source VoT'!$D$31*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.475268191463062},{"$f":"'Source VoT'!$D$32*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.23071709895815},{"$f":"'Source VoT'!$D$33*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.6614563449568},{"$f":"'Source VoT'!$D$34*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.057607503373369},{"$f":"'Source VoT'!$D$35*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.304377238598004},{"$f":"'Source VoT'!$D$36*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.629936989515002},{"$f":"'Source VoT'!$D$37*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.472997609281883},{"$f":"'Source VoT'!$D$38*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.057607503373369},{"$f":"'Source VoT'!$D$39*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.057607503373369},{"$f":"'Source VoT'!$D$40*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.057607503373369},{"$f":"'Source VoT'!$D$41*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.629936989515002},{"$f":"'Source VoT'!$D$42*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.630675395556068},{"$f":"'Source VoT'!$D$47*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.922734200616205},{"$f":"'Source VoT'!$D$48*VLOOKUP($B55,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B55,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.6369037627126204}]
[null,2039,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$29*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$30*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.030013501388748},{"$f":"'Source VoT'!$D$31*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.149842737389452},{"$f":"'Source VoT'!$D$32*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.469052904909375},{"$f":"'Source VoT'!$D$33*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.634891119900523},{"$f":"'Source VoT'!$D$34*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$35*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.912054223846834},{"$f":"'Source VoT'!$D$36*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$37*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.398019910434577},{"$f":"'Source VoT'!$D$38*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$39*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$40*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$41*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$42*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.298497585440082},{"$f":"'Source VoT'!$D$47*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.168229067372348},{"$f":"'Source VoT'!$D$48*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.379664956866562},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.030013501388748},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.149842737389452},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.469052904909375},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.634891119900523},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.912054223846834},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.398019910434577},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.283469414297475},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.734564413533359},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.298497585440082},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.240192590173095},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.7818012986712084},{"$f":"'Source VoT'!$D$28*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.194131652104694},{"$f":"'Source VoT'!$D$29*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.194131652104694},{"$f":"'Source VoT'!$D$30*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.975716066652605},{"$f":"'Source VoT'!$D$31*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.928312857493449},{"$f":"'Source VoT'!$D$32*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.65817295684212},{"$f":"'Source VoT'!$D$33*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.125520432681618},{"$f":"'Source VoT'!$D$34*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.377328603013993},{"$f":"'Source VoT'!$D$35*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.695344526377728},{"$f":"'Source VoT'!$D$36*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.194131652104694},{"$f":"'Source VoT'!$D$37*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.403643693417152},{"$f":"'Source VoT'!$D$38*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.377328603013993},{"$f":"'Source VoT'!$D$39*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.377328603013993},{"$f":"'Source VoT'!$D$40*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.377328603013993},{"$f":"'Source VoT'!$D$41*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.194131652104694},{"$f":"'Source VoT'!$D$42*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.2452121266737},{"$f":"'Source VoT'!$D$47*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.240192590173095},{"$f":"'Source VoT'!$D$48*VLOOKUP($B56,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B56,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.7818012986712084}]
[null,2040,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$29*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$30*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.328893026143351},{"$f":"'Source VoT'!$D$31*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.525218489583335},{"$f":"'Source VoT'!$D$32*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.833647607222204},{"$f":"'Source VoT'!$D$33*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.016635194872109},{"$f":"'Source VoT'!$D$34*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$35*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.233668090477519},{"$f":"'Source VoT'!$D$36*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$37*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.163579318954923},{"$f":"'Source VoT'!$D$38*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$39*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$40*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$41*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$42*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.804022063980796},{"$f":"'Source VoT'!$D$47*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.429373729217474},{"$f":"'Source VoT'!$D$48*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.4988592175156921},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.328893026143351},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.525218489583335},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.833647607222204},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.016635194872109},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.233668090477519},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.163579318954923},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.546475405624218},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.198676968827499},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.804022063980796},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.550954737768791},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.923642468843676},{"$f":"'Source VoT'!$D$28*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.746425592904721},{"$f":"'Source VoT'!$D$29*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.746425592904721},{"$f":"'Source VoT'!$D$30*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.331382701110584},{"$f":"'Source VoT'!$D$31*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.375010002604171},{"$f":"'Source VoT'!$D$32*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.09204065259441},{"$f":"'Source VoT'!$D$33*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.579795881897809},{"$f":"'Source VoT'!$D$34*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.690305732692817},{"$f":"'Source VoT'!$D$35*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.078065027668242},{"$f":"'Source VoT'!$D$36*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.746425592904721},{"$f":"'Source VoT'!$D$37*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.314659389556347},{"$f":"'Source VoT'!$D$38*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.690305732692817},{"$f":"'Source VoT'!$D$39*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.690305732692817},{"$f":"'Source VoT'!$D$40*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.690305732692817},{"$f":"'Source VoT'!$D$41*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.746425592904721},{"$f":"'Source VoT'!$D$42*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.846786256137143},{"$f":"'Source VoT'!$D$47*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.550954737768791},{"$f":"'Source VoT'!$D$48*VLOOKUP($B57,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B57,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.923642468843676}]
[null,2041,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$29*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$30*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.632255743769271},{"$f":"'Source VoT'!$D$31*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.898242563294772},{"$f":"'Source VoT'!$D$32*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.203711230069729},{"$f":"'Source VoT'!$D$33*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.393932819240494},{"$f":"'Source VoT'!$D$34*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$35*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.551535886730075},{"$f":"'Source VoT'!$D$36*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$37*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.920221700815297},{"$f":"'Source VoT'!$D$38*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$39*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$40*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$41*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$42*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.303658331623389},{"$f":"'Source VoT'!$D$47*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.687476649447433},{"$f":"'Source VoT'!$D$48*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.6166651360086277},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.632255743769271},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.898242563294772},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.203711230069729},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.393932819240494},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.551535886730075},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.920221700815297},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.806417975078947},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.657383667982042},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.303658331623389},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.858097212842445},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.0638315118502657},{"$f":"'Source VoT'!$D$28*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.292286564898617},{"$f":"'Source VoT'!$D$29*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.292286564898617},{"$f":"'Source VoT'!$D$30*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.692384335085428},{"$f":"'Source VoT'!$D$31*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.818908650320775},{"$f":"'Source VoT'!$D$32*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.53241636378297},{"$f":"'Source VoT'!$D$33*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.028780054896185},{"$f":"'Source VoT'!$D$34*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.999637390343945},{"$f":"'Source VoT'!$D$35*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.456327705208789},{"$f":"'Source VoT'!$D$36*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.292286564898617},{"$f":"'Source VoT'!$D$37*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.215063823970212},{"$f":"'Source VoT'!$D$38*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.999637390343945},{"$f":"'Source VoT'!$D$39*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.999637390343945},{"$f":"'Source VoT'!$D$40*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.999637390343945},{"$f":"'Source VoT'!$D$41*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.292286564898617},{"$f":"'Source VoT'!$D$42*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.441353414631834},{"$f":"'Source VoT'!$D$47*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.858097212842445},{"$f":"'Source VoT'!$D$48*VLOOKUP($B58,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B58,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.0638315118502657}]
[null,2042,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$29*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$30*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.940168902159577},{"$f":"'Source VoT'!$D$31*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.268890854903198},{"$f":"'Source VoT'!$D$32*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.579325807259934},{"$f":"'Source VoT'!$D$33*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.766731533208176},{"$f":"'Source VoT'!$D$34*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$35*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865613415983194},{"$f":"'Source VoT'!$D$36*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$37*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.667841851785525},{"$f":"'Source VoT'!$D$38*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$39*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$40*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$41*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$42*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.797336918496512},{"$f":"'Source VoT'!$D$47*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.942501941202476},{"$f":"'Source VoT'!$D$48*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.7330663325056062},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.940168902159577},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.268890854903198},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.579325807259934},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.766731533208176},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865613415983194},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.667841851785525},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.063260980015446},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.110620732009259},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.797336918496512},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.161577310030946},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.2023489356816714},{"$f":"'Source VoT'!$D$28*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.831638671091021},{"$f":"'Source VoT'!$D$29*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.831638671091021},{"$f":"'Source VoT'!$D$30*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.058800993569896},{"$f":"'Source VoT'!$D$31*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.259980117334806},{"$f":"'Source VoT'!$D$32*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.97939771063933},{"$f":"'Source VoT'!$D$33*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.472410524517731},{"$f":"'Source VoT'!$D$34*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.305280566218382},{"$f":"'Source VoT'!$D$35*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.830079965020001},{"$f":"'Source VoT'!$D$36*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.831638671091021},{"$f":"'Source VoT'!$D$37*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.104731803624766},{"$f":"'Source VoT'!$D$38*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.305280566218382},{"$f":"'Source VoT'!$D$39*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.305280566218382},{"$f":"'Source VoT'!$D$40*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.305280566218382},{"$f":"'Source VoT'!$D$41*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.831638671091021},{"$f":"'Source VoT'!$D$42*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.028830933010859},{"$f":"'Source VoT'!$D$47*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.161577310030946},{"$f":"'Source VoT'!$D$48*VLOOKUP($B59,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B59,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.2023489356816714}]
[null,2043,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$29*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$30*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.252700757925741},{"$f":"'Source VoT'!$D$31*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.640102910405055},{"$f":"'Source VoT'!$D$32*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.960574603108},{"$f":"'Source VoT'!$D$33*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138755407273635},{"$f":"'Source VoT'!$D$34*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$35*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.179038153815796},{"$f":"'Source VoT'!$D$36*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$37*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.413908118842045},{"$f":"'Source VoT'!$D$38*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$39*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$40*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$41*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$42*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.289989423857953},{"$f":"'Source VoT'!$D$47*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.196997178092186},{"$f":"'Source VoT'!$D$48*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.8492255960550352},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.252700757925741},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.640102910405055},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.960574603108},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.138755407273635},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.179038153815796},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.413908118842045},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.319570152078128},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.562915769819071},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.289989423857953},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.464426641929702},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.3405784593054939},{"$f":"'Source VoT'!$D$28*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.369869766084683},{"$f":"'Source VoT'!$D$29*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.369869766084683},{"$f":"'Source VoT'!$D$30*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.430713901931625},{"$f":"'Source VoT'!$D$31*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.701722463382008},{"$f":"'Source VoT'!$D$32*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":109.43308377769854},{"$f":"'Source VoT'!$D$33*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.915118934655624},{"$f":"'Source VoT'!$D$34*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.610288480972969},{"$f":"'Source VoT'!$D$35*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.2030554030408},{"$f":"'Source VoT'!$D$36*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.369869766084683},{"$f":"'Source VoT'!$D$37*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.992550661422037},{"$f":"'Source VoT'!$D$38*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.610288480972969},{"$f":"'Source VoT'!$D$39*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.610288480972969},{"$f":"'Source VoT'!$D$40*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.610288480972969},{"$f":"'Source VoT'!$D$41*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.369869766084683},{"$f":"'Source VoT'!$D$42*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.615087414390963},{"$f":"'Source VoT'!$D$47*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.464426641929702},{"$f":"'Source VoT'!$D$48*VLOOKUP($B60,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B60,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.3405784593054939}]
[null,2044,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$29*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$30*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569920591528394},{"$f":"'Source VoT'!$D$31*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.013690957726975},{"$f":"'Source VoT'!$D$32*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":92.347542130893828},{"$f":"'Source VoT'!$D$33*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.512291533851634},{"$f":"'Source VoT'!$D$34*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$35*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.493736942536856},{"$f":"'Source VoT'!$D$36*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$37*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.163007096069954},{"$f":"'Source VoT'!$D$38*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$39*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$40*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$41*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$42*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.784644529162506},{"$f":"'Source VoT'!$D$47*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.452526921335508},{"$f":"'Source VoT'!$D$48*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":7.9658570393499151},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.569920591528394},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.013690957726975},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":92.347542130893828},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.512291533851634},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.493736942536856},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.163007096069954},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.576921204021268},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.01704935712803},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.784644529162506},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.768507036389256},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.4793698768263983},{"$f":"'Source VoT'!$D$28*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.910288734982352},{"$f":"'Source VoT'!$D$29*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.910288734982352},{"$f":"'Source VoT'!$D$30*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.808205503918792},{"$f":"'Source VoT'!$D$31*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.1462922396951},{"$f":"'Source VoT'!$D$32*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":109.89357513576365},{"$f":"'Source VoT'!$D$33*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.359626925283443},{"$f":"'Source VoT'!$D$34*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.916536232785308},{"$f":"'Source VoT'!$D$35*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.577546961618857},{"$f":"'Source VoT'!$D$36*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.910288734982352},{"$f":"'Source VoT'!$D$37*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.883978444323247},{"$f":"'Source VoT'!$D$38*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.916536232785308},{"$f":"'Source VoT'!$D$39*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.916536232785308},{"$f":"'Source VoT'!$D$40*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.916536232785308},{"$f":"'Source VoT'!$D$41*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.910288734982352},{"$f":"'Source VoT'!$D$42*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.203726989703384},{"$f":"'Source VoT'!$D$47*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.768507036389256},{"$f":"'Source VoT'!$D$48*VLOOKUP($B61,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B61,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.4793698768263983}]
[null,2045,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$29*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$30*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.891898722635098},{"$f":"'Source VoT'!$D$31*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.387899679728495},{"$f":"'Source VoT'!$D$32*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":92.740314171596424},{"$f":"'Source VoT'!$D$33*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.885080212371623},{"$f":"'Source VoT'!$D$34*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$35*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.807806017070316},{"$f":"'Source VoT'!$D$36*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$37*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.910607121694675},{"$f":"'Source VoT'!$D$38*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$39*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$40*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$41*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$42*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.278309826596995},{"$f":"'Source VoT'!$D$47*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.707545348010605},{"$f":"'Source VoT'!$D$48*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.0822551024183831},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.891898722635098},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.387899679728495},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":92.740314171596424},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.885080212371623},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.807806017070316},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.910607121694675},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.833757294946409},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.470274220370545},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.278309826596995},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.071978964132619},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.6178835718778757},{"$f":"'Source VoT'!$D$28*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.449626322240945},{"$f":"'Source VoT'!$D$29*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.449626322240945},{"$f":"'Source VoT'!$D$30*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.191359479935763},{"$f":"'Source VoT'!$D$31*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.59160061887691},{"$f":"'Source VoT'!$D$32*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.36097386419975},{"$f":"'Source VoT'!$D$33*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.803245452722233},{"$f":"'Source VoT'!$D$34*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.222171180986226},{"$f":"'Source VoT'!$D$35*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.951289160313678},{"$f":"'Source VoT'!$D$36*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.449626322240945},{"$f":"'Source VoT'!$D$37*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.773622474816669},{"$f":"'Source VoT'!$D$38*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.222171180986226},{"$f":"'Source VoT'!$D$39*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.222171180986226},{"$f":"'Source VoT'!$D$40*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.222171180986226},{"$f":"'Source VoT'!$D$41*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.449626322240945},{"$f":"'Source VoT'!$D$42*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.791188693650419},{"$f":"'Source VoT'!$D$47*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.071978964132619},{"$f":"'Source VoT'!$D$48*VLOOKUP($B62,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B62,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.6178835718778757}]
[null,2046,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$29*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$30*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.218706525708384},{"$f":"'Source VoT'!$D$31*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.766475577925799},{"$f":"'Source VoT'!$D$32*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.138977792909557},{"$f":"'Source VoT'!$D$33*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.261872884320663},{"$f":"'Source VoT'!$D$34*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$35*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.125248398206573},{"$f":"'Source VoT'!$D$36*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$37*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.66623685895668},{"$f":"'Source VoT'!$D$38*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$39*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$40*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$41*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$42*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.777277411147395},{"$f":"'Source VoT'!$D$47*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.965302838835253},{"$f":"'Source VoT'!$D$48*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.1999033565643558},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.218706525708384},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.766475577925799},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.138977792909557},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.261872884320663},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.125248398206573},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.66623685895668},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.093351972920093},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.928367014102555},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.777277411147395},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.378710378213952},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.7578849943115831},{"$f":"'Source VoT'!$D$28*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.994756746782031},{"$f":"'Source VoT'!$D$29*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.994756746782031},{"$f":"'Source VoT'!$D$30*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.580260765592975},{"$f":"'Source VoT'!$D$31*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.042105937731691},{"$f":"'Source VoT'!$D$32*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.83538357356234},{"$f":"'Source VoT'!$D$33*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.251628732341587},{"$f":"'Source VoT'!$D$34*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.531088847774907},{"$f":"'Source VoT'!$D$35*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.329045593865821},{"$f":"'Source VoT'!$D$36*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.994756746782031},{"$f":"'Source VoT'!$D$37*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.672821862158443},{"$f":"'Source VoT'!$D$38*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.531088847774907},{"$f":"'Source VoT'!$D$39*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.531088847774907},{"$f":"'Source VoT'!$D$40*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.531088847774907},{"$f":"'Source VoT'!$D$41*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.994756746782031},{"$f":"'Source VoT'!$D$42*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.384960119265401},{"$f":"'Source VoT'!$D$47*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.378710378213952},{"$f":"'Source VoT'!$D$48*VLOOKUP($B63,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B63,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.7578849943115831}]
[null,2047,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$29*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$30*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.550416445827789},{"$f":"'Source VoT'!$D$31*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.148800673203635},{"$f":"'Source VoT'!$D$32*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.543621368542361},{"$f":"'Source VoT'!$D$33*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.641858578374716},{"$f":"'Source VoT'!$D$34*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$35*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.44538085432437},{"$f":"'Source VoT'!$D$36*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$37*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.428269965057588},{"$f":"'Source VoT'!$D$38*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$39*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$40*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$41*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$42*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.280473354277376},{"$f":"'Source VoT'!$D$47*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.225244622049882},{"$f":"'Source VoT'!$D$48*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.3185485873079941},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.550416445827789},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.148800673203635},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.543621368542361},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.641858578374716},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.44538085432437},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.428269965057588},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.355146512002609},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.390341784649479},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.280473354277376},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.68804110023936},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.8990728188965118},{"$f":"'Source VoT'!$D$28*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.544506723732866},{"$f":"'Source VoT'!$D$29*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.544506723732866},{"$f":"'Source VoT'!$D$30*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.974995570535071},{"$f":"'Source VoT'!$D$31*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.497072801112324},{"$f":"'Source VoT'!$D$32*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":111.3169094285654},{"$f":"'Source VoT'!$D$33*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.703811708265913},{"$f":"'Source VoT'!$D$34*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.842624349283103},{"$f":"'Source VoT'!$D$35*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.710003216646001},{"$f":"'Source VoT'!$D$36*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.544506723732866},{"$f":"'Source VoT'!$D$37*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.579641258418526},{"$f":"'Source VoT'!$D$38*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.842624349283103},{"$f":"'Source VoT'!$D$39*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.842624349283103},{"$f":"'Source VoT'!$D$40*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.842624349283103},{"$f":"'Source VoT'!$D$41*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.544506723732866},{"$f":"'Source VoT'!$D$42*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.98376329159008},{"$f":"'Source VoT'!$D$47*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.68804110023936},{"$f":"'Source VoT'!$D$48*VLOOKUP($B64,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B64,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.8990728188965118}]
[null,2048,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$29*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$30*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.887102014748979},{"$f":"'Source VoT'!$D$31*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.535539750895996},{"$f":"'Source VoT'!$D$32*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.954334597809677},{"$f":"'Source VoT'!$D$33*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.025860718815824},{"$f":"'Source VoT'!$D$34*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$35*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.768897108482122},{"$f":"'Source VoT'!$D$36*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$37*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.198357756278753},{"$f":"'Source VoT'!$D$38*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$39*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$40*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$41*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$42*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.788988075349216},{"$f":"'Source VoT'!$D$47*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.487933988271898},{"$f":"'Source VoT'!$D$48*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.4384478973915051},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.887102014748979},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.535539750895996},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.954334597809677},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.025860718815824},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.768897108482122},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.198357756278753},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.619708217710343},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.857199625604316},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.788988075349216},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.000641446043559},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.041752997895891},{"$f":"'Source VoT'!$D$28*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.100067554469135},{"$f":"'Source VoT'!$D$29*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.100067554469135},{"$f":"'Source VoT'!$D$30*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.37565139755128},{"$f":"'Source VoT'!$D$31*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.957292303566241},{"$f":"'Source VoT'!$D$32*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":111.80565817139353},{"$f":"'Source VoT'!$D$33*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.160774255390827},{"$f":"'Source VoT'!$D$34*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.15745277907531},{"$f":"'Source VoT'!$D$35*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.094987559093724},{"$f":"'Source VoT'!$D$36*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.100067554469135},{"$f":"'Source VoT'!$D$37*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.496045729971712},{"$f":"'Source VoT'!$D$38*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.15745277907531},{"$f":"'Source VoT'!$D$39*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.15745277907531},{"$f":"'Source VoT'!$D$40*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.15745277907531},{"$f":"'Source VoT'!$D$41*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.100067554469135},{"$f":"'Source VoT'!$D$42*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.588895809665573},{"$f":"'Source VoT'!$D$47*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.000641446043559},{"$f":"'Source VoT'!$D$48*VLOOKUP($B65,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B65,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.041752997895891}]
[null,2049,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$29*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$30*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.228837867203982},{"$f":"'Source VoT'!$D$31*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.926529743513488},{"$f":"'Source VoT'!$D$32*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":94.371208525516025},{"$f":"'Source VoT'!$D$33*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.413647362885623},{"$f":"'Source VoT'!$D$34*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$35*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.095601752257689},{"$f":"'Source VoT'!$D$36*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$37*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.976035088633566},{"$f":"'Source VoT'!$D$38*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$39*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$40*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$41*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$42*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.302514424233692},{"$f":"'Source VoT'!$D$47*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.753212269385234},{"$f":"'Source VoT'!$D$48*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.5595288659250617},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.228837867203982},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.926529743513488},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":94.371208525516025},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.413647362885623},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.095601752257689},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.976035088633566},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":18.886877291007526},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.32865854818634},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.302514424233692},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.31632260056843},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.185839350450825},{"$f":"'Source VoT'!$D$28*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.661103672341739},{"$f":"'Source VoT'!$D$29*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.661103672341739},{"$f":"'Source VoT'!$D$30*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.782317061972734},{"$f":"'Source VoT'!$D$31*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.422570394781047},{"$f":"'Source VoT'!$D$32*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.30173814536404},{"$f":"'Source VoT'!$D$33*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.622240361833882},{"$f":"'Source VoT'!$D$34*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.475383976298957},{"$f":"'Source VoT'!$D$35*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.483766085186655},{"$f":"'Source VoT'!$D$36*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.661103672341739},{"$f":"'Source VoT'!$D$37*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.421481755473948},{"$f":"'Source VoT'!$D$38*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.475383976298957},{"$f":"'Source VoT'!$D$39*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.475383976298957},{"$f":"'Source VoT'!$D$40*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.475383976298957},{"$f":"'Source VoT'!$D$41*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.661103672341739},{"$f":"'Source VoT'!$D$42*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.199992164838086},{"$f":"'Source VoT'!$D$47*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.31632260056843},{"$f":"'Source VoT'!$D$48*VLOOKUP($B66,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B66,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.185839350450825}]
[null,2050,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$29*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$30*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.575699757445815},{"$f":"'Source VoT'!$D$31*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.323027280748462},{"$f":"'Source VoT'!$D$32*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":94.794335562137931},{"$f":"'Source VoT'!$D$33*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.806795459025579},{"$f":"'Source VoT'!$D$34*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$35*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.426823341924731},{"$f":"'Source VoT'!$D$36*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$37*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.764464415177024},{"$f":"'Source VoT'!$D$38*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$39*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$40*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$41*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$42*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.823140674438669},{"$f":"'Source VoT'!$D$47*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.022158229133698},{"$f":"'Source VoT'!$D$48*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.6822838730551766},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.575699757445815},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.323027280748462},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":94.794335562137931},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.806795459025579},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.426823341924731},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.764464415177024},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.157740184612901},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.806635757189831},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.823140674438669},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.636368292669104},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.331917808935662},{"$f":"'Source VoT'!$D$28*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.229896551055894},{"$f":"'Source VoT'!$D$29*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.229896551055894},{"$f":"'Source VoT'!$D$30*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.195082711360513},{"$f":"'Source VoT'!$D$31*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.894402464090668},{"$f":"'Source VoT'!$D$32*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.80525931894411},{"$f":"'Source VoT'!$D$33*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.09008659624044},{"$f":"'Source VoT'!$D$34*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.797710819689357},{"$f":"'Source VoT'!$D$35*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.87791977689043},{"$f":"'Source VoT'!$D$36*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.229896551055894},{"$f":"'Source VoT'!$D$37*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.359712654060658},{"$f":"'Source VoT'!$D$38*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.797710819689357},{"$f":"'Source VoT'!$D$39*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.797710819689357},{"$f":"'Source VoT'!$D$40*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.797710819689357},{"$f":"'Source VoT'!$D$41*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.229896551055894},{"$f":"'Source VoT'!$D$42*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.819537402582014},{"$f":"'Source VoT'!$D$47*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.636368292669104},{"$f":"'Source VoT'!$D$48*VLOOKUP($B67,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B67,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.331917808935662}]
[null,2051,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$29*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$30*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.927764576041273},{"$f":"'Source VoT'!$D$31*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.726574861079747},{"$f":"'Source VoT'!$D$32*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":95.223809504309187},{"$f":"'Source VoT'!$D$33*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.207245897672497},{"$f":"'Source VoT'!$D$34*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$35*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.764197049628713},{"$f":"'Source VoT'!$D$36*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$37*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.567538047623223},{"$f":"'Source VoT'!$D$38*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$39*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$40*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$41*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$42*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.3534370495519},{"$f":"'Source VoT'!$D$47*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.29609959782152},{"$f":"'Source VoT'!$D$48*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.8073189347380403},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.927764576041273},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.726574861079747},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":95.223809504309187},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.207245897672497},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.764197049628713},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.567538047623223},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.433634092334721},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.293490926750522},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.3534370495519},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962358521407609},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.480709532338269},{"$f":"'Source VoT'!$D$28*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.809254202833117},{"$f":"'Source VoT'!$D$29*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.809254202833117},{"$f":"'Source VoT'!$D$30*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.614039845489117},{"$f":"'Source VoT'!$D$31*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.374624084684903},{"$f":"'Source VoT'!$D$32*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":113.3163333101279},{"$f":"'Source VoT'!$D$33*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.566622618230276},{"$f":"'Source VoT'!$D$34*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.126024569878322},{"$f":"'Source VoT'!$D$35*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.279394489058166},{"$f":"'Source VoT'!$D$36*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.809254202833117},{"$f":"'Source VoT'!$D$37*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.315370276671629},{"$f":"'Source VoT'!$D$38*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.126024569878322},{"$f":"'Source VoT'!$D$39*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.126024569878322},{"$f":"'Source VoT'!$D$40*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.126024569878322},{"$f":"'Source VoT'!$D$41*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.809254202833117},{"$f":"'Source VoT'!$D$42*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.450590088966756},{"$f":"'Source VoT'!$D$47*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962358521407609},{"$f":"'Source VoT'!$D$48*VLOOKUP($B68,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B68,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.480709532338269}]
[null,2052,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$29*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$30*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.285110366915667},{"$f":"'Source VoT'!$D$31*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.136715629881564},{"$f":"'Source VoT'!$D$32*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":95.659725555613008},{"$f":"'Source VoT'!$D$33*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.614391233343884},{"$f":"'Source VoT'!$D$34*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$35*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.107211111328745},{"$f":"'Source VoT'!$D$36*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$37*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.384037799142874},{"$f":"'Source VoT'!$D$38*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$39*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$40*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$41*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$42*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.892599140072569},{"$f":"'Source VoT'!$D$47*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.574620832273258},{"$f":"'Source VoT'!$D$48*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":8.9344443845978851},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.285110366915667},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.136715629881564},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":95.659725555613008},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.614391233343884},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.107211111328745},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.384037799142874},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.714140509180314},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.788485543572286},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.892599140072569},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.29379879040518},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.631988817671484},{"$f":"'Source VoT'!$D$28*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.398297796851011},{"$f":"'Source VoT'!$D$29*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.398297796851011},{"$f":"'Source VoT'!$D$30*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.039281336629642},{"$f":"'Source VoT'!$D$31*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.862691599559056},{"$f":"'Source VoT'!$D$32*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":113.83507341117948},{"$f":"'Source VoT'!$D$33*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.051125567679222},{"$f":"'Source VoT'!$D$34*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.459827205924569},{"$f":"'Source VoT'!$D$35*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.687581222481196},{"$f":"'Source VoT'!$D$36*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.398297796851011},{"$f":"'Source VoT'!$D$37*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":68.287004980980015},{"$f":"'Source VoT'!$D$38*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.459827205924569},{"$f":"'Source VoT'!$D$39*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.459827205924569},{"$f":"'Source VoT'!$D$40*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.459827205924569},{"$f":"'Source VoT'!$D$41*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.398297796851011},{"$f":"'Source VoT'!$D$42*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.092192976686363},{"$f":"'Source VoT'!$D$47*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.29379879040518},{"$f":"'Source VoT'!$D$48*VLOOKUP($B69,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B69,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.631988817671484}]
[null,2053,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$29*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$30*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.647816344653172},{"$f":"'Source VoT'!$D$31*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.551801203267829},{"$f":"'Source VoT'!$D$32*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":96.102180347686371},{"$f":"'Source VoT'!$D$33*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.026105164670376},{"$f":"'Source VoT'!$D$34*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$35*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.454074148848026},{"$f":"'Source VoT'!$D$36*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$37*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.209699530158247},{"$f":"'Source VoT'!$D$38*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$39*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$40*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$41*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$42*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.437811192040279},{"$f":"'Source VoT'!$D$47*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.85626736570325},{"$f":"'Source VoT'!$D$48*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.0629963147020032},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.647816344653172},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.551801203267829},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":96.102180347686371},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.026105164670376},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.454074148848026},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.209699530158247},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":19.997794500822788},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.289034516683017},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.437811192040279},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.628958165186866},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.784965614495384},{"$f":"'Source VoT'!$D$28*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.993951074852781},{"$f":"'Source VoT'!$D$29*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.993951074852781},{"$f":"'Source VoT'!$D$30*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.470901450137269},{"$f":"'Source VoT'!$D$31*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.35664343188872},{"$f":"'Source VoT'!$D$32*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":114.36159461374677},{"$f":"'Source VoT'!$D$33*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.541065145957752},{"$f":"'Source VoT'!$D$34*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.797375455979122},{"$f":"'Source VoT'!$D$35*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.10034823712915},{"$f":"'Source VoT'!$D$36*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.993951074852781},{"$f":"'Source VoT'!$D$37*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":69.269542440888301},{"$f":"'Source VoT'!$D$38*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.797375455979122},{"$f":"'Source VoT'!$D$39*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.797375455979122},{"$f":"'Source VoT'!$D$40*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.797375455979122},{"$f":"'Source VoT'!$D$41*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.993951074852781},{"$f":"'Source VoT'!$D$42*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.740995318527929},{"$f":"'Source VoT'!$D$47*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.628958165186866},{"$f":"'Source VoT'!$D$48*VLOOKUP($B70,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B70,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.784965614495384}]
[null,2054,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$29*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$30*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.015962912056739},{"$f":"'Source VoT'!$D$31*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.97188581520869},{"$f":"'Source VoT'!$D$32*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":96.551271961640836},{"$f":"'Source VoT'!$D$33*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.442430811599323},{"$f":"'Source VoT'!$D$34*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$35*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.804822490119093},{"$f":"'Source VoT'!$D$36*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$37*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.044609714523233},{"$f":"'Source VoT'!$D$38*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$39*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$40*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$41*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$42*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.989130307032553},{"$f":"'Source VoT'!$D$47*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.141068695737783},{"$f":"'Source VoT'!$D$48*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.1929881886522669},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.015962912056739},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.97188581520869},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":96.551271961640836},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.442430811599323},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.804822490119093},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.044609714523233},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.284625775135154},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.795190269971542},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.989130307032553},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.967871747927965},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.939655944496199},{"$f":"'Source VoT'!$D$28*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.596276421266133},{"$f":"'Source VoT'!$D$29*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.596276421266133},{"$f":"'Source VoT'!$D$30*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.908995865347514},{"$f":"'Source VoT'!$D$31*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.856544120098334},{"$f":"'Source VoT'!$D$32*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":114.8960136343526},{"$f":"'Source VoT'!$D$33*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.036492665803195},{"$f":"'Source VoT'!$D$34*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.138704672410832},{"$f":"'Source VoT'!$D$35*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.517738763241713},{"$f":"'Source VoT'!$D$36*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.596276421266133},{"$f":"'Source VoT'!$D$37*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":70.263085560282633},{"$f":"'Source VoT'!$D$38*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.138704672410832},{"$f":"'Source VoT'!$D$39*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.138704672410832},{"$f":"'Source VoT'!$D$40*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.138704672410832},{"$f":"'Source VoT'!$D$41*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.596276421266133},{"$f":"'Source VoT'!$D$42*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.397065065368743},{"$f":"'Source VoT'!$D$47*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.967871747927965},{"$f":"'Source VoT'!$D$48*VLOOKUP($B71,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B71,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.939655944496199}]
[null,2055,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$29*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$30*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.389631677971348},{"$f":"'Source VoT'!$D$31*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.396541874299409},{"$f":"'Source VoT'!$D$32*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.007099949804655},{"$f":"'Source VoT'!$D$33*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.862796868918807},{"$f":"'Source VoT'!$D$34*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$35*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.15897481875675},{"$f":"'Source VoT'!$D$36*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$37*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.887622642038835},{"$f":"'Source VoT'!$D$38*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$39*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$40*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$41*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$42*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.545799934291246},{"$f":"'Source VoT'!$D$47*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.428634002148989},{"$f":"'Source VoT'!$D$48*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.3242416243681063},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.389631677971348},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.396541874299409},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.007099949804655},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.862796868918807},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.15897481875675},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.887622642038835},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.574240726287062},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.306258228356981},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.545799934291246},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.310074462557292},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.095847532998048},{"$f":"'Source VoT'!$D$28*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.204447291744813},{"$f":"'Source VoT'!$D$29*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.204447291744813},{"$f":"'Source VoT'!$D$30*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.353661696785906},{"$f":"'Source VoT'!$D$31*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.361884830416287},{"$f":"'Source VoT'!$D$32*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.43844894026753},{"$f":"'Source VoT'!$D$33*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.536728274013377},{"$f":"'Source VoT'!$D$34*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.483346464281603},{"$f":"'Source VoT'!$D$35*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.939180034320533},{"$f":"'Source VoT'!$D$36*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.204447291744813},{"$f":"'Source VoT'!$D$37*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":71.266270944026203},{"$f":"'Source VoT'!$D$38*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.483346464281603},{"$f":"'Source VoT'!$D$39*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.483346464281603},{"$f":"'Source VoT'!$D$40*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.483346464281603},{"$f":"'Source VoT'!$D$41*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.204447291744813},{"$f":"'Source VoT'!$D$42*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.059501921806593},{"$f":"'Source VoT'!$D$47*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.310074462557292},{"$f":"'Source VoT'!$D$48*VLOOKUP($B72,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B72,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.095847532998048}]
[null,2056,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$29*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$30*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.768905475374687},{"$f":"'Source VoT'!$D$31*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.824187488945057},{"$f":"'Source VoT'!$D$32*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.469765357790905},{"$f":"'Source VoT'!$D$33*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.285160602733878},{"$f":"'Source VoT'!$D$34*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$35*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.514810160973777},{"$f":"'Source VoT'!$D$36*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$37*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.73464176149465},{"$f":"'Source VoT'!$D$38*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$39*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$40*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$41*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$42*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.105114984059249},{"$f":"'Source VoT'!$D$47*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.717565885246298},{"$f":"'Source VoT'!$D$48*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.4561188066946205},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.768905475374687},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.824187488945057},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.469765357790905},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.285160602733878},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.514810160973777},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.73464176149465},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":20.865231994509799},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819754899599559},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.105114984059249},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.653903403443088},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.252781379966599},{"$f":"'Source VoT'!$D$28*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.815508330523471},{"$f":"'Source VoT'!$D$29*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.815508330523471},{"$f":"'Source VoT'!$D$30*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.804997515695874},{"$f":"'Source VoT'!$D$31*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.870783111844617},{"$f":"'Source VoT'!$D$32*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.98902077577117},{"$f":"'Source VoT'!$D$33*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.039341117253315},{"$f":"'Source VoT'!$D$34*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.829626073466663},{"$f":"'Source VoT'!$D$35*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.362624091558796},{"$f":"'Source VoT'!$D$36*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.815508330523471},{"$f":"'Source VoT'!$D$37*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":72.274223696178623},{"$f":"'Source VoT'!$D$38*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.829626073466663},{"$f":"'Source VoT'!$D$39*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.829626073466663},{"$f":"'Source VoT'!$D$40*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.829626073466663},{"$f":"'Source VoT'!$D$41*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.815508330523471},{"$f":"'Source VoT'!$D$42*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.725086831030509},{"$f":"'Source VoT'!$D$47*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.653903403443088},{"$f":"'Source VoT'!$D$48*VLOOKUP($B73,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B73,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.252781379966599}]
[null,2057,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$29*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$30*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.153868379739087},{"$f":"'Source VoT'!$D$31*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.255218536579541},{"$f":"'Source VoT'!$D$32*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.939370746896927},{"$f":"'Source VoT'!$D$33*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.709999333841726},{"$f":"'Source VoT'!$D$34*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$35*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.872730652644115},{"$f":"'Source VoT'!$D$36*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$37*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.586624304321695},{"$f":"'Source VoT'!$D$38*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$39*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$40*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$41*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$42*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.667707548261262},{"$f":"'Source VoT'!$D$47*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.008190872109882},{"$f":"'Source VoT'!$D$48*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.5887687723903134},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.153868379739087},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.255218536579541},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.939370746896927},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.709999333841726},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.872730652644115},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.586624304321695},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.15792843423144},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.336260595456288},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.667707548261262},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.999747137810761},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.410634839144473},{"$f":"'Source VoT'!$D$28*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.430150108592976},{"$f":"'Source VoT'!$D$29*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.430150108592976},{"$f":"'Source VoT'!$D$30*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.2631033718895},{"$f":"'Source VoT'!$D$31*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.383710058529651},{"$f":"'Source VoT'!$D$32*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":116.54785118880734},{"$f":"'Source VoT'!$D$33*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.544899207271648},{"$f":"'Source VoT'!$D$34*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.177934836735414},{"$f":"'Source VoT'!$D$35*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.788549476646498},{"$f":"'Source VoT'!$D$36*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.430150108592976},{"$f":"'Source VoT'!$D$37*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":73.28808292214282},{"$f":"'Source VoT'!$D$38*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.177934836735414},{"$f":"'Source VoT'!$D$39*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.177934836735414},{"$f":"'Source VoT'!$D$40*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.177934836735414},{"$f":"'Source VoT'!$D$41*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.430150108592976},{"$f":"'Source VoT'!$D$42*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.394571982430904},{"$f":"'Source VoT'!$D$47*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.999747137810761},{"$f":"'Source VoT'!$D$48*VLOOKUP($B74,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B74,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.410634839144473}]
[null,2058,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$29*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$30*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.544605727668937},{"$f":"'Source VoT'!$D$31*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.689554055574092},{"$f":"'Source VoT'!$D$32*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":98.41602021683957},{"$f":"'Source VoT'!$D$33*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.137182294593696},{"$f":"'Source VoT'!$D$34*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$35*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.23262612391348},{"$f":"'Source VoT'!$D$36*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$37*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.443308025706486},{"$f":"'Source VoT'!$D$38*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$39*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$40*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$41*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$42*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.233404457877207},{"$f":"'Source VoT'!$D$47*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.300419506804154},{"$f":"'Source VoT'!$D$48*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.7221506910815929},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.544605727668937},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.689554055574092},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":98.41602021683957},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.137182294593696},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.23262612391348},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.443308025706486},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.452239951912048},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.855616332693259},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.233404457877207},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.347499213096945},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.569359322387097},{"$f":"'Source VoT'!$D$28*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.048183435904967},{"$f":"'Source VoT'!$D$29*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.048183435904967},{"$f":"'Source VoT'!$D$30*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.728080815926035},{"$f":"'Source VoT'!$D$31*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.900569326133166},{"$f":"'Source VoT'!$D$32*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":117.11506405803908},{"$f":"'Source VoT'!$D$33*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.053246930566502},{"$f":"'Source VoT'!$D$34*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.528165542775337},{"$f":"'Source VoT'!$D$35*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.216825087457043},{"$f":"'Source VoT'!$D$36*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.048183435904967},{"$f":"'Source VoT'!$D$37*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":74.307536550590711},{"$f":"'Source VoT'!$D$38*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.528165542775337},{"$f":"'Source VoT'!$D$39*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.528165542775337},{"$f":"'Source VoT'!$D$40*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.528165542775337},{"$f":"'Source VoT'!$D$41*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.048183435904967},{"$f":"'Source VoT'!$D$42*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.067751304873866},{"$f":"'Source VoT'!$D$47*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.347499213096945},{"$f":"'Source VoT'!$D$48*VLOOKUP($B75,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B75,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.569359322387097}]
[null,2059,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$29*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$30*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.941204135817735},{"$f":"'Source VoT'!$D$31*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.129047653484939},{"$f":"'Source VoT'!$D$32*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":98.89981942883135},{"$f":"'Source VoT'!$D$33*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.569043706282109},{"$f":"'Source VoT'!$D$34*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$35*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.596463122489123},{"$f":"'Source VoT'!$D$36*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$37*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.309374033199958},{"$f":"'Source VoT'!$D$38*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$39*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$40*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$41*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$42*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.805296804764019},{"$f":"'Source VoT'!$D$47*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.595848590615667},{"$f":"'Source VoT'!$D$48*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.8569933907958482},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.941204135817735},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.129047653484939},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":98.89981942883135},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.569043706282109},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.596463122489123},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.309374033199958},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.749774730167172},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.380659984848329},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.805296804764019},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.699059822832641},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72982213504706},{"$f":"'Source VoT'!$D$28*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.672985381969511},{"$f":"'Source VoT'!$D$29*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.672985381969511},{"$f":"'Source VoT'!$D$30*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.200032921623105},{"$f":"'Source VoT'!$D$31*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.423566707647076},{"$f":"'Source VoT'!$D$32*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":117.69078512030929},{"$f":"'Source VoT'!$D$33*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.567162010475698},{"$f":"'Source VoT'!$D$34*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.882231928898932},{"$f":"'Source VoT'!$D$35*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.649791115762056},{"$f":"'Source VoT'!$D$36*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.672985381969511},{"$f":"'Source VoT'!$D$37*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":75.338155099507958},{"$f":"'Source VoT'!$D$38*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.882231928898932},{"$f":"'Source VoT'!$D$39*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.882231928898932},{"$f":"'Source VoT'!$D$40*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.882231928898932},{"$f":"'Source VoT'!$D$41*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.672985381969511},{"$f":"'Source VoT'!$D$42*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.748303197669181},{"$f":"'Source VoT'!$D$47*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.699059822832641},{"$f":"'Source VoT'!$D$48*VLOOKUP($B76,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B76,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.72982213504706}]
[null,2060,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$29*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$30*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.343751520088773},{"$f":"'Source VoT'!$D$31*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.570909687964921},{"$f":"'Source VoT'!$D$32*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":99.390875629002991},{"$f":"'Source VoT'!$D$33*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.00200004166085},{"$f":"'Source VoT'!$D$34*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$35*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.96122257845127},{"$f":"'Source VoT'!$D$36*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$37*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.177635828886935},{"$f":"'Source VoT'!$D$38*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$39*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$40*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$41*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$42*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.378639104024401},{"$f":"'Source VoT'!$D$47*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":21.892026693195518},{"$f":"'Source VoT'!$D$48*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":9.9921779651541218},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.343751520088773},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.570909687964921},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":99.390875629002991},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.00200004166085},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.96122257845127},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.177635828886935},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.048063865881865},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.907034811120013},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.378639104024401},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.051511764902671},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.890691778533405},{"$f":"'Source VoT'!$D$28*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.299371425232813},{"$f":"'Source VoT'!$D$29*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.299371425232813},{"$f":"'Source VoT'!$D$30*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.679064308905637},{"$f":"'Source VoT'!$D$31*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.949382528678257},{"$f":"'Source VoT'!$D$32*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":118.27514199851353},{"$f":"'Source VoT'!$D$33*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.082380049576408},{"$f":"'Source VoT'!$D$34*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.237196000399418},{"$f":"'Source VoT'!$D$35*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.083854868357008},{"$f":"'Source VoT'!$D$36*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.299371425232813},{"$f":"'Source VoT'!$D$37*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":76.371386636375448},{"$f":"'Source VoT'!$D$38*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.237196000399418},{"$f":"'Source VoT'!$D$39*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.237196000399418},{"$f":"'Source VoT'!$D$40*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.237196000399418},{"$f":"'Source VoT'!$D$41*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.299371425232813},{"$f":"'Source VoT'!$D$42*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.430580533789048},{"$f":"'Source VoT'!$D$47*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.051511764902671},{"$f":"'Source VoT'!$D$48*VLOOKUP($B77,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B77,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.890691778533405}]
[null,2061,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$29*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$30*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.752337115123872},{"$f":"'Source VoT'!$D$31*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.021978399480517},{"$f":"'Source VoT'!$D$32*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":99.889297672177207},{"$f":"'Source VoT'!$D$33*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.444737060412905},{"$f":"'Source VoT'!$D$34*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$35*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.334222118816083},{"$f":"'Source VoT'!$D$36*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$37*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.065512059136509},{"$f":"'Source VoT'!$D$38*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$39*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$40*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$41*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$42*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.964933470353365},{"$f":"'Source VoT'!$D$47*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.194895595763114},{"$f":"'Source VoT'!$D$48*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.130416421418516},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.752337115123872},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.021978399480517},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":99.889297672177207},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.444737060412905},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.334222118816083},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.065512059136509},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.3530914907968},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.445300687575646},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.964933470353365},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.411925758958098},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.055195541488034},{"$f":"'Source VoT'!$D$28*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.939907818215012},{"$f":"'Source VoT'!$D$29*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.939907818215012},{"$f":"'Source VoT'!$D$30*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.165281166997403},{"$f":"'Source VoT'!$D$31*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.486154295381823},{"$f":"'Source VoT'!$D$32*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":118.86826422989085},{"$f":"'Source VoT'!$D$33*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.609237101891352},{"$f":"'Source VoT'!$D$34*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.60017887404819},{"$f":"'Source VoT'!$D$35*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.527724321391133},{"$f":"'Source VoT'!$D$36*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.939907818215012},{"$f":"'Source VoT'!$D$37*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":77.427959350372419},{"$f":"'Source VoT'!$D$38*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.60017887404819},{"$f":"'Source VoT'!$D$39*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.60017887404819},{"$f":"'Source VoT'!$D$40*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.60017887404819},{"$f":"'Source VoT'!$D$41*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.939907818215012},{"$f":"'Source VoT'!$D$42*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.128270829720513},{"$f":"'Source VoT'!$D$47*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.411925758958098},{"$f":"'Source VoT'!$D$48*VLOOKUP($B78,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B78,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.055195541488034}]
[null,2062,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$29*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$30*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.167051494084497},{"$f":"'Source VoT'!$D$31*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.473811294387374},{"$f":"'Source VoT'!$D$32*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":100.39519604599904},{"$f":"'Source VoT'!$D$33*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.886466418022664},{"$f":"'Source VoT'!$D$34*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$35*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.706372719230075},{"$f":"'Source VoT'!$D$36*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$37*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.951367499755875},{"$f":"'Source VoT'!$D$38*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$39*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$40*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$41*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$42*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.549893441712229},{"$f":"'Source VoT'!$D$47*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.497075174394812},{"$f":"'Source VoT'!$D$48*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.268340249551878},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.167051494084497},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.473811294387374},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":100.39519604599904},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.886466418022664},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.706372719230075},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.951367499755875},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.657424878564317},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.982341481002393},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.549893441712229},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.771519457529831},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.219324896966734},{"$f":"'Source VoT'!$D$28*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.57898636239284},{"$f":"'Source VoT'!$D$29*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.57898636239284},{"$f":"'Source VoT'!$D$30*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.658791277960546},{"$f":"'Source VoT'!$D$31*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.023835440320973},{"$f":"'Source VoT'!$D$32*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":119.47028329473885},{"$f":"'Source VoT'!$D$33*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.13489503744696},{"$f":"'Source VoT'!$D$34*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.962335605491536},{"$f":"'Source VoT'!$D$35*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.970583535883783},{"$f":"'Source VoT'!$D$36*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.57898636239284},{"$f":"'Source VoT'!$D$37*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":78.482127324709495},{"$f":"'Source VoT'!$D$38*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.962335605491536},{"$f":"'Source VoT'!$D$39*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.962335605491536},{"$f":"'Source VoT'!$D$40*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.962335605491536},{"$f":"'Source VoT'!$D$41*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.57898636239284},{"$f":"'Source VoT'!$D$42*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.824373195637556},{"$f":"'Source VoT'!$D$47*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.771519457529831},{"$f":"'Source VoT'!$D$48*VLOOKUP($B79,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B79,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.219324896966734}]
[null,2063,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$29*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$30*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.587986588729535},{"$f":"'Source VoT'!$D$31*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.927932004987014},{"$f":"'Source VoT'!$D$32*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":100.9086828954282},{"$f":"'Source VoT'!$D$33*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.329100098936721},{"$f":"'Source VoT'!$D$34*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$35*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.079285198959699},{"$f":"'Source VoT'!$D$36*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$37*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.839036493641302},{"$f":"'Source VoT'!$D$38*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$39*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$40*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$41*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$42*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.136050962939748},{"$f":"'Source VoT'!$D$47*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.79987338529611},{"$f":"'Source VoT'!$D$48*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.40654644001831},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.587986588729535},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.927932004987014},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":100.9086828954282},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.329100098936721},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.079285198959699},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.839036493641302},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":22.962381307952445},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.520481722533489},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.136050962939748},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.131849328502369},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.38379026362179},{"$f":"'Source VoT'!$D$28*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.219373249814851},{"$f":"'Source VoT'!$D$29*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.219373249814851},{"$f":"'Source VoT'!$D$30*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.159704040588139},{"$f":"'Source VoT'!$D$31*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.564239085934531},{"$f":"'Source VoT'!$D$32*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":120.08133264555957},{"$f":"'Source VoT'!$D$33*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.661629117734691},{"$f":"'Source VoT'!$D$34*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.325233756463405},{"$f":"'Source VoT'!$D$35*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.414349386762041},{"$f":"'Source VoT'!$D$36*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.219373249814851},{"$f":"'Source VoT'!$D$37*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":79.53845342743314},{"$f":"'Source VoT'!$D$38*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.325233756463405},{"$f":"'Source VoT'!$D$39*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.325233756463405},{"$f":"'Source VoT'!$D$40*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.325233756463405},{"$f":"'Source VoT'!$D$41*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.219373249814851},{"$f":"'Source VoT'!$D$42*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.521900645898306},{"$f":"'Source VoT'!$D$47*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.131849328502369},{"$f":"'Source VoT'!$D$48*VLOOKUP($B80,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B80,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.38379026362179}]
[null,2064,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$29*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$30*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.015235709794247},{"$f":"'Source VoT'!$D$31*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.385167862072088},{"$f":"'Source VoT'!$D$32*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.42987204759881},{"$f":"'Source VoT'!$D$33*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.773662279493912},{"$f":"'Source VoT'!$D$34*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$35*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.453822411770169},{"$f":"'Source VoT'!$D$36*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$37*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.730572950423792},{"$f":"'Source VoT'!$D$38*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$39*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$40*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$41*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$42*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.724762299250145},{"$f":"'Source VoT'!$D$47*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.10399085016935},{"$f":"'Source VoT'!$D$48*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.545354777588512},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.015235709794247},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.385167862072088},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.42987204759881},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.773662279493912},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.453822411770169},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.730572950423792},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.26866639440081},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.060966573859318},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.724762299250145},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.493749111701522},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.548972185330328},{"$f":"'Source VoT'!$D$28*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.862550222892573},{"$f":"'Source VoT'!$D$29*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.862550222892573},{"$f":"'Source VoT'!$D$30*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.668130494655145},{"$f":"'Source VoT'!$D$31*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.108349755865781},{"$f":"'Source VoT'!$D$32*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":120.7015477366426},{"$f":"'Source VoT'!$D$33*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.190658112597752},{"$f":"'Source VoT'!$D$34*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.689713009336966},{"$f":"'Source VoT'!$D$35*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.860048670006499},{"$f":"'Source VoT'!$D$36*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.862550222892573},{"$f":"'Source VoT'!$D$37*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":80.599381811004307},{"$f":"'Source VoT'!$D$38*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.689713009336966},{"$f":"'Source VoT'!$D$39*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.689713009336966},{"$f":"'Source VoT'!$D$40*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.689713009336966},{"$f":"'Source VoT'!$D$41*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.862550222892573},{"$f":"'Source VoT'!$D$42*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.222467136107682},{"$f":"'Source VoT'!$D$47*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.493749111701522},{"$f":"'Source VoT'!$D$48*VLOOKUP($B81,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B81,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.548972185330328}]
[null,2065,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$29*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$30*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.448893567674929},{"$f":"'Source VoT'!$D$31*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.849191418333518},{"$f":"'Source VoT'!$D$32*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.958879037052},{"$f":"'Source VoT'!$D$33*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.224802616391358},{"$f":"'Source VoT'!$D$34*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$35*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.833901626237235},{"$f":"'Source VoT'!$D$36*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$37*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":68.635301411502283},{"$f":"'Source VoT'!$D$38*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$39*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$40*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$41*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$42*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.32218475715139},{"$f":"'Source VoT'!$D$47*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.412608320479919},{"$f":"'Source VoT'!$D$48*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.68621705268602},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.448893567674929},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.849191418333518},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.958879037052},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.224802616391358},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.833901626237235},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":68.635301411502283},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.579483560435477},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.609448942758732},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.32218475715139},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.861003901371099},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.716598292696361},{"$f":"'Source VoT'!$D$28*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.515244241882883},{"$f":"'Source VoT'!$D$29*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.515244241882883},{"$f":"'Source VoT'!$D$30*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.184183345533157},{"$f":"'Source VoT'!$D$31*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.660537787816878},{"$f":"'Source VoT'!$D$32*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":121.33106605409185},{"$f":"'Source VoT'!$D$33*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.72751511350571},{"$f":"'Source VoT'!$D$34*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.059585436918219},{"$f":"'Source VoT'!$D$35*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.312342935222304},{"$f":"'Source VoT'!$D$36*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.515244241882883},{"$f":"'Source VoT'!$D$37*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":81.676008679687698},{"$f":"'Source VoT'!$D$38*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.059585436918219},{"$f":"'Source VoT'!$D$39*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.059585436918219},{"$f":"'Source VoT'!$D$40*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.059585436918219},{"$f":"'Source VoT'!$D$41*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.515244241882883},{"$f":"'Source VoT'!$D$42*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.933399861010152},{"$f":"'Source VoT'!$D$47*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.861003901371099},{"$f":"'Source VoT'!$D$48*VLOOKUP($B82,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B82,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.716598292696361}]
[null,2066,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$29*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$30*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.889056293423828},{"$f":"'Source VoT'!$D$31*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.318873485705666},{"$f":"'Source VoT'!$D$32*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.49582113134696},{"$f":"'Source VoT'!$D$33*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.681050998788919},{"$f":"'Source VoT'!$D$34*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$35*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.218284295222464},{"$f":"'Source VoT'!$D$36*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$37*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":69.550273678701544},{"$f":"'Source VoT'!$D$38*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$39*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$40*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$41*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$42*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.926371542797611},{"$f":"'Source VoT'!$D$47*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.724720118279173},{"$f":"'Source VoT'!$D$48*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.828674243714556},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.889056293423828},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.318873485705666},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.49582113134696},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.681050998788919},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.218284295222464},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":69.550273678701544},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":23.893819960057726},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.164141514265204},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.926371542797611},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.23241694075222},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.886122350020319},{"$f":"'Source VoT'!$D$28*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.175328401975584},{"$f":"'Source VoT'!$D$29*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.175328401975584},{"$f":"'Source VoT'!$D$30*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.707976989174341},{"$f":"'Source VoT'!$D$31*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.219459447989742},{"$f":"'Source VoT'!$D$32*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":121.97002714630285},{"$f":"'Source VoT'!$D$33*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.27045068855881},{"$f":"'Source VoT'!$D$34*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.433645752468692},{"$f":"'Source VoT'!$D$35*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.769758311314732},{"$f":"'Source VoT'!$D$36*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.175328401975584},{"$f":"'Source VoT'!$D$37*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":82.764825677654827},{"$f":"'Source VoT'!$D$38*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.433645752468692},{"$f":"'Source VoT'!$D$39*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.433645752468692},{"$f":"'Source VoT'!$D$40*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.433645752468692},{"$f":"'Source VoT'!$D$41*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.175328401975584},{"$f":"'Source VoT'!$D$42*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.652382135929152},{"$f":"'Source VoT'!$D$47*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.23241694075222},{"$f":"'Source VoT'!$D$48*VLOOKUP($B83,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B83,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.886122350020319}]
[null,2067,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$29*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$30*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.335821460058945},{"$f":"'Source VoT'!$D$31*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.7944492776302},{"$f":"'Source VoT'!$D$32*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.04081735705633},{"$f":"'Source VoT'!$D$33*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.14267563433517},{"$f":"'Source VoT'!$D$34*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$35*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.607196379793944},{"$f":"'Source VoT'!$D$36*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$37*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":70.476027622553872},{"$f":"'Source VoT'!$D$38*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$39*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$40*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$41*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$42*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.537677830088214},{"$f":"'Source VoT'!$D$47*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.040509719880923},{"$f":"'Source VoT'!$D$48*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":10.972810094769889},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.335821460058945},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.7944492776302},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.04081735705633},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.14267563433517},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.607196379793944},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":70.476027622553872},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.211860377323468},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.725370366883396},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.537677830088214},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.608206566658296},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.057644012776167},{"$f":"'Source VoT'!$D$28*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.843190736591232},{"$f":"'Source VoT'!$D$29*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.843190736591232},{"$f":"'Source VoT'!$D$30*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.239627537470142},{"$f":"'Source VoT'!$D$31*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.785394640379927},{"$f":"'Source VoT'!$D$32*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":122.61857265489704},{"$f":"'Source VoT'!$D$33*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.819784004858846},{"$f":"'Source VoT'!$D$34*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.812113849014935},{"$f":"'Source VoT'!$D$35*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.232563691954795},{"$f":"'Source VoT'!$D$36*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.843190736591232},{"$f":"'Source VoT'!$D$37*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":83.866472870839104},{"$f":"'Source VoT'!$D$38*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.812113849014935},{"$f":"'Source VoT'!$D$39*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.812113849014935},{"$f":"'Source VoT'!$D$40*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.812113849014935},{"$f":"'Source VoT'!$D$41*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.843190736591232},{"$f":"'Source VoT'!$D$42*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.379836617804969},{"$f":"'Source VoT'!$D$47*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.608206566658296},{"$f":"'Source VoT'!$D$48*VLOOKUP($B84,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B84,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.057644012776167}]
[null,2068,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$29*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$30*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.789288104193595},{"$f":"'Source VoT'!$D$31*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.282269590656583},{"$f":"'Source VoT'!$D$32*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.59398852615138},{"$f":"'Source VoT'!$D$33*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.617737918120639},{"$f":"'Source VoT'!$D$34*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$35*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.007429488821302},{"$f":"'Source VoT'!$D$36*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$37*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":71.428729772579899},{"$f":"'Source VoT'!$D$38*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$39*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$40*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$41*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$42*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.166778919091058},{"$f":"'Source VoT'!$D$47*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.365491789252303},{"$f":"'Source VoT'!$D$48*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.121141663982353},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.789288104193595},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.282269590656583},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.59398852615138},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.617737918120639},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.007429488821302},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":71.428729772579899},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.539158782408727},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.302936293657638},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.166778919091058},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.994935229210242},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.234158580139001},{"$f":"'Source VoT'!$D$28*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.530494189452597},{"$f":"'Source VoT'!$D$29*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.530494189452597},{"$f":"'Source VoT'!$D$30*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.779252843990378},{"$f":"'Source VoT'!$D$31*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.365900812881335},{"$f":"'Source VoT'!$D$32*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":123.27684634612012},{"$f":"'Source VoT'!$D$33*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.385108122563558},{"$f":"'Source VoT'!$D$34*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.201598951066384},{"$f":"'Source VoT'!$D$35*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.708841091697352},{"$f":"'Source VoT'!$D$36*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.530494189452597},{"$f":"'Source VoT'!$D$37*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.00018842937007},{"$f":"'Source VoT'!$D$38*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.201598951066384},{"$f":"'Source VoT'!$D$39*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.201598951066384},{"$f":"'Source VoT'!$D$40*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.201598951066384},{"$f":"'Source VoT'!$D$41*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.530494189452597},{"$f":"'Source VoT'!$D$42*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.128466913718363},{"$f":"'Source VoT'!$D$47*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.994935229210242},{"$f":"'Source VoT'!$D$48*VLOOKUP($B85,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B85,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.234158580139001}]
[null,2069,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$29*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$30*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.249556747990276},{"$f":"'Source VoT'!$D$31*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.791883513959753},{"$f":"'Source VoT'!$D$32*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.15545726278282},{"$f":"'Source VoT'!$D$33*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.118374648939074},{"$f":"'Source VoT'!$D$34*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$35*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.429208699900986},{"$f":"'Source VoT'!$D$36*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$37*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":72.432719577942152},{"$f":"'Source VoT'!$D$38*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$39*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$40*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$41*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$42*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.829746962024409},{"$f":"'Source VoT'!$D$47*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.707968905070171},{"$f":"'Source VoT'!$D$48*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.277458497421465},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.249556747990276},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.791883513959753},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.15545726278282},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.118374648939074},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.429208699900986},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":72.432719577942152},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":24.884076931284469},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.911594836508741},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.829746962024409},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.402482997033502},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.420175611931544},{"$f":"'Source VoT'!$D$28*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.254797855445396},{"$f":"'Source VoT'!$D$29*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.254797855445396},{"$f":"'Source VoT'!$D$30*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.326972530108428},{"$f":"'Source VoT'!$D$31*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.972341381612097},{"$f":"'Source VoT'!$D$32*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":123.94499414271151},{"$f":"'Source VoT'!$D$33*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.980865832237491},{"$f":"'Source VoT'!$D$34*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.612051548228511},{"$f":"'Source VoT'!$D$35*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.210758352882181},{"$f":"'Source VoT'!$D$36*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.254797855445396},{"$f":"'Source VoT'!$D$37*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.194936297751156},{"$f":"'Source VoT'!$D$38*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.612051548228511},{"$f":"'Source VoT'!$D$39*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.612051548228511},{"$f":"'Source VoT'!$D$40*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.612051548228511},{"$f":"'Source VoT'!$D$41*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.254797855445396},{"$f":"'Source VoT'!$D$42*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.917398884809053},{"$f":"'Source VoT'!$D$47*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.402482997033502},{"$f":"'Source VoT'!$D$48*VLOOKUP($B86,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B86,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.420175611931544}]
[null,2070,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$29*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$30*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.716729421443894},{"$f":"'Source VoT'!$D$31*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.319410830871021},{"$f":"'Source VoT'!$D$32*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.72534803046373},{"$f":"'Source VoT'!$D$33*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.639607915182367},{"$f":"'Source VoT'!$D$34*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$35*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.868340194438336},{"$f":"'Source VoT'!$D$36*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$37*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":73.478014206381488},{"$f":"'Source VoT'!$D$38*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$39*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$40*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$41*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$42*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.519989960911374},{"$f":"'Source VoT'!$D$47*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.064535762239249},{"$f":"'Source VoT'!$D$48*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.440206311648121},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.716729421443894},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.319410830871021},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":104.72534803046373},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.639607915182367},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.868340194438336},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":73.478014206381488},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.24318524727077},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.545294005561971},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.519989960911374},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.826797557064708},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.613845510861262},{"$f":"'Source VoT'!$D$28*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.008899866618727},{"$f":"'Source VoT'!$D$29*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.008899866618727},{"$f":"'Source VoT'!$D$30*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.882908011518232},{"$f":"'Source VoT'!$D$31*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.600098888736504},{"$f":"'Source VoT'!$D$32*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":124.62316415625183},{"$f":"'Source VoT'!$D$33*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.601133419067018},{"$f":"'Source VoT'!$D$34*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.039390444252209},{"$f":"'Source VoT'!$D$35*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.733324831381616},{"$f":"'Source VoT'!$D$36*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.008899866618727},{"$f":"'Source VoT'!$D$37*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.438836905593988},{"$f":"'Source VoT'!$D$38*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.039390444252209},{"$f":"'Source VoT'!$D$39*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.039390444252209},{"$f":"'Source VoT'!$D$40*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.039390444252209},{"$f":"'Source VoT'!$D$41*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.008899866618727},{"$f":"'Source VoT'!$D$42*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.738788053484527},{"$f":"'Source VoT'!$D$47*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.826797557064708},{"$f":"'Source VoT'!$D$48*VLOOKUP($B87,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B87,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.613845510861262}]
[null,2071,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$29*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$30*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.190909684999326},{"$f":"'Source VoT'!$D$31*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.856733328420965},{"$f":"'Source VoT'!$D$32*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.30378715965985},{"$f":"'Source VoT'!$D$33*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.171058434595579},{"$f":"'Source VoT'!$D$34*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$35*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.316079577123162},{"$f":"'Source VoT'!$D$36*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$37*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":74.543798777707423},{"$f":"'Source VoT'!$D$38*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$39*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$40*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$41*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$42*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.223763154291127},{"$f":"'Source VoT'!$D$47*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.428092069406318},{"$f":"'Source VoT'!$D$48*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.606144320608101},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.190909684999326},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.856733328420965},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.30378715965985},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.171058434595579},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.316079577123162},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":74.543798777707423},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.609332831119421},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.191414992759007},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.223763154291127},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.259429562593521},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.811311741523637},{"$f":"'Source VoT'!$D$28*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.777783841383211},{"$f":"'Source VoT'!$D$29*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.777783841383211},{"$f":"'Source VoT'!$D$30*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.447182525149188},{"$f":"'Source VoT'!$D$31*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.239512660820949},{"$f":"'Source VoT'!$D$32*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":125.31150671999522},{"$f":"'Source VoT'!$D$33*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.233559537168738},{"$f":"'Source VoT'!$D$34*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.475106069032115},{"$f":"'Source VoT'!$D$35*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.266134696776568},{"$f":"'Source VoT'!$D$36*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.777783841383211},{"$f":"'Source VoT'!$D$37*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.707120545471838},{"$f":"'Source VoT'!$D$38*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.475106069032115},{"$f":"'Source VoT'!$D$39*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.475106069032115},{"$f":"'Source VoT'!$D$40*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.475106069032115},{"$f":"'Source VoT'!$D$41*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.777783841383211},{"$f":"'Source VoT'!$D$42*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.576278153606445},{"$f":"'Source VoT'!$D$47*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.259429562593521},{"$f":"'Source VoT'!$D$48*VLOOKUP($B88,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B88,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.811311741523637}]
[null,2072,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$29*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$30*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.672202652508084},{"$f":"'Source VoT'!$D$31*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.401448747110727},{"$f":"'Source VoT'!$D$32*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.89090287579394},{"$f":"'Source VoT'!$D$33*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.709630797832354},{"$f":"'Source VoT'!$D$34*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$35*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.769819010312521},{"$f":"'Source VoT'!$D$36*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$37*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":75.623865678223524},{"$f":"'Source VoT'!$D$38*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$39*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$40*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$41*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$42*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.936967447250936},{"$f":"'Source VoT'!$D$47*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.796520309417808},{"$f":"'Source VoT'!$D$48*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.77430602592557},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.672202652508084},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.401448747110727},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.89090287579394},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.709630797832354},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.769819010312521},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":75.623865678223524},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":25.980387072903834},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.846194495836365},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.936967447250936},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.697859168207195},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.011424170851427},{"$f":"'Source VoT'!$D$28*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.556971450045275},{"$f":"'Source VoT'!$D$29*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.556971450045275},{"$f":"'Source VoT'!$D$30*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.019921156484607},{"$f":"'Source VoT'!$D$31*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.88772400906177},{"$f":"'Source VoT'!$D$32*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":126.01017442219481},{"$f":"'Source VoT'!$D$33*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.874460649420492},{"$f":"'Source VoT'!$D$34*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.916660616755564},{"$f":"'Source VoT'!$D$35*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.806084622271896},{"$f":"'Source VoT'!$D$36*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.556971450045275},{"$f":"'Source VoT'!$D$37*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.992400157085967},{"$f":"'Source VoT'!$D$38*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.916660616755564},{"$f":"'Source VoT'!$D$39*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.916660616755564},{"$f":"'Source VoT'!$D$40*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.916660616755564},{"$f":"'Source VoT'!$D$41*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.556971450045275},{"$f":"'Source VoT'!$D$42*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.424991262228616},{"$f":"'Source VoT'!$D$47*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.697859168207195},{"$f":"'Source VoT'!$D$48*VLOOKUP($B89,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B89,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.011424170851427}]
[null,2073,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$29*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$30*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.160715014529472},{"$f":"'Source VoT'!$D$31*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.955619205756051},{"$f":"'Source VoT'!$D$32*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":106.48682532767002},{"$f":"'Source VoT'!$D$33*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.257918461414981},{"$f":"'Source VoT'!$D$34*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$35*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.23174344364876},{"$f":"'Source VoT'!$D$36*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$37*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":76.72341589249352},{"$f":"'Source VoT'!$D$38*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$39*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$40*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$41*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$42*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.663037223824531},{"$f":"'Source VoT'!$D$47*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.171594621994362},{"$f":"'Source VoT'!$D$48*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":11.945501198211179},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.160715014529472},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.955619205756051},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":106.48682532767002},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.257918461414981},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.23174344364876},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":76.72341589249352},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.358134757667525},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.512785558449522},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.663037223824531},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.144197600173293},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.215146425871303},{"$f":"'Source VoT'!$D$28*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.350214814554924},{"$f":"'Source VoT'!$D$29*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.350214814554924},{"$f":"'Source VoT'!$D$30*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.601250867290069},{"$f":"'Source VoT'!$D$31*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.547186854849691},{"$f":"'Source VoT'!$D$32*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":126.71932213992731},{"$f":"'Source VoT'!$D$33*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.526922969083827},{"$f":"'Source VoT'!$D$34*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.366180361624352},{"$f":"'Source VoT'!$D$35*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.355774697942017},{"$f":"'Source VoT'!$D$36*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.350214814554924},{"$f":"'Source VoT'!$D$37*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.300864912067297},{"$f":"'Source VoT'!$D$38*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.366180361624352},{"$f":"'Source VoT'!$D$39*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.366180361624352},{"$f":"'Source VoT'!$D$40*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.366180361624352},{"$f":"'Source VoT'!$D$41*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.350214814554924},{"$f":"'Source VoT'!$D$42*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.289014296351212},{"$f":"'Source VoT'!$D$47*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.144197600173293},{"$f":"'Source VoT'!$D$48*VLOOKUP($B90,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B90,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.215146425871303}]
[null,2074,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$29*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$30*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.65655506198118},{"$f":"'Source VoT'!$D$31*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.448200052517919},{"$f":"'Source VoT'!$D$32*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.09168661632431},{"$f":"'Source VoT'!$D$33*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.725347555768018},{"$f":"'Source VoT'!$D$34*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$35*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.625545700885496},{"$f":"'Source VoT'!$D$36*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$37*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":77.660810247663917},{"$f":"'Source VoT'!$D$38*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$39*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$40*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$41*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$42*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.282030063975803},{"$f":"'Source VoT'!$D$47*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.491354955643242},{"$f":"'Source VoT'!$D$48*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.091449410534972},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.65655506198118},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.448200052517919},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.09168661632431},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.725347555768018},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.625545700885496},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":77.660810247663917},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.680174208690914},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.081071291280239},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.282030063975803},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.524712397215456},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.388824798536616},{"$f":"'Source VoT'!$D$28*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.026474836623471},{"$f":"'Source VoT'!$D$29*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.026474836623471},{"$f":"'Source VoT'!$D$30*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.191300523757604},{"$f":"'Source VoT'!$D$31*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.133358062496313},{"$f":"'Source VoT'!$D$32*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":127.43910707342587},{"$f":"'Source VoT'!$D$33*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.083163591363935},{"$f":"'Source VoT'!$D$34*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.749407308342192},{"$f":"'Source VoT'!$D$35*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.824399384053734},{"$f":"'Source VoT'!$D$36*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.026474836623471},{"$f":"'Source VoT'!$D$37*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":92.41636419472006},{"$f":"'Source VoT'!$D$38*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.749407308342192},{"$f":"'Source VoT'!$D$39*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.749407308342192},{"$f":"'Source VoT'!$D$40*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.749407308342192},{"$f":"'Source VoT'!$D$41*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.026474836623471},{"$f":"'Source VoT'!$D$42*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.025615776131204},{"$f":"'Source VoT'!$D$47*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.524712397215456},{"$f":"'Source VoT'!$D$48*VLOOKUP($B91,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B91,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.388824798536616}]
[null,2075,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$29*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$30*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.159832710144663},{"$f":"'Source VoT'!$D$31*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.938593204336378},{"$f":"'Source VoT'!$D$32*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.70562082430833},{"$f":"'Source VoT'!$D$33*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.187583972869881},{"$f":"'Source VoT'!$D$34*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$35*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.014973202576797},{"$f":"'Source VoT'!$D$36*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$37*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":78.587791074018341},{"$f":"'Source VoT'!$D$38*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$39*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$40*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$41*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$42*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.894146502810734},{"$f":"'Source VoT'!$D$47*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.807563066654666},{"$f":"'Source VoT'!$D$48*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.235776281844396},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.159832710144663},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.938593204336378},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.70562082430833},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.187583972869881},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.014973202576797},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":78.587791074018341},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":26.99863611832566},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.643043928857182},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.894146502810734},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.901000049319052},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.560573775394834},{"$f":"'Source VoT'!$D$28*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.695222275340036},{"$f":"'Source VoT'!$D$29*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.695222275340036},{"$f":"'Source VoT'!$D$30*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.790200925072149},{"$f":"'Source VoT'!$D$31*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.716925913160281},{"$f":"'Source VoT'!$D$32*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":128.16968878092692},{"$f":"'Source VoT'!$D$33*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.633224927715162},{"$f":"'Source VoT'!$D$34*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.128376980807531},{"$f":"'Source VoT'!$D$35*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.287818111066393},{"$f":"'Source VoT'!$D$36*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.695222275340036},{"$f":"'Source VoT'!$D$37*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.519471378081818},{"$f":"'Source VoT'!$D$38*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.128376980807531},{"$f":"'Source VoT'!$D$39*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.128376980807531},{"$f":"'Source VoT'!$D$40*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.128376980807531},{"$f":"'Source VoT'!$D$41*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.695222275340036},{"$f":"'Source VoT'!$D$42*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.754034338344781},{"$f":"'Source VoT'!$D$47*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.901000049319052},{"$f":"'Source VoT'!$D$48*VLOOKUP($B92,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B92,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.560573775394834}]
[null,2076,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$29*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$30*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.670659523030608},{"$f":"'Source VoT'!$D$31*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.416079549571862},{"$f":"'Source VoT'!$D$32*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.32876404541214},{"$f":"'Source VoT'!$D$33*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.630931273882211},{"$f":"'Source VoT'!$D$34*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$35*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.388486896926786},{"$f":"'Source VoT'!$D$36*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$37*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":79.476891180044476},{"$f":"'Source VoT'!$D$38*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$39*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$40*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$41*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$42*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.481249035242648},{"$f":"'Source VoT'!$D$47*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.11084945298936},{"$f":"'Source VoT'!$D$48*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.37420529022884},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.670659523030608},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.416079549571862},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.32876404541214},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.630931273882211},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.388486896926786},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":79.476891180044476},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.304084202656671},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.182051767474995},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.481249035242648},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.261910849057337},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.725304295372318},{"$f":"'Source VoT'!$D$28*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.336641603295242},{"$f":"'Source VoT'!$D$29*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.336641603295242},{"$f":"'Source VoT'!$D$30*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.398084832406411},{"$f":"'Source VoT'!$D$31*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.285134663990505},{"$f":"'Source VoT'!$D$32*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":128.91122921404045},{"$f":"'Source VoT'!$D$33*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.160808215919836},{"$f":"'Source VoT'!$D$34*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.49186020116143},{"$f":"'Source VoT'!$D$35*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.732299407342872},{"$f":"'Source VoT'!$D$36*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.336641603295242},{"$f":"'Source VoT'!$D$37*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":94.577500504252939},{"$f":"'Source VoT'!$D$38*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.49186020116143},{"$f":"'Source VoT'!$D$39*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.49186020116143},{"$f":"'Source VoT'!$D$40*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.49186020116143},{"$f":"'Source VoT'!$D$41*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.336641603295242},{"$f":"'Source VoT'!$D$42*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.452686351938745},{"$f":"'Source VoT'!$D$47*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.261910849057337},{"$f":"'Source VoT'!$D$48*VLOOKUP($B93,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B93,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.725304295372318}]
[null,{"$f":"B93+1","v":2077},null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$29*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$30*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.189148738109843},{"$f":"'Source VoT'!$D$31*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.903576651600204},{"$f":"'Source VoT'!$D$32*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.96125441483251},{"$f":"'Source VoT'!$D$33*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.084558845974094},{"$f":"'Source VoT'!$D$34*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$35*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.770661571102451},{"$f":"'Source VoT'!$D$36*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$37*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":80.386607606697666},{"$f":"'Source VoT'!$D$38*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$39*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$40*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$41*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$42*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.081965213615554},{"$f":"'Source VoT'!$D$47*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.421168398807641},{"$f":"'Source VoT'!$D$48*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.515844169809553},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.189148738109843},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.903576651600204},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":108.96125441483251},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.084558845974094},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.770661571102451},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":80.386607606697666},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.616614971601933},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.733558039448198},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.081965213615554},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.631190394581097},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.89385456207337},{"$f":"'Source VoT'!$D$28*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.992934066943342},{"$f":"'Source VoT'!$D$29*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.992934066943342},{"$f":"'Source VoT'!$D$30*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.015086998350704},{"$f":"'Source VoT'!$D$31*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.865256215404237},{"$f":"'Source VoT'!$D$32*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":129.66389275365069},{"$f":"'Source VoT'!$D$33*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.700625026709154},{"$f":"'Source VoT'!$D$34*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.863771816206302},{"$f":"'Source VoT'!$D$35*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.187087269611922},{"$f":"'Source VoT'!$D$36*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.992934066943342},{"$f":"'Source VoT'!$D$37*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":95.660063051970226},{"$f":"'Source VoT'!$D$38*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.863771816206302},{"$f":"'Source VoT'!$D$39*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.863771816206302},{"$f":"'Source VoT'!$D$40*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.863771816206302},{"$f":"'Source VoT'!$D$41*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.992934066943342},{"$f":"'Source VoT'!$D$42*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.16753860420252},{"$f":"'Source VoT'!$D$47*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.631190394581097},{"$f":"'Source VoT'!$D$48*VLOOKUP($B94,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B94,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.89385456207337}]
[null,2078,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$29*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$30*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.715415291415262},{"$f":"'Source VoT'!$D$31*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.394408590086989},{"$f":"'Source VoT'!$D$32*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":109.60323213979416},{"$f":"'Source VoT'!$D$33*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.539921777647066},{"$f":"'Source VoT'!$D$34*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$35*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.154298260647749},{"$f":"'Source VoT'!$D$36*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$37*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":81.299804168188743},{"$f":"'Source VoT'!$D$38*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$39*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$40*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$41*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$42*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.684979441401246},{"$f":"'Source VoT'!$D$47*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.732674474749736},{"$f":"'Source VoT'!$D$48*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.658024891204695},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.715415291415262},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.394408590086989},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":109.60323213979416},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.539921777647066},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.154298260647749},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":81.299804168188743},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":27.930341332035997},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.287174107544885},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.684979441401246},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.001882624952188},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.063049620533587},{"$f":"'Source VoT'!$D$28*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.651737187978398},{"$f":"'Source VoT'!$D$29*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.651737187978398},{"$f":"'Source VoT'!$D$30*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.641344196784154},{"$f":"'Source VoT'!$D$31*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.449346222203523},{"$f":"'Source VoT'!$D$32*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":130.42784624635505},{"$f":"'Source VoT'!$D$33*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.2425069154},{"$f":"'Source VoT'!$D$34*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.237106185122833},{"$f":"'Source VoT'!$D$35*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.643614930170827},{"$f":"'Source VoT'!$D$36*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.651737187978398},{"$f":"'Source VoT'!$D$37*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":96.746766960144612},{"$f":"'Source VoT'!$D$38*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.237106185122833},{"$f":"'Source VoT'!$D$39*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.237106185122833},{"$f":"'Source VoT'!$D$40*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.237106185122833},{"$f":"'Source VoT'!$D$41*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.651737187978398},{"$f":"'Source VoT'!$D$42*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.885125535267484},{"$f":"'Source VoT'!$D$47*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.001882624952188},{"$f":"'Source VoT'!$D$48*VLOOKUP($B95,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B95,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.063049620533587}]
[null,2079,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$29*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$30*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.249575843020253},{"$f":"'Source VoT'!$D$31*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.886397250620846},{"$f":"'Source VoT'!$D$32*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.25483953063026},{"$f":"'Source VoT'!$D$33*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.994206575570331},{"$f":"'Source VoT'!$D$34*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$35*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.537026638088882},{"$f":"'Source VoT'!$D$36*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$37*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":82.210838612466105},{"$f":"'Source VoT'!$D$38*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$39*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$40*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$41*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$42*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.286565950887272},{"$f":"'Source VoT'!$D$47*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.043443017637749},{"$f":"'Source VoT'!$D$48*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.799868980380497},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.249575843020253},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.886397250620846},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.25483953063026},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":40.994206575570331},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.537026638088882},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":82.210838612466105},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.243324902590086},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.839479414211759},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.286565950887272},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.371697190988925},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.231844086652789},{"$f":"'Source VoT'!$D$28*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.308980502911986},{"$f":"'Source VoT'!$D$29*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.308980502911986},{"$f":"'Source VoT'!$D$30*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.276995253194087},{"$f":"'Source VoT'!$D$31*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.034812728238798},{"$f":"'Source VoT'!$D$32*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":131.20325904145},{"$f":"'Source VoT'!$D$33*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.78310582492869},{"$f":"'Source VoT'!$D$34*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.609556634082203},{"$f":"'Source VoT'!$D$35*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.099061699325766},{"$f":"'Source VoT'!$D$36*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.308980502911986},{"$f":"'Source VoT'!$D$37*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":97.830897948834675},{"$f":"'Source VoT'!$D$38*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.609556634082203},{"$f":"'Source VoT'!$D$39*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.609556634082203},{"$f":"'Source VoT'!$D$40*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.609556634082203},{"$f":"'Source VoT'!$D$41*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.308980502911986},{"$f":"'Source VoT'!$D$42*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.601013481555853},{"$f":"'Source VoT'!$D$47*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.371697190988925},{"$f":"'Source VoT'!$D$48*VLOOKUP($B96,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B96,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.231844086652789}]
[null,2080,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$29*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$30*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.791748802899335},{"$f":"'Source VoT'!$D$31*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.386645522638396},{"$f":"'Source VoT'!$D$32*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.91622103232893},{"$f":"'Source VoT'!$D$33*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.456426833568607},{"$f":"'Source VoT'!$D$34*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$35*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.926440525968935},{"$f":"'Source VoT'!$D$36*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$37*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":83.13778703293768},{"$f":"'Source VoT'!$D$38*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$39*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$40*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$41*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$42*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.898660991034077},{"$f":"'Source VoT'!$D$47*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.359640074479859},{"$f":"'Source VoT'!$D$48*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":12.944190806235309},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.791748802899335},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.386645522638396},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.91622103232893},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.456426833568607},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.926440525968935},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":83.13778703293768},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.561775679266045},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.401432406053914},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.898660991034077},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.747971688631033},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.403587059420019},{"$f":"'Source VoT'!$D$28*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.977704563204149},{"$f":"'Source VoT'!$D$29*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.977704563204149},{"$f":"'Source VoT'!$D$30*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.922181075450204},{"$f":"'Source VoT'!$D$31*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.630108171939689},{"$f":"'Source VoT'!$D$32*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":131.99030302847137},{"$f":"'Source VoT'!$D$33*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.333147931946641},{"$f":"'Source VoT'!$D$34*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.988513058326589},{"$f":"'Source VoT'!$D$35*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.562464225903035},{"$f":"'Source VoT'!$D$36*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.977704563204149},{"$f":"'Source VoT'!$D$37*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":98.933966569195832},{"$f":"'Source VoT'!$D$38*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.988513058326589},{"$f":"'Source VoT'!$D$39*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.988513058326589},{"$f":"'Source VoT'!$D$40*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.988513058326589},{"$f":"'Source VoT'!$D$41*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.977704563204149},{"$f":"'Source VoT'!$D$42*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.329406579330566},{"$f":"'Source VoT'!$D$47*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":33.747971688631033},{"$f":"'Source VoT'!$D$48*VLOOKUP($B97,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B97,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.403587059420019}]
[null,2081,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$29*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$30*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.342054357176593},{"$f":"'Source VoT'!$D$31*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.907930043666532},{"$f":"'Source VoT'!$D$32*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":111.58752325655306},{"$f":"'Source VoT'!$D$33*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.942826160087797},{"$f":"'Source VoT'!$D$34*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$35*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.336224929669349},{"$f":"'Source VoT'!$D$36*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$37*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":84.113224780707398},{"$f":"'Source VoT'!$D$38*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$39*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$40*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$41*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$42*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.542775155528886},{"$f":"'Source VoT'!$D$47*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.692377622940835},{"$f":"'Source VoT'!$D$48*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.096062208847135},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.342054357176593},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.907930043666532},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":111.58752325655306},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":41.942826160087797},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.336224929669349},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":84.113224780707398},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":28.896884841238908},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.992781556243003},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.542775155528886},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.143929371299592},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.584314028528091},{"$f":"'Source VoT'!$D$28*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.681410051929163},{"$f":"'Source VoT'!$D$29*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.681410051929163},{"$f":"'Source VoT'!$D$30*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.577044685040143},{"$f":"'Source VoT'!$D$31*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.250436751963171},{"$f":"'Source VoT'!$D$32*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":132.78915267529811},{"$f":"'Source VoT'!$D$33*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":49.911963130504475},{"$f":"'Source VoT'!$D$34*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.387292961074301},{"$f":"'Source VoT'!$D$35*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.050107666306523},{"$f":"'Source VoT'!$D$36*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.681410051929163},{"$f":"'Source VoT'!$D$37*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":100.09473748904179},{"$f":"'Source VoT'!$D$38*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.387292961074301},{"$f":"'Source VoT'!$D$39*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.387292961074301},{"$f":"'Source VoT'!$D$40*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.387292961074301},{"$f":"'Source VoT'!$D$41*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.681410051929163},{"$f":"'Source VoT'!$D$42*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.095902435079367},{"$f":"'Source VoT'!$D$47*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.143929371299592},{"$f":"'Source VoT'!$D$48*VLOOKUP($B98,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B98,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.584314028528091}]
[null,2082,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$29*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$30*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.900614494768},{"$f":"'Source VoT'!$D$31*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.449960697604524},{"$f":"'Source VoT'!$D$32*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.26889501414051},{"$f":"'Source VoT'!$D$33*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.45299539207042},{"$f":"'Source VoT'!$D$34*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$35*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.766035135226957},{"$f":"'Source VoT'!$D$36*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$37*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.136331309632439},{"$f":"'Source VoT'!$D$38*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$39*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$40*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$41*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$42*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.218366610313673},{"$f":"'Source VoT'!$D$47*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.041375761496891},{"$f":"'Source VoT'!$D$48*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.255355432760645},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.900614494768},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.449960697604524},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.26889501414051},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.45299539207042},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.766035135226957},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":85.136331309632439},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.248370491964408},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.613029417078884},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.218366610313673},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.559237156181297},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.773872964985166},{"$f":"'Source VoT'!$D$28*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.419505006323867},{"$f":"'Source VoT'!$D$29*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.419505006323867},{"$f":"'Source VoT'!$D$30*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.241731248773917},{"$f":"'Source VoT'!$D$31*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.895453230149371},{"$f":"'Source VoT'!$D$32*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":133.5999850668272},{"$f":"'Source VoT'!$D$33*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":50.519064516563787},{"$f":"'Source VoT'!$D$34*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.80556088543765},{"$f":"'Source VoT'!$D$35*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.561581810920082},{"$f":"'Source VoT'!$D$36*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.419505006323867},{"$f":"'Source VoT'!$D$37*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":101.31223425846264},{"$f":"'Source VoT'!$D$38*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.80556088543765},{"$f":"'Source VoT'!$D$39*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.80556088543765},{"$f":"'Source VoT'!$D$40*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.80556088543765},{"$f":"'Source VoT'!$D$41*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.419505006323867},{"$f":"'Source VoT'!$D$42*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.899856266273275},{"$f":"'Source VoT'!$D$47*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.559237156181297},{"$f":"'Source VoT'!$D$48*VLOOKUP($B99,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B99,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.773872964985166}]
[null,2083,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$29*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$30*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.46755303442329},{"$f":"'Source VoT'!$D$31*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.003555660198963},{"$f":"'Source VoT'!$D$32*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.96048734809182},{"$f":"'Source VoT'!$D$33*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.975193237904797},{"$f":"'Source VoT'!$D$34*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$35*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.205979274130783},{"$f":"'Source VoT'!$D$36*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$37*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.183560330848621},{"$f":"'Source VoT'!$D$38*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$39*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$40*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$41*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$42*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.909886953439262},{"$f":"'Source VoT'!$D$47*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.398602471241695},{"$f":"'Source VoT'!$D$48*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.418404423505113},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.46755303442329},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.003555660198963},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":112.96048734809182},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":42.975193237904797},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.205979274130783},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":86.183560330848621},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.608143363678494},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.247901291952992},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.909886953439262},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.984336940777609},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.967901263971086},{"$f":"'Source VoT'!$D$28*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.175002537424049},{"$f":"'Source VoT'!$D$29*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.175002537424049},{"$f":"'Source VoT'!$D$30*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.916388110963716},{"$f":"'Source VoT'!$D$31*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.554231235636756},{"$f":"'Source VoT'!$D$32*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":134.42297994422924},{"$f":"'Source VoT'!$D$33*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.140479953106706},{"$f":"'Source VoT'!$D$34*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.233690602777408},{"$f":"'Source VoT'!$D$35*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.08511533621563},{"$f":"'Source VoT'!$D$36*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.175002537424049},{"$f":"'Source VoT'!$D$37*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":102.55843679370987},{"$f":"'Source VoT'!$D$38*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.233690602777408},{"$f":"'Source VoT'!$D$39*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.233690602777408},{"$f":"'Source VoT'!$D$40*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.233690602777408},{"$f":"'Source VoT'!$D$41*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.175002537424049},{"$f":"'Source VoT'!$D$42*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.72276547459272},{"$f":"'Source VoT'!$D$47*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":34.984336940777609},{"$f":"'Source VoT'!$D$48*VLOOKUP($B100,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B100,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":15.967901263971086}]
[null,2084,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$29*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$30*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.042995652173417},{"$f":"'Source VoT'!$D$31*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.562303908451739},{"$f":"'Source VoT'!$D$32*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":113.66245356705238},{"$f":"'Source VoT'!$D$33*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.501208897182416},{"$f":"'Source VoT'!$D$34*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$35*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.649139865689811},{"$f":"'Source VoT'!$D$36*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$37*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.238445693559186},{"$f":"'Source VoT'!$D$38*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$39*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$40*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$41*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$42*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.606463034889543},{"$f":"'Source VoT'!$D$47*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.758440882558279},{"$f":"'Source VoT'!$D$48*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.582645473224424},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.042995652173417},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.562303908451739},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":113.66245356705238},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.501208897182416},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.649139865689811},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":87.238445693559186},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":29.970546552076375},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.887414745489195},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.606463034889543},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.412544650244349},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.163348113137062},{"$f":"'Source VoT'!$D$28*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.936023547132145},{"$f":"'Source VoT'!$D$29*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.936023547132145},{"$f":"'Source VoT'!$D$30*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.601164826086354},{"$f":"'Source VoT'!$D$31*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.219141651057569},{"$f":"'Source VoT'!$D$32*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":135.25831974479232},{"$f":"'Source VoT'!$D$33*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":51.766438587647073},{"$f":"'Source VoT'!$D$34*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.66495039697088},{"$f":"'Source VoT'!$D$35*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":43.612476440170887},{"$f":"'Source VoT'!$D$36*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.936023547132145},{"$f":"'Source VoT'!$D$37*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":103.81375037533546},{"$f":"'Source VoT'!$D$38*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.66495039697088},{"$f":"'Source VoT'!$D$39*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.66495039697088},{"$f":"'Source VoT'!$D$40*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.66495039697088},{"$f":"'Source VoT'!$D$41*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":62.936023547132145},{"$f":"'Source VoT'!$D$42*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":68.551691011518557},{"$f":"'Source VoT'!$D$47*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.412544650244349},{"$f":"'Source VoT'!$D$48*VLOOKUP($B101,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B101,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.163348113137062}]
[null,2085,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$29*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$30*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.627069909189785},{"$f":"'Source VoT'!$D$31*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.145081115226269},{"$f":"'Source VoT'!$D$32*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":114.37494927929733},{"$f":"'Source VoT'!$D$33*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.055056166150621},{"$f":"'Source VoT'!$D$34*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$35*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.115748186222277},{"$f":"'Source VoT'!$D$36*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$37*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.349145283784551},{"$f":"'Source VoT'!$D$38*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$39*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$40*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$41*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$42*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.339895117253072},{"$f":"'Source VoT'!$D$47*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.137318427099899},{"$f":"'Source VoT'!$D$48*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.755576554714343},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.627069909189785},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.145081115226269},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":114.37494927929733},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.055056166150621},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.115748186222277},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":88.349145283784551},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.352124576645409},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.560765003152383},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":58.339895117253072},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.863408928248887},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.369136100110069},{"$f":"'Source VoT'!$D$28*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.737310353751326},{"$f":"'Source VoT'!$D$29*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.737310353751326},{"$f":"'Source VoT'!$D$30*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.296213191935834},{"$f":"'Source VoT'!$D$31*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.912646527119243},{"$f":"'Source VoT'!$D$32*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":136.1061896423638},{"$f":"'Source VoT'!$D$33*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":52.425516837719236},{"$f":"'Source VoT'!$D$34*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.119028246208032},{"$f":"'Source VoT'!$D$35*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.167740341604514},{"$f":"'Source VoT'!$D$36*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.737310353751326},{"$f":"'Source VoT'!$D$37*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":105.13548288770363},{"$f":"'Source VoT'!$D$38*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.119028246208032},{"$f":"'Source VoT'!$D$39*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.119028246208032},{"$f":"'Source VoT'!$D$40*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.119028246208032},{"$f":"'Source VoT'!$D$41*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":63.737310353751326},{"$f":"'Source VoT'!$D$42*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":69.424475189531151},{"$f":"'Source VoT'!$D$47*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":35.863408928248887},{"$f":"'Source VoT'!$D$48*VLOOKUP($B102,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B102,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.369136100110069}]
[null,2086,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$29*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$30*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.219905280061397},{"$f":"'Source VoT'!$D$31*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.749289767574112},{"$f":"'Source VoT'!$D$32*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.09813242722596},{"$f":"'Source VoT'!$D$33*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.63338292948783},{"$f":"'Source VoT'!$D$34*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$35*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.602980127010717},{"$f":"'Source VoT'!$D$36*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$37*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.508936683048262},{"$f":"'Source VoT'!$D$38*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$39*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$40*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$41*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$42*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.10574416280523},{"$f":"'Source VoT'!$D$47*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.532941979499302},{"$f":"'Source VoT'!$D$48*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":13.936151016740288},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.219905280061397},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.749289767574112},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.09813242722596},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.63338292948783},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.602980127010717},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":89.508936683048262},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.750567967583731},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.263876667550591},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.10574416280523},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.334200955604175},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.584019709920938},{"$f":"'Source VoT'!$D$28*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.574013234385205},{"$f":"'Source VoT'!$D$29*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.574013234385205},{"$f":"'Source VoT'!$D$30*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.00168728327305},{"$f":"'Source VoT'!$D$31*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.631654823413179},{"$f":"'Source VoT'!$D$32*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":136.96677758839891},{"$f":"'Source VoT'!$D$33*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.113725686090525},{"$f":"'Source VoT'!$D$34*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.593175881424635},{"$f":"'Source VoT'!$D$35*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":44.747546351142745},{"$f":"'Source VoT'!$D$36*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.574013234385205},{"$f":"'Source VoT'!$D$37*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":106.51563465282742},{"$f":"'Source VoT'!$D$38*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.593175881424635},{"$f":"'Source VoT'!$D$39*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.593175881424635},{"$f":"'Source VoT'!$D$40*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.593175881424635},{"$f":"'Source VoT'!$D$41*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":64.574013234385205},{"$f":"'Source VoT'!$D$42*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":70.335835553738221},{"$f":"'Source VoT'!$D$47*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.334200955604175},{"$f":"'Source VoT'!$D$48*VLOOKUP($B103,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B103,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.584019709920938}]
[null,2087,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$29*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$30*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.821633181496097},{"$f":"'Source VoT'!$D$31*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.369465258073738},{"$f":"'Source VoT'!$D$32*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.83216332237353},{"$f":"'Source VoT'!$D$33*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.229182636792792},{"$f":"'Source VoT'!$D$34*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$35*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.104932770592768},{"$f":"'Source VoT'!$D$36*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$37*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.703768774561169},{"$f":"'Source VoT'!$D$38*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$39*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$40*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$41*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$42*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.894731749246382},{"$f":"'Source VoT'!$D$47*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":30.940518477191258},{"$f":"'Source VoT'!$D$48*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.122181161707084},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.821633181496097},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.369465258073738},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":115.83216332237353},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.229182636792792},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.104932770592768},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":90.703768774561169},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.161049499389001},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.988231392954987},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":59.894731749246382},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819216987857594},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.805395582431434},{"$f":"'Source VoT'!$D$28*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.43599535761642},{"$f":"'Source VoT'!$D$29*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.43599535761642},{"$f":"'Source VoT'!$D$30*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.717743485980336},{"$f":"'Source VoT'!$D$31*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.369663657107758},{"$f":"'Source VoT'!$D$32*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":137.84027435362447},{"$f":"'Source VoT'!$D$33*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":53.822727337783405},{"$f":"'Source VoT'!$D$34*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.081648904272903},{"$f":"'Source VoT'!$D$35*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.344869997005397},{"$f":"'Source VoT'!$D$36*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.43599535761642},{"$f":"'Source VoT'!$D$37*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":107.93748484172781},{"$f":"'Source VoT'!$D$38*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.081648904272903},{"$f":"'Source VoT'!$D$39*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.081648904272903},{"$f":"'Source VoT'!$D$40*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.081648904272903},{"$f":"'Source VoT'!$D$41*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":65.43599535761642},{"$f":"'Source VoT'!$D$42*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":71.274730781603182},{"$f":"'Source VoT'!$D$47*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":36.819216987857594},{"$f":"'Source VoT'!$D$48*VLOOKUP($B104,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B104,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":16.805395582431434}]
[null,2088,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$29*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$30*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.432387001452305},{"$f":"'Source VoT'!$D$31*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.009405441637007},{"$f":"'Source VoT'!$D$32*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":116.57720468094831},{"$f":"'Source VoT'!$D$33*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.847252124064291},{"$f":"'Source VoT'!$D$34*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$35*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.625647381979029},{"$f":"'Source VoT'!$D$36*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$37*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.94326125688788},{"$f":"'Source VoT'!$D$38*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$39*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$40*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$41*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$42*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.713210085231324},{"$f":"'Source VoT'!$D$47*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.363329354510888},{"$f":"'Source VoT'!$D$48*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.315164734721543},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":47.432387001452305},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.009405441637007},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":116.57720468094831},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.847252124064291},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.625647381979029},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":91.94326125688788},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.586873995082229},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.739661023154923},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":60.713210085231324},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.32236193186796},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.035046034318636},{"$f":"'Source VoT'!$D$28*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.33019661755435},{"$f":"'Source VoT'!$D$29*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.33019661755435},{"$f":"'Source VoT'!$D$30*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.444540531728222},{"$f":"'Source VoT'!$D$31*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.13119247554804},{"$f":"'Source VoT'!$D$32*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":138.72687357032845},{"$f":"'Source VoT'!$D$33*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":54.558230027636498},{"$f":"'Source VoT'!$D$34*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.588380054147855},{"$f":"'Source VoT'!$D$35*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":45.964520384555037},{"$f":"'Source VoT'!$D$36*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.33019661755435},{"$f":"'Source VoT'!$D$37*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":109.41248089569659},{"$f":"'Source VoT'!$D$38*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.588380054147855},{"$f":"'Source VoT'!$D$39*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.588380054147855},{"$f":"'Source VoT'!$D$40*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.588380054147855},{"$f":"'Source VoT'!$D$41*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":66.33019661755435},{"$f":"'Source VoT'!$D$42*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":72.248720001425298},{"$f":"'Source VoT'!$D$47*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.32236193186796},{"$f":"'Source VoT'!$D$48*VLOOKUP($B105,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B105,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.035046034318636}]
[null,2089,null,{"$f":"'Source VoT'!$D$28*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$29*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$30*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.052302128707851},{"$f":"'Source VoT'!$D$31*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.674902118790939},{"$f":"'Source VoT'!$D$32*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":117.33342165990172},{"$f":"'Source VoT'!$D$33*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.494928652154968},{"$f":"'Source VoT'!$D$34*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$35*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.171305497408028},{"$f":"'Source VoT'!$D$36*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$37*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.24212846208161},{"$f":"'Source VoT'!$D$38*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$39*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$40*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$41*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$42*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,5,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.570895536277227},{"$f":"'Source VoT'!$D$47*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":31.806393907446925},{"$f":"'Source VoT'!$D$48*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,6,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":14.51739269310259},{"$f":"'Source VoT'!$D$28*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$29*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$30*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.052302128707851},{"$f":"'Source VoT'!$D$31*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":48.674902118790939},{"$f":"'Source VoT'!$D$32*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":117.33342165990172},{"$f":"'Source VoT'!$D$33*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.494928652154968},{"$f":"'Source VoT'!$D$34*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$35*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":39.171305497408028},{"$f":"'Source VoT'!$D$36*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$37*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":93.24212846208161},{"$f":"'Source VoT'!$D$38*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$39*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$40*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":32.033096526086112},{"$f":"'Source VoT'!$D$41*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":56.527085971344562},{"$f":"'Source VoT'!$D$42*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":61.570895536277227},{"$f":"'Source VoT'!$D$47*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.849608749861837},{"$f":"'Source VoT'!$D$48*1*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.275697304792079},{"$f":"'Source VoT'!$D$28*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$28,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$28,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.267232305900009},{"$f":"'Source VoT'!$D$29*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$29,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$29,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.267232305900009},{"$f":"'Source VoT'!$D$30*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,33,FALSE)/VLOOKUP('Source VoT'!$F$30,'Annual Parameters'!$B$45:$AI$155,33,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$30,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.182239533162345},{"$f":"'Source VoT'!$D$31*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,28,FALSE)/VLOOKUP('Source VoT'!$F$31,'Annual Parameters'!$B$45:$AI$155,28,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$31,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":57.923133521361216},{"$f":"'Source VoT'!$D$32*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,34,FALSE)/VLOOKUP('Source VoT'!$F$32,'Annual Parameters'!$B$45:$AI$155,34,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$32,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":139.62677177528303},{"$f":"'Source VoT'!$D$33*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$33,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$33,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":55.328965096064415},{"$f":"'Source VoT'!$D$34*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$34,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$34,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.119384866042466},{"$f":"'Source VoT'!$D$35*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$35,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$35,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":46.613853541915553},{"$f":"'Source VoT'!$D$36*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$36,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$36,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.267232305900009},{"$f":"'Source VoT'!$D$37*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$37,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$37,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":110.95813286987712},{"$f":"'Source VoT'!$D$38*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$38,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$38,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.119384866042466},{"$f":"'Source VoT'!$D$39*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$39,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$39,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.119384866042466},{"$f":"'Source VoT'!$D$40*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$40,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$40,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":38.119384866042466},{"$f":"'Source VoT'!$D$41*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$41,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$41,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":67.267232305900009},{"$f":"'Source VoT'!$D$42*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,7,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,21,FALSE)/VLOOKUP('Source VoT'!$F$42,'Annual Parameters'!$B$45:$AI$155,21,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$42,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":73.269365688169898},{"$f":"'Source VoT'!$D$47*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$47,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$47,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":37.849608749861837},{"$f":"'Source VoT'!$D$48*VLOOKUP($B106,'Indirect tax correction'!$B$27:$I$127,8,FALSE)*VLOOKUP($B106,'Annual Parameters'!$B$45:$AI$155,22,FALSE)/VLOOKUP('Source VoT'!$F$48,'Annual Parameters'!$B$45:$AI$155,22,FALSE)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$AI$155,3,FALSE)/VLOOKUP('Source VoT'!$E$48,'Annual Parameters'!$B$45:$AI$155,3,FALSE)","v":17.275697304792079}]
[]
[]
[null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"A1.3.3","index":18,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[19,0,19,1],[5,4,5,18],[11,0,11,1],[17,0,17,1],[18,0,18,1],[10,0,10,1],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG Table A 1.3.3"]
["Car & Vehicle Occupancies"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Car occupancies were derived from 4 combined NTS survey years (2009-12) and show the sum of driver occupancy (always 1) and passenger occupancy."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Non-car occupancies were derived from 3 combined NTS survey years (1999-2001)."]
["Links:"]
["Contents",null,null,null,"(1)","Car occupancy per vehicle kilometre is calculated by finding the sum of all passenger miles (trip distance * number of car occupants) and dividing by the sum of car trip distance."]
["TAG Unit 3.5.6",null,null,null,"(2)","Car occupancy per trip is the sum of all car driver/passengers divided by the total number of car trips."]
["TAG Unit A 1.3",null,null,null,"(3)","OGV1 and OGV2 occupancy values are assumptions"]
["Parameters:",null,null,null,"(4)","Annual percentage change in occupancy assumed to be constant over time (including post-2036)"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: VoT2, VoT3 and VoT4"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Tables 4, 5 and 6)"]
[]
[]
["Table A 1.3.3:",null,null,{"$f":"CONCATENATE(\"Car Occupancies (\",'VoT2'!B16,\")\")","v":"Car Occupancies (2010)"}]
[null,null,null,"Weekday"]
[null,null,null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average Weekday","Weekend Average","All Week Average"]
["Journey Purpose",null,null,"Occupancy per Vehicle Kilometre travelled"]
["Work ",null,null,{"$f":"'VoT2'!D28","v":1.1048203695385801},{"$f":"'VoT2'!E28","v":1.11513834072555},{"$f":"'VoT2'!F28","v":1.0673601213632999},{"$f":"'VoT2'!G28","v":1.14496155662106},{"$f":"'VoT2'!H28","v":1.10800826667723},{"$f":"'VoT2'!I28","v":1.17981273732535},{"$f":"'VoT2'!J28","v":1.1151759476649701}]
["Commuting",null,null,{"$f":"'VoT2'!D29","v":1.05741285093451},{"$f":"'VoT2'!E29","v":1.07618639288769},{"$f":"'VoT2'!F29","v":1.07266570950647},{"$f":"'VoT2'!G29","v":1.08343369851386},{"$f":"'VoT2'!H29","v":1.0713892881621501},{"$f":"'VoT2'!I29","v":1.05614538311763},{"$f":"'VoT2'!J29","v":1.0701289594369101}]
["Other ",null,null,{"$f":"'VoT2'!D30","v":1.7066312239202499},{"$f":"'VoT2'!E30","v":1.7424756690482901},{"$f":"'VoT2'!F30","v":1.7745360669532599},{"$f":"'VoT2'!G30","v":1.7749825992229},{"$f":"'VoT2'!H30","v":1.74703251097506},{"$f":"'VoT2'!I30","v":2.0913917294647102},{"$f":"'VoT2'!J30","v":1.86614666522643}]
["Average Car",null,null,{"$f":"'VoT2'!D31","v":1.3854286403837399},{"$f":"'VoT2'!E31","v":1.59171009440584},{"$f":"'VoT2'!F31","v":1.44593188326014},{"$f":"'VoT2'!G31","v":1.42221043369318},{"$f":"'VoT2'!H31","v":1.48242276238466},{"$f":"'VoT2'!I31","v":1.9847335931133301},{"$f":"'VoT2'!J31","v":1.6144778236594099}]
[null,null,null,"Occupancy per Trip"]
["Work ",null,null,{"$f":"'VoT2'!D33","v":1.09656982636682},{"$f":"'VoT2'!E33","v":1.11656020786621},{"$f":"'VoT2'!F33","v":1.0621658982042601},{"$f":"'VoT2'!G33","v":1.1247907423835599},{"$f":"'VoT2'!H33","v":1.1009220680146801},{"$f":"'VoT2'!I33","v":1.17622949709225},{"$f":"'VoT2'!J33","v":1.1081070094766801}]
["Commuting",null,null,{"$f":"'VoT2'!D34","v":1.07471256508945},{"$f":"'VoT2'!E34","v":1.07689254262661},{"$f":"'VoT2'!F34","v":1.06274141117776},{"$f":"'VoT2'!G34","v":1.06942693610055},{"$f":"'VoT2'!H34","v":1.0704204041319501},{"$f":"'VoT2'!I34","v":1.0686168487819501},{"$f":"'VoT2'!J34","v":1.07025876412322}]
["Other ",null,null,{"$f":"'VoT2'!D35","v":1.63800302339228},{"$f":"'VoT2'!E35","v":1.58284164586598},{"$f":"'VoT2'!F35","v":1.6744053023791801},{"$f":"'VoT2'!G35","v":1.61739924522788},{"$f":"'VoT2'!H35","v":1.61819328935129},{"$f":"'VoT2'!I35","v":1.8699624986382899},{"$f":"'VoT2'!J35","v":1.6870032276773299}]
["Average Car",null,null,{"$f":"'VoT2'!D36","v":1.43890134247487},{"$f":"'VoT2'!E36","v":1.51132117528107},{"$f":"'VoT2'!F36","v":1.48295200293227},{"$f":"'VoT2'!G36","v":1.4342928227288601},{"$f":"'VoT2'!H36","v":1.47726764777157},{"$f":"'VoT2'!I36","v":1.8034736574983301},{"$f":"'VoT2'!J36","v":1.5533604287034}]
[null,null,null,{"$f":"CONCATENATE(\"Vehicle Occupancies (\",'VoT3'!B16,\")\")","v":"Vehicle Occupancies (2000)"}]
[null,null,null,null,null,null,null,"Weekday","Weekend","All Week"]
["Vehicle",null,null,null,null,null,null," Average"," Average"," Average"]
["Type","Journey Purpose",null,"Occupancy per Vehicle Kilometre travelled"]
["LGV","Work",null,null,null,null,null,{"$f":"'VoT3'!D27","v":1.2},{"$f":"'VoT3'!E27","v":1.26},{"$f":"'VoT3'!F27","v":1.2}]
[null,"Non Work",null,null,null,null,null,{"$f":"'VoT3'!D28","v":1.46},{"$f":"'VoT3'!E28","v":2.0299999999999998},{"$f":"'VoT3'!F28","v":1.59}]
[null,"Average LGV",null,null,null,null,null,{"$f":"'VoT3'!D29","v":1.2377080318275329},{"$f":"'VoT3'!E29","v":1.3716737865661555},{"$f":"'VoT3'!F29","v":1.2565620477412993}]
["OGV1  ","Work only",null,null,null,null,null,{"$f":"'VoT3'!D30","v":1},{"$f":"'VoT3'!E30","v":1},{"$f":"'VoT3'!F30","v":1}]
["OGV2 ","Work only",null,null,null,null,null,{"$f":"'VoT3'!D31","v":1},{"$f":"'VoT3'!E31","v":1},{"$f":"'VoT3'!F31","v":1}]
["PSV","Driver",null,null,null,null,null,{"$f":"'VoT3'!D32","v":1},{"$f":"'VoT3'!E32","v":1},{"$f":"'VoT3'!F32","v":1}]
[null,"Passenger",null,null,null,null,null,{"$f":"'VoT3'!D33","v":12.8030790737388},{"$f":"'VoT3'!E33","v":12.8030790737388},{"$f":"'VoT3'!F33","v":12.8030790737388}]
[null,null,null,"Annual Percentage Change in Car Passenger Occupancy (% pa) up to 2036"]
[" ",null,null,"Weekday"]
["Journey Purpose",null,null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average","Weekend","All Week"]
["Work ",null,null,{"$f":"'VoT4'!D26","v":0},{"$f":"'VoT4'!E26","v":0},{"$f":"'VoT4'!F26","v":0},{"$f":"'VoT4'!G26","v":0},{"$f":"'VoT4'!H26","v":0},{"$f":"'VoT4'!I26","v":0},{"$f":"'VoT4'!J26","v":0}]
["Non – Work",null,null,{"$f":"'VoT4'!D27","v":0},{"$f":"'VoT4'!E27","v":0},{"$f":"'VoT4'!F27","v":0},{"$f":"'VoT4'!G27","v":0},{"$f":"'VoT4'!H27","v":0},{"$f":"'VoT4'!I27","v":0},{"$f":"'VoT4'!J27","v":0}]
["(commuting and other)"]
[null," "]

{"sheet":"A1.3.3.2","index":19,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":true,"merged":[[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 1.3.3.2"]
[{"$f":"CONCATENATE(\"Vehicle occupancies (\",B15,\")\")","v":"Vehicle occupancies (2023)"}]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,{"$f":"'Forecast occupancies'!E9","v":"To calculate forecast car occupancies, subtract 1 for driver from value for base year; multiply by vehicle occupancy growth raised to number of years from the source year and add 1 driver back in."}]
["Contents",null,null,null,{"$f":"'Forecast occupancies'!E10","v":"To calculate average car occupancies weight by percentage of distance travelled."}]
["TAG Unit 3.5.6",null,null,null,{"$f":"'Forecast occupancies'!E11","v":"To calculate forecast work PSV occupancies, multiply the passenger occupancy by the percentage of distance travelled by passengers to work and add 1 for the driver."}]
["TAG Unit A 1.3",null,null,null,{"$f":"'Forecast occupancies'!E12","v":"To calculate forecast non-work PSV occupancies, multiply the passenger occupancy by the percentage of distance travelled by passengers to non-work purpose."}]
["Parameters:"]
[]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheet: Forecast occupancies"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Tables 4 & 5)"]
[]
[]
["Table A 1.3.3.2",null,null,{"$f":"CONCATENATE(\"Vehicle occupancies based on vehicle kilometres travelled (\",B15,\" values)\")","v":"Vehicle occupancies based on vehicle kilometres travelled (2023 values)"}]
[null,null,null,"Weekday",null,null,null,null,"Weekend","All Week"]
["Vehicle Type","Journey Purpose",null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average"]
["Car","Work ",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,2,FALSE)","v":1.1048203695385801},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,15,FALSE)","v":1.11513834072555},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,28,FALSE)","v":1.0673601213632999},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,41,FALSE)","v":1.14496155662106},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,54,FALSE)","v":1.10800826667723},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,67,FALSE)","v":1.17981273732535},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,80,FALSE)","v":1.1151759476649701}]
[null,"Commuting ",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,3,FALSE)","v":1.05741285093451},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,16,FALSE)","v":1.07618639288769},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,29,FALSE)","v":1.07266570950647},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,42,FALSE)","v":1.08343369851386},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,55,FALSE)","v":1.0713892881621501},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,68,FALSE)","v":1.05614538311763},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,81,FALSE)","v":1.0701289594369101}]
[null,"Other ",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,4,FALSE)","v":1.7066312239202499},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,17,FALSE)","v":1.7424756690482901},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,30,FALSE)","v":1.7745360669532599},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,43,FALSE)","v":1.7749825992229},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,56,FALSE)","v":1.74703251097506},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,69,FALSE)","v":2.0913917294647102},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,82,FALSE)","v":1.86614666522643}]
[null,"Average Car",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,5,FALSE)","v":1.385642349698667},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,18,FALSE)","v":1.591745141641965},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,31,FALSE)","v":1.4464442081433595},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,44,FALSE)","v":1.422699884864794},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,57,FALSE)","v":1.4826697475146295},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,70,FALSE)","v":1.9846214646191658},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,83,FALSE)","v":1.6146897642900091}]
["LGV","Work",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,6,FALSE)","v":1.2},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,19,FALSE)","v":1.2},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,32,FALSE)","v":1.2},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,45,FALSE)","v":1.2},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,58,FALSE)","v":1.2},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,71,FALSE)","v":1.26},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,84,FALSE)","v":1.2}]
[null,"Non–Work",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,7,FALSE)","v":1.46},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,20,FALSE)","v":1.46},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,33,FALSE)","v":1.46},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,46,FALSE)","v":1.46},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,59,FALSE)","v":1.46},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,72,FALSE)","v":2.0299999999999998},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,85,FALSE)","v":1.59}]
[null,"Average LGV",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,8,FALSE)","v":1.2377080318275329},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,21,FALSE)","v":1.2377080318275329},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,34,FALSE)","v":1.2377080318275329},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,47,FALSE)","v":1.2377080318275329},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,60,FALSE)","v":1.2377080318275329},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,73,FALSE)","v":1.3716737865661555},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,86,FALSE)","v":1.2565620477412993}]
["OGV1","Working",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,9,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,22,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,35,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,48,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,61,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,74,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,87,FALSE)","v":1}]
["OGV2","Working",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,10,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,23,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,36,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,49,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,62,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,75,FALSE)","v":1},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,88,FALSE)","v":1}]
["PSV","Work ",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,11,FALSE)","v":1.4292462971982598},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,24,FALSE)","v":1.2580570662168971},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,37,FALSE)","v":1.4351184515099149},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,50,FALSE)","v":1.7209601972068291},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,63,FALSE)","v":1.3941440461852674},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,76,FALSE)","v":1.2094165055014972},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,89,FALSE)","v":1.3601031010392317}]
["(Occupants)","Commuting ",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,12,FALSE)","v":3.6364484196333651},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,25,FALSE)","v":1.6415315305043146},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,38,FALSE)","v":5.0930692455816811},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,51,FALSE)","v":7.8620831326918514},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,64,FALSE)","v":3.609775433231833},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,77,FALSE)","v":1.9137759118548798},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,90,FALSE)","v":3.2972425728841355}]
[null,"Other",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,13,FALSE)","v":8.737384356907171},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,26,FALSE)","v":10.903490477017572},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,39,FALSE)","v":7.2748913766471945},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,52,FALSE)","v":4.2200357438401168},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,65,FALSE)","v":8.7991595943216883},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,78,FALSE)","v":10.679886656382415},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,91,FALSE)","v":9.145733399815418}]
[null,"Total",null,{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,14,FALSE)","v":13.803079073738797},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,27,FALSE)","v":13.803079073738783},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,40,FALSE)","v":13.80307907373879},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,53,FALSE)","v":13.803079073738797},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,66,FALSE)","v":13.80307907373879},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,79,FALSE)","v":13.803079073738791},{"$f":"VLOOKUP($B$15,'Forecast occupancies'!$C$28:$CP$65,92,FALSE)","v":13.803079073738786}]

{"sheet":"Forecast occupancies","index":20,"n_rows":68,"n_cols":94,"rows_kept":68,"cut":false,"hidden":true,"merged":[[18,0,18,1],[5,4,5,18],[0,55,0,67],[0,68,0,80],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[10,0,10,1],[25,29,25,32],[0,81,0,93],[0,3,0,15],[0,16,2,28],[0,29,0,41],[0,42,0,54],[25,72,25,74],[25,68,25,71],[25,81,25,84],[23,81,23,93],[24,55,24,67],[24,81,24,93],[25,55,25,58],[25,59,25,61],[25,85,25,87],[23,68,23,80],[19,0,19,1],[25,33,25,35],[25,42,25,45],[25,16,25,19],[24,42,24,54],[24,3,24,15],[23,3,23,4],[25,3,25,6],[20,0,20,1],[25,7,25,9],[25,20,25,22],[25,46,25,48],[24,16,24,28],[21,0,21,1],[24,1,26,1],[24,29,24,41]]}
[]
[]
["TAG Unit A 1.3"]
["VoT Vehicle occupancies"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"To calculate forecast car occupancies, subtract 1 for driver from value for base year; multiply by vehicle occupancy growth raised to number of years from the source year and add 1 driver back in."]
["Contents",null,null,null,"To calculate average car occupancies weight by percentage of distance travelled."]
["TAG Unit 3.5.6",null,null,null,"To calculate forecast work PSV occupancies, multiply the passenger occupancy by the percentage of distance travelled by passengers to work and add 1 for the driver."]
["TAG Unit A 1.3",null,null,null,"To calculate forecast non-work PSV occupancies, multiply the passenger occupancy by the percentage of distance travelled by passengers to non-work purpose."]
["Parameters:"]
[]
["Source year:",{"$f":"'VoT2'!B16","v":2010}]
["Sheet Navigation:"]
["7am-10am","10am-4pm"]
["4-7pm","7pm-7am",null,null,"This feeds into Tables A 1.3.6 and A 1.3.3.2."]
["Weekday average",null,null,null,"Data Book source worksheets: VoT2, VoT3, VoT4 and VoT5."]
["Weekend average",null,null,null,"TAG 1: Unit 3.5.6 (Tables 4 & 5)"]
["All week average"]
[]
["Forecast vehicle occupancies, per vehicle km travelled"]
[null,null,null,"Weekdays",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekend Average",null,null,null,null,null,null,null,null,null,null,null,null,"All Week"]
[null,"Difference from source year",null,"AM peak 7am - 10am",null,null,null,null,null,null,null,null,null,null,null,null,"IP 10am - 4pm",null,null,null,null,null,null,null,null,null,null,null,null,"PM peak 4pm - 7pm",null,null,null,null,null,null,null,null,null,null,null,null,"Night 7pm - 7am",null,null,null,null,null,null,null,null,null,null,null,null,"Average Weekday"]
[null,null,"Value","Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV"]
[null,null,"Year","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total"]
[null,{"$f":"C28-$B$15","v":0},{"$f":"B15","v":2010},{"$f":"'VoT2'!D28","v":1.1048203695385801},{"$f":"'VoT2'!D29","v":1.05741285093451},{"$f":"'VoT2'!D30","v":1.7066312239202499},{"$f":"'VoT2'!D31","v":1.3854286403837399},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H28*('VoT5'!$D$31+'VoT5'!$D$32))+(I28*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33 * 'VoT5'!$D$41) / 100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33 * 'VoT5'!$D$42) / 100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},{"$f":"SUM(M28:O28)","v":13.803079073738797},{"$f":"'VoT2'!$E28","v":1.11513834072555},{"$f":"'VoT2'!$E29","v":1.07618639288769},{"$f":"'VoT2'!$E30","v":1.7424756690482901},{"$f":"'VoT2'!$E31","v":1.59171009440584},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U28*('VoT5'!$E$31+'VoT5'!$E$32))+(V28*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},{"$f":"SUM(Z28:AB28)","v":13.803079073738783},{"$f":"'VoT2'!$F28","v":1.0673601213632999},{"$f":"'VoT2'!$F29","v":1.07266570950647},{"$f":"'VoT2'!$F30","v":1.7745360669532599},{"$f":"'VoT2'!$F31","v":1.44593188326014},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH28*('VoT5'!$F$31+'VoT5'!$F$32))+(AI28*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},{"$f":"SUM(AM28:AO28)","v":13.80307907373879},{"$f":"'VoT2'!$G28","v":1.14496155662106},{"$f":"'VoT2'!$G29","v":1.08343369851386},{"$f":"'VoT2'!$G30","v":1.7749825992229},{"$f":"'VoT2'!$G31","v":1.42221043369318},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU28*('VoT5'!$G$31+'VoT5'!$G$32))+(AV28*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},{"$f":"SUM(AZ28:BB28)","v":13.803079073738797},{"$f":"'VoT2'!$H28","v":1.10800826667723},{"$f":"'VoT2'!$H29","v":1.0713892881621501},{"$f":"'VoT2'!$H30","v":1.74703251097506},{"$f":"'VoT2'!$H31","v":1.48242276238466},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH28*('VoT5'!$H$31+'VoT5'!$H$32))+(BI28*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},{"$f":"SUM(BM28:BO28)","v":13.80307907373879},{"$f":"'VoT2'!$I28","v":1.17981273732535},{"$f":"'VoT2'!$I29","v":1.05614538311763},{"$f":"'VoT2'!$I30","v":2.0913917294647102},{"$f":"'VoT2'!$I31","v":1.9847335931133301},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU28*('VoT5'!$I$31+'VoT5'!$I$32))+(BV28*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},{"$f":"SUM(BZ28:CB28)","v":13.803079073738791},{"$f":"'VoT2'!$J28","v":1.1151759476649701},{"$f":"'VoT2'!$J29","v":1.0701289594369101},{"$f":"'VoT2'!$J30","v":1.86614666522643},{"$f":"'VoT2'!$J31","v":1.6144778236594099},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH28*('VoT5'!$J$31+'VoT5'!$J$32))+(CI28*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},{"$f":"SUM(CM28:CO28)","v":13.803079073738786}]
[null,1,{"$f":"C28+1","v":2011},{"$f":"((D$28 - 1) * ((100 + 'VoT4'!$D$26) / 100)^$B29) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B29) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B29) + 1","v":1.7066312239202499},{"$f":"((D29 * 'VoT5'!D$28) + (E29 * 'VoT5'!D$29) + ('Forecast occupancies'!F29 * 'VoT5'!D$30)) / 100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H29*('VoT5'!$D$31+'VoT5'!$D$32))+(I29*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},{"$f":"SUM(M29:O29)","v":13.803079073738797},{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B29) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B29) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B29) +1","v":1.7424756690482901},{"$f":"((Q29*'VoT5'!E$28)+(R29*'VoT5'!E$29)+('Forecast occupancies'!S29*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U29*('VoT5'!$E$31+'VoT5'!$E$32))+(V29*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},{"$f":"SUM(Z29:AB29)","v":13.803079073738783},{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B29) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B29) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B29) +1","v":1.7745360669532599},{"$f":"((AD29*'VoT5'!F$28)+(AE29*'VoT5'!F$29)+('Forecast occupancies'!AF29*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH29*('VoT5'!$F$31+'VoT5'!$F$32))+(AI29*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},{"$f":"SUM(AM29:AO29)","v":13.80307907373879},{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B29) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B29) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B29) +1","v":1.7749825992229},{"$f":"((AQ29*'VoT5'!G$28)+(AR29*'VoT5'!G$29)+('Forecast occupancies'!AS29*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU29*('VoT5'!$G$31+'VoT5'!$G$32))+(AV29*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},{"$f":"SUM(AZ29:BB29)","v":13.803079073738797},{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B29) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B29) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B29) +1","v":1.74703251097506},{"$f":"((BD29*'VoT5'!H$28)+(BE29*'VoT5'!H$29)+('Forecast occupancies'!BF29*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH29*('VoT5'!$H$31+'VoT5'!$H$32))+(BI29*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},{"$f":"SUM(BM29:BO29)","v":13.80307907373879},{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B29) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B29) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B29) +1","v":2.0913917294647102},{"$f":"((BQ29*'VoT5'!I$28)+(BR29*'VoT5'!I$29)+('Forecast occupancies'!BS29*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU29*('VoT5'!$I$31+'VoT5'!$I$32))+(BV29*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},{"$f":"SUM(BZ29:CB29)","v":13.803079073738791},{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B29) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B29) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B29) +1","v":1.86614666522643},{"$f":"((CD29*'VoT5'!J$28)+(CE29*'VoT5'!J$29)+('Forecast occupancies'!CF29*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH29*('VoT5'!$J$31+'VoT5'!$J$32))+(CI29*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},{"$f":"SUM(CM29:CO29)","v":13.803079073738786}]
[null,{"$f":"C30-$B$15","v":2},{"$f":"C29+1","v":2012},{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B30) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B30) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B30) + 1","v":1.7066312239202499},{"$f":"((D30*'VoT5'!D$28)+(E30*'VoT5'!D$29)+('Forecast occupancies'!F30*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H30*('VoT5'!$D$31+'VoT5'!$D$32))+(I30*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B30) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B30) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B30) +1","v":1.7424756690482901},{"$f":"((Q30*'VoT5'!E$28)+(R30*'VoT5'!E$29)+('Forecast occupancies'!S30*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U30*('VoT5'!$E$31+'VoT5'!$E$32))+(V30*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B30) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B30) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B30) +1","v":1.7745360669532599},{"$f":"((AD30*'VoT5'!F$28)+(AE30*'VoT5'!F$29)+('Forecast occupancies'!AF30*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH30*('VoT5'!$F$31+'VoT5'!$F$32))+(AI30*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B30) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B30) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B30) +1","v":1.7749825992229},{"$f":"((AQ30*'VoT5'!G$28)+(AR30*'VoT5'!G$29)+('Forecast occupancies'!AS30*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU30*('VoT5'!$G$31+'VoT5'!$G$32))+(AV30*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B30) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B30) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B30) +1","v":1.74703251097506},{"$f":"((BD30*'VoT5'!H$28)+(BE30*'VoT5'!H$29)+('Forecast occupancies'!BF30*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH30*('VoT5'!$H$31+'VoT5'!$H$32))+(BI30*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B30) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B30) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B30) +1","v":2.0913917294647102},{"$f":"((BQ30*'VoT5'!I$28)+(BR30*'VoT5'!I$29)+('Forecast occupancies'!BS30*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU30*('VoT5'!$I$31+'VoT5'!$I$32))+(BV30*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B30) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B30) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B30) +1","v":1.86614666522643},{"$f":"((CD30*'VoT5'!J$28)+(CE30*'VoT5'!J$29)+('Forecast occupancies'!CF30*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH30*('VoT5'!$J$31+'VoT5'!$J$32))+(CI30*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,3,2013,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B31) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B31) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B31) + 1","v":1.7066312239202499},{"$f":"((D31*'VoT5'!D$28)+(E31*'VoT5'!D$29)+('Forecast occupancies'!F31*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H31*('VoT5'!$D$31+'VoT5'!$D$32))+(I31*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B31) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B31) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B31) +1","v":1.7424756690482901},{"$f":"((Q31*'VoT5'!E$28)+(R31*'VoT5'!E$29)+('Forecast occupancies'!S31*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U31*('VoT5'!$E$31+'VoT5'!$E$32))+(V31*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B31) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B31) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B31) +1","v":1.7745360669532599},{"$f":"((AD31*'VoT5'!F$28)+(AE31*'VoT5'!F$29)+('Forecast occupancies'!AF31*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH31*('VoT5'!$F$31+'VoT5'!$F$32))+(AI31*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B31) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B31) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B31) +1","v":1.7749825992229},{"$f":"((AQ31*'VoT5'!G$28)+(AR31*'VoT5'!G$29)+('Forecast occupancies'!AS31*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU31*('VoT5'!$G$31+'VoT5'!$G$32))+(AV31*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B31) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B31) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B31) +1","v":1.74703251097506},{"$f":"((BD31*'VoT5'!H$28)+(BE31*'VoT5'!H$29)+('Forecast occupancies'!BF31*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH31*('VoT5'!$H$31+'VoT5'!$H$32))+(BI31*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B31) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B31) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B31) +1","v":2.0913917294647102},{"$f":"((BQ31*'VoT5'!I$28)+(BR31*'VoT5'!I$29)+('Forecast occupancies'!BS31*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU31*('VoT5'!$I$31+'VoT5'!$I$32))+(BV31*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B31) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B31) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B31) +1","v":1.86614666522643},{"$f":"((CD31*'VoT5'!J$28)+(CE31*'VoT5'!J$29)+('Forecast occupancies'!CF31*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH31*('VoT5'!$J$31+'VoT5'!$J$32))+(CI31*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,4,2014,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B32) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B32) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B32) + 1","v":1.7066312239202499},{"$f":"((D32*'VoT5'!D$28)+(E32*'VoT5'!D$29)+('Forecast occupancies'!F32*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H32*('VoT5'!$D$31+'VoT5'!$D$32))+(I32*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B32) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B32) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B32) +1","v":1.7424756690482901},{"$f":"((Q32*'VoT5'!E$28)+(R32*'VoT5'!E$29)+('Forecast occupancies'!S32*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U32*('VoT5'!$E$31+'VoT5'!$E$32))+(V32*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B32) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B32) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B32) +1","v":1.7745360669532599},{"$f":"((AD32*'VoT5'!F$28)+(AE32*'VoT5'!F$29)+('Forecast occupancies'!AF32*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH32*('VoT5'!$F$31+'VoT5'!$F$32))+(AI32*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B32) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B32) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B32) +1","v":1.7749825992229},{"$f":"((AQ32*'VoT5'!G$28)+(AR32*'VoT5'!G$29)+('Forecast occupancies'!AS32*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU32*('VoT5'!$G$31+'VoT5'!$G$32))+(AV32*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B32) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B32) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B32) +1","v":1.74703251097506},{"$f":"((BD32*'VoT5'!H$28)+(BE32*'VoT5'!H$29)+('Forecast occupancies'!BF32*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH32*('VoT5'!$H$31+'VoT5'!$H$32))+(BI32*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B32) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B32) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B32) +1","v":2.0913917294647102},{"$f":"((BQ32*'VoT5'!I$28)+(BR32*'VoT5'!I$29)+('Forecast occupancies'!BS32*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU32*('VoT5'!$I$31+'VoT5'!$I$32))+(BV32*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B32) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B32) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B32) +1","v":1.86614666522643},{"$f":"((CD32*'VoT5'!J$28)+(CE32*'VoT5'!J$29)+('Forecast occupancies'!CF32*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH32*('VoT5'!$J$31+'VoT5'!$J$32))+(CI32*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,5,2015,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B33) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B33) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B33) + 1","v":1.7066312239202499},{"$f":"((D33*'VoT5'!D$28)+(E33*'VoT5'!D$29)+('Forecast occupancies'!F33*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H33*('VoT5'!$D$31+'VoT5'!$D$32))+(I33*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B33) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B33) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B33) +1","v":1.7424756690482901},{"$f":"((Q33*'VoT5'!E$28)+(R33*'VoT5'!E$29)+('Forecast occupancies'!S33*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U33*('VoT5'!$E$31+'VoT5'!$E$32))+(V33*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B33) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B33) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B33) +1","v":1.7745360669532599},{"$f":"((AD33*'VoT5'!F$28)+(AE33*'VoT5'!F$29)+('Forecast occupancies'!AF33*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH33*('VoT5'!$F$31+'VoT5'!$F$32))+(AI33*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B33) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B33) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B33) +1","v":1.7749825992229},{"$f":"((AQ33*'VoT5'!G$28)+(AR33*'VoT5'!G$29)+('Forecast occupancies'!AS33*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU33*('VoT5'!$G$31+'VoT5'!$G$32))+(AV33*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B33) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B33) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B33) +1","v":1.74703251097506},{"$f":"((BD33*'VoT5'!H$28)+(BE33*'VoT5'!H$29)+('Forecast occupancies'!BF33*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH33*('VoT5'!$H$31+'VoT5'!$H$32))+(BI33*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B33) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B33) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B33) +1","v":2.0913917294647102},{"$f":"((BQ33*'VoT5'!I$28)+(BR33*'VoT5'!I$29)+('Forecast occupancies'!BS33*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU33*('VoT5'!$I$31+'VoT5'!$I$32))+(BV33*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B33) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B33) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B33) +1","v":1.86614666522643},{"$f":"((CD33*'VoT5'!J$28)+(CE33*'VoT5'!J$29)+('Forecast occupancies'!CF33*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH33*('VoT5'!$J$31+'VoT5'!$J$32))+(CI33*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,6,2016,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B34) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B34) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B34) + 1","v":1.7066312239202499},{"$f":"((D34*'VoT5'!D$28)+(E34*'VoT5'!D$29)+('Forecast occupancies'!F34*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H34*('VoT5'!$D$31+'VoT5'!$D$32))+(I34*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B34) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B34) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B34) +1","v":1.7424756690482901},{"$f":"((Q34*'VoT5'!E$28)+(R34*'VoT5'!E$29)+('Forecast occupancies'!S34*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U34*('VoT5'!$E$31+'VoT5'!$E$32))+(V34*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B34) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B34) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B34) +1","v":1.7745360669532599},{"$f":"((AD34*'VoT5'!F$28)+(AE34*'VoT5'!F$29)+('Forecast occupancies'!AF34*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH34*('VoT5'!$F$31+'VoT5'!$F$32))+(AI34*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B34) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B34) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B34) +1","v":1.7749825992229},{"$f":"((AQ34*'VoT5'!G$28)+(AR34*'VoT5'!G$29)+('Forecast occupancies'!AS34*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU34*('VoT5'!$G$31+'VoT5'!$G$32))+(AV34*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B34) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B34) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B34) +1","v":1.74703251097506},{"$f":"((BD34*'VoT5'!H$28)+(BE34*'VoT5'!H$29)+('Forecast occupancies'!BF34*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH34*('VoT5'!$H$31+'VoT5'!$H$32))+(BI34*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B34) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B34) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B34) +1","v":2.0913917294647102},{"$f":"((BQ34*'VoT5'!I$28)+(BR34*'VoT5'!I$29)+('Forecast occupancies'!BS34*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU34*('VoT5'!$I$31+'VoT5'!$I$32))+(BV34*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B34) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B34) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B34) +1","v":1.86614666522643},{"$f":"((CD34*'VoT5'!J$28)+(CE34*'VoT5'!J$29)+('Forecast occupancies'!CF34*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH34*('VoT5'!$J$31+'VoT5'!$J$32))+(CI34*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,7,2017,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B35) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B35) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B35) + 1","v":1.7066312239202499},{"$f":"((D35*'VoT5'!D$28)+(E35*'VoT5'!D$29)+('Forecast occupancies'!F35*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H35*('VoT5'!$D$31+'VoT5'!$D$32))+(I35*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B35) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B35) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B35) +1","v":1.7424756690482901},{"$f":"((Q35*'VoT5'!E$28)+(R35*'VoT5'!E$29)+('Forecast occupancies'!S35*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U35*('VoT5'!$E$31+'VoT5'!$E$32))+(V35*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B35) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B35) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B35) +1","v":1.7745360669532599},{"$f":"((AD35*'VoT5'!F$28)+(AE35*'VoT5'!F$29)+('Forecast occupancies'!AF35*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH35*('VoT5'!$F$31+'VoT5'!$F$32))+(AI35*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B35) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B35) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B35) +1","v":1.7749825992229},{"$f":"((AQ35*'VoT5'!G$28)+(AR35*'VoT5'!G$29)+('Forecast occupancies'!AS35*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU35*('VoT5'!$G$31+'VoT5'!$G$32))+(AV35*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B35) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B35) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B35) +1","v":1.74703251097506},{"$f":"((BD35*'VoT5'!H$28)+(BE35*'VoT5'!H$29)+('Forecast occupancies'!BF35*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH35*('VoT5'!$H$31+'VoT5'!$H$32))+(BI35*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B35) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B35) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B35) +1","v":2.0913917294647102},{"$f":"((BQ35*'VoT5'!I$28)+(BR35*'VoT5'!I$29)+('Forecast occupancies'!BS35*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU35*('VoT5'!$I$31+'VoT5'!$I$32))+(BV35*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B35) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B35) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B35) +1","v":1.86614666522643},{"$f":"((CD35*'VoT5'!J$28)+(CE35*'VoT5'!J$29)+('Forecast occupancies'!CF35*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH35*('VoT5'!$J$31+'VoT5'!$J$32))+(CI35*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,8,2018,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B36) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B36) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B36) + 1","v":1.7066312239202499},{"$f":"((D36*'VoT5'!D$28)+(E36*'VoT5'!D$29)+('Forecast occupancies'!F36*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H36*('VoT5'!$D$31+'VoT5'!$D$32))+(I36*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B36) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B36) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B36) +1","v":1.7424756690482901},{"$f":"((Q36*'VoT5'!E$28)+(R36*'VoT5'!E$29)+('Forecast occupancies'!S36*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U36*('VoT5'!$E$31+'VoT5'!$E$32))+(V36*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B36) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B36) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B36) +1","v":1.7745360669532599},{"$f":"((AD36*'VoT5'!F$28)+(AE36*'VoT5'!F$29)+('Forecast occupancies'!AF36*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH36*('VoT5'!$F$31+'VoT5'!$F$32))+(AI36*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B36) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B36) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B36) +1","v":1.7749825992229},{"$f":"((AQ36*'VoT5'!G$28)+(AR36*'VoT5'!G$29)+('Forecast occupancies'!AS36*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU36*('VoT5'!$G$31+'VoT5'!$G$32))+(AV36*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B36) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B36) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B36) +1","v":1.74703251097506},{"$f":"((BD36*'VoT5'!H$28)+(BE36*'VoT5'!H$29)+('Forecast occupancies'!BF36*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH36*('VoT5'!$H$31+'VoT5'!$H$32))+(BI36*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B36) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B36) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B36) +1","v":2.0913917294647102},{"$f":"((BQ36*'VoT5'!I$28)+(BR36*'VoT5'!I$29)+('Forecast occupancies'!BS36*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU36*('VoT5'!$I$31+'VoT5'!$I$32))+(BV36*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B36) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B36) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B36) +1","v":1.86614666522643},{"$f":"((CD36*'VoT5'!J$28)+(CE36*'VoT5'!J$29)+('Forecast occupancies'!CF36*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH36*('VoT5'!$J$31+'VoT5'!$J$32))+(CI36*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,9,2019,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B37) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B37) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B37) + 1","v":1.7066312239202499},{"$f":"((D37*'VoT5'!D$28)+(E37*'VoT5'!D$29)+('Forecast occupancies'!F37*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H37*('VoT5'!$D$31+'VoT5'!$D$32))+(I37*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B37) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B37) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B37) +1","v":1.7424756690482901},{"$f":"((Q37*'VoT5'!E$28)+(R37*'VoT5'!E$29)+('Forecast occupancies'!S37*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U37*('VoT5'!$E$31+'VoT5'!$E$32))+(V37*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B37) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B37) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B37) +1","v":1.7745360669532599},{"$f":"((AD37*'VoT5'!F$28)+(AE37*'VoT5'!F$29)+('Forecast occupancies'!AF37*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH37*('VoT5'!$F$31+'VoT5'!$F$32))+(AI37*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B37) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B37) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B37) +1","v":1.7749825992229},{"$f":"((AQ37*'VoT5'!G$28)+(AR37*'VoT5'!G$29)+('Forecast occupancies'!AS37*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU37*('VoT5'!$G$31+'VoT5'!$G$32))+(AV37*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B37) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B37) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B37) +1","v":1.74703251097506},{"$f":"((BD37*'VoT5'!H$28)+(BE37*'VoT5'!H$29)+('Forecast occupancies'!BF37*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH37*('VoT5'!$H$31+'VoT5'!$H$32))+(BI37*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B37) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B37) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B37) +1","v":2.0913917294647102},{"$f":"((BQ37*'VoT5'!I$28)+(BR37*'VoT5'!I$29)+('Forecast occupancies'!BS37*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU37*('VoT5'!$I$31+'VoT5'!$I$32))+(BV37*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B37) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B37) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B37) +1","v":1.86614666522643},{"$f":"((CD37*'VoT5'!J$28)+(CE37*'VoT5'!J$29)+('Forecast occupancies'!CF37*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH37*('VoT5'!$J$31+'VoT5'!$J$32))+(CI37*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,10,2020,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B38) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B38) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B38) + 1","v":1.7066312239202499},{"$f":"((D38*'VoT5'!D$28)+(E38*'VoT5'!D$29)+('Forecast occupancies'!F38*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H38*('VoT5'!$D$31+'VoT5'!$D$32))+(I38*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B38) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B38) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B38) +1","v":1.7424756690482901},{"$f":"((Q38*'VoT5'!E$28)+(R38*'VoT5'!E$29)+('Forecast occupancies'!S38*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U38*('VoT5'!$E$31+'VoT5'!$E$32))+(V38*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B38) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B38) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B38) +1","v":1.7745360669532599},{"$f":"((AD38*'VoT5'!F$28)+(AE38*'VoT5'!F$29)+('Forecast occupancies'!AF38*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH38*('VoT5'!$F$31+'VoT5'!$F$32))+(AI38*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B38) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B38) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B38) +1","v":1.7749825992229},{"$f":"((AQ38*'VoT5'!G$28)+(AR38*'VoT5'!G$29)+('Forecast occupancies'!AS38*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU38*('VoT5'!$G$31+'VoT5'!$G$32))+(AV38*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B38) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B38) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B38) +1","v":1.74703251097506},{"$f":"((BD38*'VoT5'!H$28)+(BE38*'VoT5'!H$29)+('Forecast occupancies'!BF38*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH38*('VoT5'!$H$31+'VoT5'!$H$32))+(BI38*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B38) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B38) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B38) +1","v":2.0913917294647102},{"$f":"((BQ38*'VoT5'!I$28)+(BR38*'VoT5'!I$29)+('Forecast occupancies'!BS38*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU38*('VoT5'!$I$31+'VoT5'!$I$32))+(BV38*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B38) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B38) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B38) +1","v":1.86614666522643},{"$f":"((CD38*'VoT5'!J$28)+(CE38*'VoT5'!J$29)+('Forecast occupancies'!CF38*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH38*('VoT5'!$J$31+'VoT5'!$J$32))+(CI38*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,11,2021,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B39) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B39) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B39) + 1","v":1.7066312239202499},{"$f":"((D39*'VoT5'!D$28)+(E39*'VoT5'!D$29)+('Forecast occupancies'!F39*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H39*('VoT5'!$D$31+'VoT5'!$D$32))+(I39*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},{"$f":"SUM(M39:O39)","v":13.803079073738797},{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B39) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B39) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B39) +1","v":1.7424756690482901},{"$f":"((Q39*'VoT5'!E$28)+(R39*'VoT5'!E$29)+('Forecast occupancies'!S39*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U39*('VoT5'!$E$31+'VoT5'!$E$32))+(V39*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},{"$f":"SUM(Z39:AB39)","v":13.803079073738783},{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B39) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B39) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B39) +1","v":1.7745360669532599},{"$f":"((AD39*'VoT5'!F$28)+(AE39*'VoT5'!F$29)+('Forecast occupancies'!AF39*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH39*('VoT5'!$F$31+'VoT5'!$F$32))+(AI39*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},{"$f":"SUM(AM39:AO39)","v":13.80307907373879},{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B39) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B39) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B39) +1","v":1.7749825992229},{"$f":"((AQ39*'VoT5'!G$28)+(AR39*'VoT5'!G$29)+('Forecast occupancies'!AS39*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU39*('VoT5'!$G$31+'VoT5'!$G$32))+(AV39*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},{"$f":"SUM(AZ39:BB39)","v":13.803079073738797},{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B39) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B39) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B39) +1","v":1.74703251097506},{"$f":"((BD39*'VoT5'!H$28)+(BE39*'VoT5'!H$29)+('Forecast occupancies'!BF39*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH39*('VoT5'!$H$31+'VoT5'!$H$32))+(BI39*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},{"$f":"SUM(BM39:BO39)","v":13.80307907373879},{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B39) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B39) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B39) +1","v":2.0913917294647102},{"$f":"((BQ39*'VoT5'!I$28)+(BR39*'VoT5'!I$29)+('Forecast occupancies'!BS39*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU39*('VoT5'!$I$31+'VoT5'!$I$32))+(BV39*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},{"$f":"SUM(BZ39:CB39)","v":13.803079073738791},{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B39) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B39) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B39) +1","v":1.86614666522643},{"$f":"((CD39*'VoT5'!J$28)+(CE39*'VoT5'!J$29)+('Forecast occupancies'!CF39*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH39*('VoT5'!$J$31+'VoT5'!$J$32))+(CI39*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},{"$f":"SUM(CM39:CO39)","v":13.803079073738786}]
[null,12,2022,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B40) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B40) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B40) + 1","v":1.7066312239202499},{"$f":"((D40*'VoT5'!D$28)+(E40*'VoT5'!D$29)+('Forecast occupancies'!F40*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H40*('VoT5'!$D$31+'VoT5'!$D$32))+(I40*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B40) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B40) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B40) +1","v":1.7424756690482901},{"$f":"((Q40*'VoT5'!E$28)+(R40*'VoT5'!E$29)+('Forecast occupancies'!S40*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U40*('VoT5'!$E$31+'VoT5'!$E$32))+(V40*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B40) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B40) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B40) +1","v":1.7745360669532599},{"$f":"((AD40*'VoT5'!F$28)+(AE40*'VoT5'!F$29)+('Forecast occupancies'!AF40*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH40*('VoT5'!$F$31+'VoT5'!$F$32))+(AI40*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B40) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B40) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B40) +1","v":1.7749825992229},{"$f":"((AQ40*'VoT5'!G$28)+(AR40*'VoT5'!G$29)+('Forecast occupancies'!AS40*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU40*('VoT5'!$G$31+'VoT5'!$G$32))+(AV40*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B40) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B40) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B40) +1","v":1.74703251097506},{"$f":"((BD40*'VoT5'!H$28)+(BE40*'VoT5'!H$29)+('Forecast occupancies'!BF40*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH40*('VoT5'!$H$31+'VoT5'!$H$32))+(BI40*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B40) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B40) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B40) +1","v":2.0913917294647102},{"$f":"((BQ40*'VoT5'!I$28)+(BR40*'VoT5'!I$29)+('Forecast occupancies'!BS40*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU40*('VoT5'!$I$31+'VoT5'!$I$32))+(BV40*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B40) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B40) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B40) +1","v":1.86614666522643},{"$f":"((CD40*'VoT5'!J$28)+(CE40*'VoT5'!J$29)+('Forecast occupancies'!CF40*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH40*('VoT5'!$J$31+'VoT5'!$J$32))+(CI40*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,13,2023,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B41) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B41) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B41) + 1","v":1.7066312239202499},{"$f":"((D41*'VoT5'!D$28)+(E41*'VoT5'!D$29)+('Forecast occupancies'!F41*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H41*('VoT5'!$D$31+'VoT5'!$D$32))+(I41*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B41) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B41) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B41) +1","v":1.7424756690482901},{"$f":"((Q41*'VoT5'!E$28)+(R41*'VoT5'!E$29)+('Forecast occupancies'!S41*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U41*('VoT5'!$E$31+'VoT5'!$E$32))+(V41*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B41) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B41) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B41) +1","v":1.7745360669532599},{"$f":"((AD41*'VoT5'!F$28)+(AE41*'VoT5'!F$29)+('Forecast occupancies'!AF41*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH41*('VoT5'!$F$31+'VoT5'!$F$32))+(AI41*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B41) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B41) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B41) +1","v":1.7749825992229},{"$f":"((AQ41*'VoT5'!G$28)+(AR41*'VoT5'!G$29)+('Forecast occupancies'!AS41*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU41*('VoT5'!$G$31+'VoT5'!$G$32))+(AV41*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B41) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B41) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B41) +1","v":1.74703251097506},{"$f":"((BD41*'VoT5'!H$28)+(BE41*'VoT5'!H$29)+('Forecast occupancies'!BF41*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH41*('VoT5'!$H$31+'VoT5'!$H$32))+(BI41*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B41) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B41) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B41) +1","v":2.0913917294647102},{"$f":"((BQ41*'VoT5'!I$28)+(BR41*'VoT5'!I$29)+('Forecast occupancies'!BS41*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU41*('VoT5'!$I$31+'VoT5'!$I$32))+(BV41*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B41) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B41) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B41) +1","v":1.86614666522643},{"$f":"((CD41*'VoT5'!J$28)+(CE41*'VoT5'!J$29)+('Forecast occupancies'!CF41*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH41*('VoT5'!$J$31+'VoT5'!$J$32))+(CI41*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,14,2024,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B42) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B42) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B42) + 1","v":1.7066312239202499},{"$f":"((D42*'VoT5'!D$28)+(E42*'VoT5'!D$29)+('Forecast occupancies'!F42*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H42*('VoT5'!$D$31+'VoT5'!$D$32))+(I42*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B42) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B42) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B42) +1","v":1.7424756690482901},{"$f":"((Q42*'VoT5'!E$28)+(R42*'VoT5'!E$29)+('Forecast occupancies'!S42*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U42*('VoT5'!$E$31+'VoT5'!$E$32))+(V42*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B42) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B42) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B42) +1","v":1.7745360669532599},{"$f":"((AD42*'VoT5'!F$28)+(AE42*'VoT5'!F$29)+('Forecast occupancies'!AF42*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH42*('VoT5'!$F$31+'VoT5'!$F$32))+(AI42*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B42) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B42) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B42) +1","v":1.7749825992229},{"$f":"((AQ42*'VoT5'!G$28)+(AR42*'VoT5'!G$29)+('Forecast occupancies'!AS42*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU42*('VoT5'!$G$31+'VoT5'!$G$32))+(AV42*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B42) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B42) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B42) +1","v":1.74703251097506},{"$f":"((BD42*'VoT5'!H$28)+(BE42*'VoT5'!H$29)+('Forecast occupancies'!BF42*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH42*('VoT5'!$H$31+'VoT5'!$H$32))+(BI42*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B42) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B42) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B42) +1","v":2.0913917294647102},{"$f":"((BQ42*'VoT5'!I$28)+(BR42*'VoT5'!I$29)+('Forecast occupancies'!BS42*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU42*('VoT5'!$I$31+'VoT5'!$I$32))+(BV42*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B42) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B42) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B42) +1","v":1.86614666522643},{"$f":"((CD42*'VoT5'!J$28)+(CE42*'VoT5'!J$29)+('Forecast occupancies'!CF42*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH42*('VoT5'!$J$31+'VoT5'!$J$32))+(CI42*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,15,2025,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B43) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B43) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B43) + 1","v":1.7066312239202499},{"$f":"((D43*'VoT5'!D$28)+(E43*'VoT5'!D$29)+('Forecast occupancies'!F43*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H43*('VoT5'!$D$31+'VoT5'!$D$32))+(I43*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B43) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B43) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B43) +1","v":1.7424756690482901},{"$f":"((Q43*'VoT5'!E$28)+(R43*'VoT5'!E$29)+('Forecast occupancies'!S43*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U43*('VoT5'!$E$31+'VoT5'!$E$32))+(V43*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B43) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B43) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B43) +1","v":1.7745360669532599},{"$f":"((AD43*'VoT5'!F$28)+(AE43*'VoT5'!F$29)+('Forecast occupancies'!AF43*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH43*('VoT5'!$F$31+'VoT5'!$F$32))+(AI43*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B43) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B43) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B43) +1","v":1.7749825992229},{"$f":"((AQ43*'VoT5'!G$28)+(AR43*'VoT5'!G$29)+('Forecast occupancies'!AS43*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU43*('VoT5'!$G$31+'VoT5'!$G$32))+(AV43*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B43) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B43) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B43) +1","v":1.74703251097506},{"$f":"((BD43*'VoT5'!H$28)+(BE43*'VoT5'!H$29)+('Forecast occupancies'!BF43*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH43*('VoT5'!$H$31+'VoT5'!$H$32))+(BI43*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B43) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B43) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B43) +1","v":2.0913917294647102},{"$f":"((BQ43*'VoT5'!I$28)+(BR43*'VoT5'!I$29)+('Forecast occupancies'!BS43*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU43*('VoT5'!$I$31+'VoT5'!$I$32))+(BV43*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B43) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B43) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B43) +1","v":1.86614666522643},{"$f":"((CD43*'VoT5'!J$28)+(CE43*'VoT5'!J$29)+('Forecast occupancies'!CF43*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH43*('VoT5'!$J$31+'VoT5'!$J$32))+(CI43*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,16,2026,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B44) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B44) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B44) + 1","v":1.7066312239202499},{"$f":"((D44*'VoT5'!D$28)+(E44*'VoT5'!D$29)+('Forecast occupancies'!F44*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H44*('VoT5'!$D$31+'VoT5'!$D$32))+(I44*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B44) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B44) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B44) +1","v":1.7424756690482901},{"$f":"((Q44*'VoT5'!E$28)+(R44*'VoT5'!E$29)+('Forecast occupancies'!S44*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U44*('VoT5'!$E$31+'VoT5'!$E$32))+(V44*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B44) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B44) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B44) +1","v":1.7745360669532599},{"$f":"((AD44*'VoT5'!F$28)+(AE44*'VoT5'!F$29)+('Forecast occupancies'!AF44*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH44*('VoT5'!$F$31+'VoT5'!$F$32))+(AI44*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B44) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B44) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B44) +1","v":1.7749825992229},{"$f":"((AQ44*'VoT5'!G$28)+(AR44*'VoT5'!G$29)+('Forecast occupancies'!AS44*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU44*('VoT5'!$G$31+'VoT5'!$G$32))+(AV44*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B44) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B44) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B44) +1","v":1.74703251097506},{"$f":"((BD44*'VoT5'!H$28)+(BE44*'VoT5'!H$29)+('Forecast occupancies'!BF44*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH44*('VoT5'!$H$31+'VoT5'!$H$32))+(BI44*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B44) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B44) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B44) +1","v":2.0913917294647102},{"$f":"((BQ44*'VoT5'!I$28)+(BR44*'VoT5'!I$29)+('Forecast occupancies'!BS44*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU44*('VoT5'!$I$31+'VoT5'!$I$32))+(BV44*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B44) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B44) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B44) +1","v":1.86614666522643},{"$f":"((CD44*'VoT5'!J$28)+(CE44*'VoT5'!J$29)+('Forecast occupancies'!CF44*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH44*('VoT5'!$J$31+'VoT5'!$J$32))+(CI44*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,17,2027,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B45) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B45) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B45) + 1","v":1.7066312239202499},{"$f":"((D45*'VoT5'!D$28)+(E45*'VoT5'!D$29)+('Forecast occupancies'!F45*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H45*('VoT5'!$D$31+'VoT5'!$D$32))+(I45*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B45) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B45) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B45) +1","v":1.7424756690482901},{"$f":"((Q45*'VoT5'!E$28)+(R45*'VoT5'!E$29)+('Forecast occupancies'!S45*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U45*('VoT5'!$E$31+'VoT5'!$E$32))+(V45*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B45) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B45) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B45) +1","v":1.7745360669532599},{"$f":"((AD45*'VoT5'!F$28)+(AE45*'VoT5'!F$29)+('Forecast occupancies'!AF45*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH45*('VoT5'!$F$31+'VoT5'!$F$32))+(AI45*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B45) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B45) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B45) +1","v":1.7749825992229},{"$f":"((AQ45*'VoT5'!G$28)+(AR45*'VoT5'!G$29)+('Forecast occupancies'!AS45*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU45*('VoT5'!$G$31+'VoT5'!$G$32))+(AV45*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B45) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B45) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B45) +1","v":1.74703251097506},{"$f":"((BD45*'VoT5'!H$28)+(BE45*'VoT5'!H$29)+('Forecast occupancies'!BF45*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH45*('VoT5'!$H$31+'VoT5'!$H$32))+(BI45*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B45) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B45) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B45) +1","v":2.0913917294647102},{"$f":"((BQ45*'VoT5'!I$28)+(BR45*'VoT5'!I$29)+('Forecast occupancies'!BS45*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU45*('VoT5'!$I$31+'VoT5'!$I$32))+(BV45*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B45) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B45) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B45) +1","v":1.86614666522643},{"$f":"((CD45*'VoT5'!J$28)+(CE45*'VoT5'!J$29)+('Forecast occupancies'!CF45*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH45*('VoT5'!$J$31+'VoT5'!$J$32))+(CI45*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,18,2028,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B46) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B46) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B46) + 1","v":1.7066312239202499},{"$f":"((D46*'VoT5'!D$28)+(E46*'VoT5'!D$29)+('Forecast occupancies'!F46*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H46*('VoT5'!$D$31+'VoT5'!$D$32))+(I46*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B46) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B46) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B46) +1","v":1.7424756690482901},{"$f":"((Q46*'VoT5'!E$28)+(R46*'VoT5'!E$29)+('Forecast occupancies'!S46*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U46*('VoT5'!$E$31+'VoT5'!$E$32))+(V46*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B46) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B46) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B46) +1","v":1.7745360669532599},{"$f":"((AD46*'VoT5'!F$28)+(AE46*'VoT5'!F$29)+('Forecast occupancies'!AF46*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH46*('VoT5'!$F$31+'VoT5'!$F$32))+(AI46*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B46) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B46) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B46) +1","v":1.7749825992229},{"$f":"((AQ46*'VoT5'!G$28)+(AR46*'VoT5'!G$29)+('Forecast occupancies'!AS46*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU46*('VoT5'!$G$31+'VoT5'!$G$32))+(AV46*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B46) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B46) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B46) +1","v":1.74703251097506},{"$f":"((BD46*'VoT5'!H$28)+(BE46*'VoT5'!H$29)+('Forecast occupancies'!BF46*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH46*('VoT5'!$H$31+'VoT5'!$H$32))+(BI46*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B46) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B46) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B46) +1","v":2.0913917294647102},{"$f":"((BQ46*'VoT5'!I$28)+(BR46*'VoT5'!I$29)+('Forecast occupancies'!BS46*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU46*('VoT5'!$I$31+'VoT5'!$I$32))+(BV46*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B46) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B46) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B46) +1","v":1.86614666522643},{"$f":"((CD46*'VoT5'!J$28)+(CE46*'VoT5'!J$29)+('Forecast occupancies'!CF46*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH46*('VoT5'!$J$31+'VoT5'!$J$32))+(CI46*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,19,2029,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B47) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B47) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B47) + 1","v":1.7066312239202499},{"$f":"((D47*'VoT5'!D$28)+(E47*'VoT5'!D$29)+('Forecast occupancies'!F47*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H47*('VoT5'!$D$31+'VoT5'!$D$32))+(I47*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B47) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B47) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B47) +1","v":1.7424756690482901},{"$f":"((Q47*'VoT5'!E$28)+(R47*'VoT5'!E$29)+('Forecast occupancies'!S47*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U47*('VoT5'!$E$31+'VoT5'!$E$32))+(V47*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B47) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B47) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B47) +1","v":1.7745360669532599},{"$f":"((AD47*'VoT5'!F$28)+(AE47*'VoT5'!F$29)+('Forecast occupancies'!AF47*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH47*('VoT5'!$F$31+'VoT5'!$F$32))+(AI47*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B47) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B47) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B47) +1","v":1.7749825992229},{"$f":"((AQ47*'VoT5'!G$28)+(AR47*'VoT5'!G$29)+('Forecast occupancies'!AS47*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU47*('VoT5'!$G$31+'VoT5'!$G$32))+(AV47*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B47) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B47) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B47) +1","v":1.74703251097506},{"$f":"((BD47*'VoT5'!H$28)+(BE47*'VoT5'!H$29)+('Forecast occupancies'!BF47*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH47*('VoT5'!$H$31+'VoT5'!$H$32))+(BI47*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B47) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B47) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B47) +1","v":2.0913917294647102},{"$f":"((BQ47*'VoT5'!I$28)+(BR47*'VoT5'!I$29)+('Forecast occupancies'!BS47*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU47*('VoT5'!$I$31+'VoT5'!$I$32))+(BV47*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B47) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B47) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B47) +1","v":1.86614666522643},{"$f":"((CD47*'VoT5'!J$28)+(CE47*'VoT5'!J$29)+('Forecast occupancies'!CF47*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH47*('VoT5'!$J$31+'VoT5'!$J$32))+(CI47*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,20,2030,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B48) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B48) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B48) + 1","v":1.7066312239202499},{"$f":"((D48*'VoT5'!D$28)+(E48*'VoT5'!D$29)+('Forecast occupancies'!F48*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H48*('VoT5'!$D$31+'VoT5'!$D$32))+(I48*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B48) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B48) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B48) +1","v":1.7424756690482901},{"$f":"((Q48*'VoT5'!E$28)+(R48*'VoT5'!E$29)+('Forecast occupancies'!S48*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U48*('VoT5'!$E$31+'VoT5'!$E$32))+(V48*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B48) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B48) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B48) +1","v":1.7745360669532599},{"$f":"((AD48*'VoT5'!F$28)+(AE48*'VoT5'!F$29)+('Forecast occupancies'!AF48*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH48*('VoT5'!$F$31+'VoT5'!$F$32))+(AI48*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B48) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B48) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B48) +1","v":1.7749825992229},{"$f":"((AQ48*'VoT5'!G$28)+(AR48*'VoT5'!G$29)+('Forecast occupancies'!AS48*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU48*('VoT5'!$G$31+'VoT5'!$G$32))+(AV48*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B48) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B48) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B48) +1","v":1.74703251097506},{"$f":"((BD48*'VoT5'!H$28)+(BE48*'VoT5'!H$29)+('Forecast occupancies'!BF48*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH48*('VoT5'!$H$31+'VoT5'!$H$32))+(BI48*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B48) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B48) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B48) +1","v":2.0913917294647102},{"$f":"((BQ48*'VoT5'!I$28)+(BR48*'VoT5'!I$29)+('Forecast occupancies'!BS48*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU48*('VoT5'!$I$31+'VoT5'!$I$32))+(BV48*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B48) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B48) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B48) +1","v":1.86614666522643},{"$f":"((CD48*'VoT5'!J$28)+(CE48*'VoT5'!J$29)+('Forecast occupancies'!CF48*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH48*('VoT5'!$J$31+'VoT5'!$J$32))+(CI48*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,21,2031,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B49) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B49) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B49) + 1","v":1.7066312239202499},{"$f":"((D49*'VoT5'!D$28)+(E49*'VoT5'!D$29)+('Forecast occupancies'!F49*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H49*('VoT5'!$D$31+'VoT5'!$D$32))+(I49*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B49) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B49) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B49) +1","v":1.7424756690482901},{"$f":"((Q49*'VoT5'!E$28)+(R49*'VoT5'!E$29)+('Forecast occupancies'!S49*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U49*('VoT5'!$E$31+'VoT5'!$E$32))+(V49*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B49) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B49) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B49) +1","v":1.7745360669532599},{"$f":"((AD49*'VoT5'!F$28)+(AE49*'VoT5'!F$29)+('Forecast occupancies'!AF49*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH49*('VoT5'!$F$31+'VoT5'!$F$32))+(AI49*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B49) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B49) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B49) +1","v":1.7749825992229},{"$f":"((AQ49*'VoT5'!G$28)+(AR49*'VoT5'!G$29)+('Forecast occupancies'!AS49*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU49*('VoT5'!$G$31+'VoT5'!$G$32))+(AV49*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B49) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B49) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B49) +1","v":1.74703251097506},{"$f":"((BD49*'VoT5'!H$28)+(BE49*'VoT5'!H$29)+('Forecast occupancies'!BF49*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH49*('VoT5'!$H$31+'VoT5'!$H$32))+(BI49*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B49) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B49) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B49) +1","v":2.0913917294647102},{"$f":"((BQ49*'VoT5'!I$28)+(BR49*'VoT5'!I$29)+('Forecast occupancies'!BS49*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU49*('VoT5'!$I$31+'VoT5'!$I$32))+(BV49*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B49) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B49) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B49) +1","v":1.86614666522643},{"$f":"((CD49*'VoT5'!J$28)+(CE49*'VoT5'!J$29)+('Forecast occupancies'!CF49*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH49*('VoT5'!$J$31+'VoT5'!$J$32))+(CI49*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,22,2032,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B50) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B50) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B50) + 1","v":1.7066312239202499},{"$f":"((D50*'VoT5'!D$28)+(E50*'VoT5'!D$29)+('Forecast occupancies'!F50*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H50*('VoT5'!$D$31+'VoT5'!$D$32))+(I50*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B50) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B50) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B50) +1","v":1.7424756690482901},{"$f":"((Q50*'VoT5'!E$28)+(R50*'VoT5'!E$29)+('Forecast occupancies'!S50*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U50*('VoT5'!$E$31+'VoT5'!$E$32))+(V50*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B50) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B50) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B50) +1","v":1.7745360669532599},{"$f":"((AD50*'VoT5'!F$28)+(AE50*'VoT5'!F$29)+('Forecast occupancies'!AF50*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH50*('VoT5'!$F$31+'VoT5'!$F$32))+(AI50*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B50) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B50) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B50) +1","v":1.7749825992229},{"$f":"((AQ50*'VoT5'!G$28)+(AR50*'VoT5'!G$29)+('Forecast occupancies'!AS50*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU50*('VoT5'!$G$31+'VoT5'!$G$32))+(AV50*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B50) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B50) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B50) +1","v":1.74703251097506},{"$f":"((BD50*'VoT5'!H$28)+(BE50*'VoT5'!H$29)+('Forecast occupancies'!BF50*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH50*('VoT5'!$H$31+'VoT5'!$H$32))+(BI50*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B50) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B50) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B50) +1","v":2.0913917294647102},{"$f":"((BQ50*'VoT5'!I$28)+(BR50*'VoT5'!I$29)+('Forecast occupancies'!BS50*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU50*('VoT5'!$I$31+'VoT5'!$I$32))+(BV50*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B50) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B50) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B50) +1","v":1.86614666522643},{"$f":"((CD50*'VoT5'!J$28)+(CE50*'VoT5'!J$29)+('Forecast occupancies'!CF50*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH50*('VoT5'!$J$31+'VoT5'!$J$32))+(CI50*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,23,2033,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B51) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B51) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B51) + 1","v":1.7066312239202499},{"$f":"((D51*'VoT5'!D$28)+(E51*'VoT5'!D$29)+('Forecast occupancies'!F51*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H51*('VoT5'!$D$31+'VoT5'!$D$32))+(I51*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B51) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B51) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B51) +1","v":1.7424756690482901},{"$f":"((Q51*'VoT5'!E$28)+(R51*'VoT5'!E$29)+('Forecast occupancies'!S51*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U51*('VoT5'!$E$31+'VoT5'!$E$32))+(V51*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B51) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B51) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B51) +1","v":1.7745360669532599},{"$f":"((AD51*'VoT5'!F$28)+(AE51*'VoT5'!F$29)+('Forecast occupancies'!AF51*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH51*('VoT5'!$F$31+'VoT5'!$F$32))+(AI51*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B51) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B51) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B51) +1","v":1.7749825992229},{"$f":"((AQ51*'VoT5'!G$28)+(AR51*'VoT5'!G$29)+('Forecast occupancies'!AS51*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU51*('VoT5'!$G$31+'VoT5'!$G$32))+(AV51*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B51) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B51) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B51) +1","v":1.74703251097506},{"$f":"((BD51*'VoT5'!H$28)+(BE51*'VoT5'!H$29)+('Forecast occupancies'!BF51*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH51*('VoT5'!$H$31+'VoT5'!$H$32))+(BI51*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B51) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B51) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B51) +1","v":2.0913917294647102},{"$f":"((BQ51*'VoT5'!I$28)+(BR51*'VoT5'!I$29)+('Forecast occupancies'!BS51*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU51*('VoT5'!$I$31+'VoT5'!$I$32))+(BV51*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B51) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B51) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B51) +1","v":1.86614666522643},{"$f":"((CD51*'VoT5'!J$28)+(CE51*'VoT5'!J$29)+('Forecast occupancies'!CF51*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH51*('VoT5'!$J$31+'VoT5'!$J$32))+(CI51*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,24,2034,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B52) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B52) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B52) + 1","v":1.7066312239202499},{"$f":"((D52*'VoT5'!D$28)+(E52*'VoT5'!D$29)+('Forecast occupancies'!F52*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H52*('VoT5'!$D$31+'VoT5'!$D$32))+(I52*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B52) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B52) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B52) +1","v":1.7424756690482901},{"$f":"((Q52*'VoT5'!E$28)+(R52*'VoT5'!E$29)+('Forecast occupancies'!S52*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U52*('VoT5'!$E$31+'VoT5'!$E$32))+(V52*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B52) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B52) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B52) +1","v":1.7745360669532599},{"$f":"((AD52*'VoT5'!F$28)+(AE52*'VoT5'!F$29)+('Forecast occupancies'!AF52*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH52*('VoT5'!$F$31+'VoT5'!$F$32))+(AI52*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B52) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B52) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B52) +1","v":1.7749825992229},{"$f":"((AQ52*'VoT5'!G$28)+(AR52*'VoT5'!G$29)+('Forecast occupancies'!AS52*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU52*('VoT5'!$G$31+'VoT5'!$G$32))+(AV52*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B52) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B52) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B52) +1","v":1.74703251097506},{"$f":"((BD52*'VoT5'!H$28)+(BE52*'VoT5'!H$29)+('Forecast occupancies'!BF52*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH52*('VoT5'!$H$31+'VoT5'!$H$32))+(BI52*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B52) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B52) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B52) +1","v":2.0913917294647102},{"$f":"((BQ52*'VoT5'!I$28)+(BR52*'VoT5'!I$29)+('Forecast occupancies'!BS52*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU52*('VoT5'!$I$31+'VoT5'!$I$32))+(BV52*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B52) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B52) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B52) +1","v":1.86614666522643},{"$f":"((CD52*'VoT5'!J$28)+(CE52*'VoT5'!J$29)+('Forecast occupancies'!CF52*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH52*('VoT5'!$J$31+'VoT5'!$J$32))+(CI52*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,25,2035,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B53) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B53) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B53) + 1","v":1.7066312239202499},{"$f":"((D53*'VoT5'!D$28)+(E53*'VoT5'!D$29)+('Forecast occupancies'!F53*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H53*('VoT5'!$D$31+'VoT5'!$D$32))+(I53*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B53) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B53) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B53) +1","v":1.7424756690482901},{"$f":"((Q53*'VoT5'!E$28)+(R53*'VoT5'!E$29)+('Forecast occupancies'!S53*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U53*('VoT5'!$E$31+'VoT5'!$E$32))+(V53*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B53) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B53) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B53) +1","v":1.7745360669532599},{"$f":"((AD53*'VoT5'!F$28)+(AE53*'VoT5'!F$29)+('Forecast occupancies'!AF53*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH53*('VoT5'!$F$31+'VoT5'!$F$32))+(AI53*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B53) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B53) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B53) +1","v":1.7749825992229},{"$f":"((AQ53*'VoT5'!G$28)+(AR53*'VoT5'!G$29)+('Forecast occupancies'!AS53*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU53*('VoT5'!$G$31+'VoT5'!$G$32))+(AV53*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B53) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B53) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B53) +1","v":1.74703251097506},{"$f":"((BD53*'VoT5'!H$28)+(BE53*'VoT5'!H$29)+('Forecast occupancies'!BF53*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH53*('VoT5'!$H$31+'VoT5'!$H$32))+(BI53*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B53) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B53) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B53) +1","v":2.0913917294647102},{"$f":"((BQ53*'VoT5'!I$28)+(BR53*'VoT5'!I$29)+('Forecast occupancies'!BS53*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU53*('VoT5'!$I$31+'VoT5'!$I$32))+(BV53*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B53) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B53) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B53) +1","v":1.86614666522643},{"$f":"((CD53*'VoT5'!J$28)+(CE53*'VoT5'!J$29)+('Forecast occupancies'!CF53*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH53*('VoT5'!$J$31+'VoT5'!$J$32))+(CI53*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,26,2036,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B54) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B54) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B54) + 1","v":1.7066312239202499},{"$f":"((D54*'VoT5'!D$28)+(E54*'VoT5'!D$29)+('Forecast occupancies'!F54*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H54*('VoT5'!$D$31+'VoT5'!$D$32))+(I54*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B54) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B54) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B54) +1","v":1.7424756690482901},{"$f":"((Q54*'VoT5'!E$28)+(R54*'VoT5'!E$29)+('Forecast occupancies'!S54*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U54*('VoT5'!$E$31+'VoT5'!$E$32))+(V54*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B54) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B54) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B54) +1","v":1.7745360669532599},{"$f":"((AD54*'VoT5'!F$28)+(AE54*'VoT5'!F$29)+('Forecast occupancies'!AF54*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH54*('VoT5'!$F$31+'VoT5'!$F$32))+(AI54*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B54) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B54) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B54) +1","v":1.7749825992229},{"$f":"((AQ54*'VoT5'!G$28)+(AR54*'VoT5'!G$29)+('Forecast occupancies'!AS54*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU54*('VoT5'!$G$31+'VoT5'!$G$32))+(AV54*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B54) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B54) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B54) +1","v":1.74703251097506},{"$f":"((BD54*'VoT5'!H$28)+(BE54*'VoT5'!H$29)+('Forecast occupancies'!BF54*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH54*('VoT5'!$H$31+'VoT5'!$H$32))+(BI54*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B54) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B54) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B54) +1","v":2.0913917294647102},{"$f":"((BQ54*'VoT5'!I$28)+(BR54*'VoT5'!I$29)+('Forecast occupancies'!BS54*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU54*('VoT5'!$I$31+'VoT5'!$I$32))+(BV54*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B54) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B54) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B54) +1","v":1.86614666522643},{"$f":"((CD54*'VoT5'!J$28)+(CE54*'VoT5'!J$29)+('Forecast occupancies'!CF54*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH54*('VoT5'!$J$31+'VoT5'!$J$32))+(CI54*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,27,2037,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B55) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B55) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B55) + 1","v":1.7066312239202499},{"$f":"((D55*'VoT5'!D$28)+(E55*'VoT5'!D$29)+('Forecast occupancies'!F55*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H55*('VoT5'!$D$31+'VoT5'!$D$32))+(I55*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B55) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B55) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B55) +1","v":1.7424756690482901},{"$f":"((Q55*'VoT5'!E$28)+(R55*'VoT5'!E$29)+('Forecast occupancies'!S55*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U55*('VoT5'!$E$31+'VoT5'!$E$32))+(V55*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B55) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B55) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B55) +1","v":1.7745360669532599},{"$f":"((AD55*'VoT5'!F$28)+(AE55*'VoT5'!F$29)+('Forecast occupancies'!AF55*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH55*('VoT5'!$F$31+'VoT5'!$F$32))+(AI55*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B55) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B55) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B55) +1","v":1.7749825992229},{"$f":"((AQ55*'VoT5'!G$28)+(AR55*'VoT5'!G$29)+('Forecast occupancies'!AS55*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU55*('VoT5'!$G$31+'VoT5'!$G$32))+(AV55*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B55) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B55) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B55) +1","v":1.74703251097506},{"$f":"((BD55*'VoT5'!H$28)+(BE55*'VoT5'!H$29)+('Forecast occupancies'!BF55*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH55*('VoT5'!$H$31+'VoT5'!$H$32))+(BI55*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B55) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B55) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B55) +1","v":2.0913917294647102},{"$f":"((BQ55*'VoT5'!I$28)+(BR55*'VoT5'!I$29)+('Forecast occupancies'!BS55*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU55*('VoT5'!$I$31+'VoT5'!$I$32))+(BV55*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B55) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B55) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B55) +1","v":1.86614666522643},{"$f":"((CD55*'VoT5'!J$28)+(CE55*'VoT5'!J$29)+('Forecast occupancies'!CF55*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH55*('VoT5'!$J$31+'VoT5'!$J$32))+(CI55*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,28,2038,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B56) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B56) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B56) + 1","v":1.7066312239202499},{"$f":"((D56*'VoT5'!D$28)+(E56*'VoT5'!D$29)+('Forecast occupancies'!F56*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H56*('VoT5'!$D$31+'VoT5'!$D$32))+(I56*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B56) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B56) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B56) +1","v":1.7424756690482901},{"$f":"((Q56*'VoT5'!E$28)+(R56*'VoT5'!E$29)+('Forecast occupancies'!S56*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U56*('VoT5'!$E$31+'VoT5'!$E$32))+(V56*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B56) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B56) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B56) +1","v":1.7745360669532599},{"$f":"((AD56*'VoT5'!F$28)+(AE56*'VoT5'!F$29)+('Forecast occupancies'!AF56*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH56*('VoT5'!$F$31+'VoT5'!$F$32))+(AI56*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B56) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B56) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B56) +1","v":1.7749825992229},{"$f":"((AQ56*'VoT5'!G$28)+(AR56*'VoT5'!G$29)+('Forecast occupancies'!AS56*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU56*('VoT5'!$G$31+'VoT5'!$G$32))+(AV56*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B56) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B56) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B56) +1","v":1.74703251097506},{"$f":"((BD56*'VoT5'!H$28)+(BE56*'VoT5'!H$29)+('Forecast occupancies'!BF56*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH56*('VoT5'!$H$31+'VoT5'!$H$32))+(BI56*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B56) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B56) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B56) +1","v":2.0913917294647102},{"$f":"((BQ56*'VoT5'!I$28)+(BR56*'VoT5'!I$29)+('Forecast occupancies'!BS56*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU56*('VoT5'!$I$31+'VoT5'!$I$32))+(BV56*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B56) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B56) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B56) +1","v":1.86614666522643},{"$f":"((CD56*'VoT5'!J$28)+(CE56*'VoT5'!J$29)+('Forecast occupancies'!CF56*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH56*('VoT5'!$J$31+'VoT5'!$J$32))+(CI56*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,29,2039,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B57) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B57) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B57) + 1","v":1.7066312239202499},{"$f":"((D57*'VoT5'!D$28)+(E57*'VoT5'!D$29)+('Forecast occupancies'!F57*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H57*('VoT5'!$D$31+'VoT5'!$D$32))+(I57*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B57) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B57) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B57) +1","v":1.7424756690482901},{"$f":"((Q57*'VoT5'!E$28)+(R57*'VoT5'!E$29)+('Forecast occupancies'!S57*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U57*('VoT5'!$E$31+'VoT5'!$E$32))+(V57*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B57) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B57) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B57) +1","v":1.7745360669532599},{"$f":"((AD57*'VoT5'!F$28)+(AE57*'VoT5'!F$29)+('Forecast occupancies'!AF57*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH57*('VoT5'!$F$31+'VoT5'!$F$32))+(AI57*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B57) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B57) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B57) +1","v":1.7749825992229},{"$f":"((AQ57*'VoT5'!G$28)+(AR57*'VoT5'!G$29)+('Forecast occupancies'!AS57*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU57*('VoT5'!$G$31+'VoT5'!$G$32))+(AV57*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B57) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B57) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B57) +1","v":1.74703251097506},{"$f":"((BD57*'VoT5'!H$28)+(BE57*'VoT5'!H$29)+('Forecast occupancies'!BF57*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH57*('VoT5'!$H$31+'VoT5'!$H$32))+(BI57*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B57) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B57) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B57) +1","v":2.0913917294647102},{"$f":"((BQ57*'VoT5'!I$28)+(BR57*'VoT5'!I$29)+('Forecast occupancies'!BS57*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU57*('VoT5'!$I$31+'VoT5'!$I$32))+(BV57*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B57) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B57) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B57) +1","v":1.86614666522643},{"$f":"((CD57*'VoT5'!J$28)+(CE57*'VoT5'!J$29)+('Forecast occupancies'!CF57*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH57*('VoT5'!$J$31+'VoT5'!$J$32))+(CI57*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,30,2040,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B58) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B58) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B58) + 1","v":1.7066312239202499},{"$f":"((D58*'VoT5'!D$28)+(E58*'VoT5'!D$29)+('Forecast occupancies'!F58*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H58*('VoT5'!$D$31+'VoT5'!$D$32))+(I58*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B58) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B58) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B58) +1","v":1.7424756690482901},{"$f":"((Q58*'VoT5'!E$28)+(R58*'VoT5'!E$29)+('Forecast occupancies'!S58*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U58*('VoT5'!$E$31+'VoT5'!$E$32))+(V58*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B58) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B58) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B58) +1","v":1.7745360669532599},{"$f":"((AD58*'VoT5'!F$28)+(AE58*'VoT5'!F$29)+('Forecast occupancies'!AF58*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH58*('VoT5'!$F$31+'VoT5'!$F$32))+(AI58*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B58) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B58) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B58) +1","v":1.7749825992229},{"$f":"((AQ58*'VoT5'!G$28)+(AR58*'VoT5'!G$29)+('Forecast occupancies'!AS58*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU58*('VoT5'!$G$31+'VoT5'!$G$32))+(AV58*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B58) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B58) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B58) +1","v":1.74703251097506},{"$f":"((BD58*'VoT5'!H$28)+(BE58*'VoT5'!H$29)+('Forecast occupancies'!BF58*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH58*('VoT5'!$H$31+'VoT5'!$H$32))+(BI58*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B58) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B58) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B58) +1","v":2.0913917294647102},{"$f":"((BQ58*'VoT5'!I$28)+(BR58*'VoT5'!I$29)+('Forecast occupancies'!BS58*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU58*('VoT5'!$I$31+'VoT5'!$I$32))+(BV58*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B58) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B58) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B58) +1","v":1.86614666522643},{"$f":"((CD58*'VoT5'!J$28)+(CE58*'VoT5'!J$29)+('Forecast occupancies'!CF58*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH58*('VoT5'!$J$31+'VoT5'!$J$32))+(CI58*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,31,2041,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B59) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B59) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B59) + 1","v":1.7066312239202499},{"$f":"((D59*'VoT5'!D$28)+(E59*'VoT5'!D$29)+('Forecast occupancies'!F59*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H59*('VoT5'!$D$31+'VoT5'!$D$32))+(I59*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B59) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B59) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B59) +1","v":1.7424756690482901},{"$f":"((Q59*'VoT5'!E$28)+(R59*'VoT5'!E$29)+('Forecast occupancies'!S59*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U59*('VoT5'!$E$31+'VoT5'!$E$32))+(V59*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B59) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B59) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B59) +1","v":1.7745360669532599},{"$f":"((AD59*'VoT5'!F$28)+(AE59*'VoT5'!F$29)+('Forecast occupancies'!AF59*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH59*('VoT5'!$F$31+'VoT5'!$F$32))+(AI59*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B59) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B59) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B59) +1","v":1.7749825992229},{"$f":"((AQ59*'VoT5'!G$28)+(AR59*'VoT5'!G$29)+('Forecast occupancies'!AS59*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU59*('VoT5'!$G$31+'VoT5'!$G$32))+(AV59*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B59) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B59) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B59) +1","v":1.74703251097506},{"$f":"((BD59*'VoT5'!H$28)+(BE59*'VoT5'!H$29)+('Forecast occupancies'!BF59*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH59*('VoT5'!$H$31+'VoT5'!$H$32))+(BI59*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B59) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B59) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B59) +1","v":2.0913917294647102},{"$f":"((BQ59*'VoT5'!I$28)+(BR59*'VoT5'!I$29)+('Forecast occupancies'!BS59*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU59*('VoT5'!$I$31+'VoT5'!$I$32))+(BV59*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B59) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B59) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B59) +1","v":1.86614666522643},{"$f":"((CD59*'VoT5'!J$28)+(CE59*'VoT5'!J$29)+('Forecast occupancies'!CF59*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH59*('VoT5'!$J$31+'VoT5'!$J$32))+(CI59*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,32,2042,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B60) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B60) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B60) + 1","v":1.7066312239202499},{"$f":"((D60*'VoT5'!D$28)+(E60*'VoT5'!D$29)+('Forecast occupancies'!F60*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H60*('VoT5'!$D$31+'VoT5'!$D$32))+(I60*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B60) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B60) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B60) +1","v":1.7424756690482901},{"$f":"((Q60*'VoT5'!E$28)+(R60*'VoT5'!E$29)+('Forecast occupancies'!S60*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U60*('VoT5'!$E$31+'VoT5'!$E$32))+(V60*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B60) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B60) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B60) +1","v":1.7745360669532599},{"$f":"((AD60*'VoT5'!F$28)+(AE60*'VoT5'!F$29)+('Forecast occupancies'!AF60*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH60*('VoT5'!$F$31+'VoT5'!$F$32))+(AI60*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B60) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B60) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B60) +1","v":1.7749825992229},{"$f":"((AQ60*'VoT5'!G$28)+(AR60*'VoT5'!G$29)+('Forecast occupancies'!AS60*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU60*('VoT5'!$G$31+'VoT5'!$G$32))+(AV60*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B60) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B60) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B60) +1","v":1.74703251097506},{"$f":"((BD60*'VoT5'!H$28)+(BE60*'VoT5'!H$29)+('Forecast occupancies'!BF60*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH60*('VoT5'!$H$31+'VoT5'!$H$32))+(BI60*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B60) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B60) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B60) +1","v":2.0913917294647102},{"$f":"((BQ60*'VoT5'!I$28)+(BR60*'VoT5'!I$29)+('Forecast occupancies'!BS60*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU60*('VoT5'!$I$31+'VoT5'!$I$32))+(BV60*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B60) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B60) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B60) +1","v":1.86614666522643},{"$f":"((CD60*'VoT5'!J$28)+(CE60*'VoT5'!J$29)+('Forecast occupancies'!CF60*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH60*('VoT5'!$J$31+'VoT5'!$J$32))+(CI60*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,33,2043,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B61) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B61) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B61) + 1","v":1.7066312239202499},{"$f":"((D61*'VoT5'!D$28)+(E61*'VoT5'!D$29)+('Forecast occupancies'!F61*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H61*('VoT5'!$D$31+'VoT5'!$D$32))+(I61*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B61) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B61) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B61) +1","v":1.7424756690482901},{"$f":"((Q61*'VoT5'!E$28)+(R61*'VoT5'!E$29)+('Forecast occupancies'!S61*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U61*('VoT5'!$E$31+'VoT5'!$E$32))+(V61*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B61) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B61) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B61) +1","v":1.7745360669532599},{"$f":"((AD61*'VoT5'!F$28)+(AE61*'VoT5'!F$29)+('Forecast occupancies'!AF61*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH61*('VoT5'!$F$31+'VoT5'!$F$32))+(AI61*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B61) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B61) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B61) +1","v":1.7749825992229},{"$f":"((AQ61*'VoT5'!G$28)+(AR61*'VoT5'!G$29)+('Forecast occupancies'!AS61*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU61*('VoT5'!$G$31+'VoT5'!$G$32))+(AV61*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B61) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B61) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B61) +1","v":1.74703251097506},{"$f":"((BD61*'VoT5'!H$28)+(BE61*'VoT5'!H$29)+('Forecast occupancies'!BF61*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH61*('VoT5'!$H$31+'VoT5'!$H$32))+(BI61*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B61) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B61) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B61) +1","v":2.0913917294647102},{"$f":"((BQ61*'VoT5'!I$28)+(BR61*'VoT5'!I$29)+('Forecast occupancies'!BS61*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU61*('VoT5'!$I$31+'VoT5'!$I$32))+(BV61*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B61) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B61) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B61) +1","v":1.86614666522643},{"$f":"((CD61*'VoT5'!J$28)+(CE61*'VoT5'!J$29)+('Forecast occupancies'!CF61*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH61*('VoT5'!$J$31+'VoT5'!$J$32))+(CI61*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,34,2044,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B62) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B62) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B62) + 1","v":1.7066312239202499},{"$f":"((D62*'VoT5'!D$28)+(E62*'VoT5'!D$29)+('Forecast occupancies'!F62*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H62*('VoT5'!$D$31+'VoT5'!$D$32))+(I62*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B62) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B62) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B62) +1","v":1.7424756690482901},{"$f":"((Q62*'VoT5'!E$28)+(R62*'VoT5'!E$29)+('Forecast occupancies'!S62*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U62*('VoT5'!$E$31+'VoT5'!$E$32))+(V62*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B62) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B62) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B62) +1","v":1.7745360669532599},{"$f":"((AD62*'VoT5'!F$28)+(AE62*'VoT5'!F$29)+('Forecast occupancies'!AF62*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH62*('VoT5'!$F$31+'VoT5'!$F$32))+(AI62*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B62) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B62) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B62) +1","v":1.7749825992229},{"$f":"((AQ62*'VoT5'!G$28)+(AR62*'VoT5'!G$29)+('Forecast occupancies'!AS62*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU62*('VoT5'!$G$31+'VoT5'!$G$32))+(AV62*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B62) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B62) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B62) +1","v":1.74703251097506},{"$f":"((BD62*'VoT5'!H$28)+(BE62*'VoT5'!H$29)+('Forecast occupancies'!BF62*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH62*('VoT5'!$H$31+'VoT5'!$H$32))+(BI62*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B62) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B62) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B62) +1","v":2.0913917294647102},{"$f":"((BQ62*'VoT5'!I$28)+(BR62*'VoT5'!I$29)+('Forecast occupancies'!BS62*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU62*('VoT5'!$I$31+'VoT5'!$I$32))+(BV62*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B62) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B62) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B62) +1","v":1.86614666522643},{"$f":"((CD62*'VoT5'!J$28)+(CE62*'VoT5'!J$29)+('Forecast occupancies'!CF62*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH62*('VoT5'!$J$31+'VoT5'!$J$32))+(CI62*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,35,2045,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B63) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B63) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B63) + 1","v":1.7066312239202499},{"$f":"((D63*'VoT5'!D$28)+(E63*'VoT5'!D$29)+('Forecast occupancies'!F63*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H63*('VoT5'!$D$31+'VoT5'!$D$32))+(I63*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},13.803079073738797,{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B63) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B63) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B63) +1","v":1.7424756690482901},{"$f":"((Q63*'VoT5'!E$28)+(R63*'VoT5'!E$29)+('Forecast occupancies'!S63*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U63*('VoT5'!$E$31+'VoT5'!$E$32))+(V63*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},13.803079073738783,{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B63) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B63) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B63) +1","v":1.7745360669532599},{"$f":"((AD63*'VoT5'!F$28)+(AE63*'VoT5'!F$29)+('Forecast occupancies'!AF63*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH63*('VoT5'!$F$31+'VoT5'!$F$32))+(AI63*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},13.80307907373879,{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B63) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B63) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B63) +1","v":1.7749825992229},{"$f":"((AQ63*'VoT5'!G$28)+(AR63*'VoT5'!G$29)+('Forecast occupancies'!AS63*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU63*('VoT5'!$G$31+'VoT5'!$G$32))+(AV63*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},13.803079073738797,{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B63) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B63) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B63) +1","v":1.74703251097506},{"$f":"((BD63*'VoT5'!H$28)+(BE63*'VoT5'!H$29)+('Forecast occupancies'!BF63*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH63*('VoT5'!$H$31+'VoT5'!$H$32))+(BI63*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},13.80307907373879,{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B63) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B63) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B63) +1","v":2.0913917294647102},{"$f":"((BQ63*'VoT5'!I$28)+(BR63*'VoT5'!I$29)+('Forecast occupancies'!BS63*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU63*('VoT5'!$I$31+'VoT5'!$I$32))+(BV63*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},13.803079073738791,{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B63) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B63) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B63) +1","v":1.86614666522643},{"$f":"((CD63*'VoT5'!J$28)+(CE63*'VoT5'!J$29)+('Forecast occupancies'!CF63*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH63*('VoT5'!$J$31+'VoT5'!$J$32))+(CI63*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},13.803079073738786]
[null,36,2046,{"$f":"((D$28-1)*((100+'VoT4'!$D$26)/100)^$B64) + 1","v":1.1048203695385801},{"$f":"((E$28-1)*((100+'VoT4'!$D$27)/100)^$B64) + 1","v":1.05741285093451},{"$f":"((F$28-1)*((100+'VoT4'!$D$27)/100)^$B64) + 1","v":1.7066312239202499},{"$f":"((D64*'VoT5'!D$28)+(E64*'VoT5'!D$29)+('Forecast occupancies'!F64*'VoT5'!D$30))/100","v":1.385642349698667},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((H64*('VoT5'!$D$31+'VoT5'!$D$32))+(I64*('VoT5'!$D$34+'VoT5'!$D$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$D$41)/100 + 'VoT3'!$D$32","v":1.4292462971982598},{"$f":"('VoT3'!$D$33*'VoT5'!$D$42)/100","v":3.6364484196333651},{"$f":"('VoT3'!$D$33*'VoT5'!$D$43)/100","v":8.737384356907171},{"$f":"SUM(M64:O64)","v":13.803079073738797},{"$f":"((Q$28-1)*((100+'VoT4'!$E$26)/100)^$B64) +1","v":1.11513834072555},{"$f":"((R$28-1)*((100+'VoT4'!$E$27)/100)^$B64) +1","v":1.07618639288769},{"$f":"((S$28-1)*((100+'VoT4'!$E$27)/100)^$B64) +1","v":1.7424756690482901},{"$f":"((Q64*'VoT5'!E$28)+(R64*'VoT5'!E$29)+('Forecast occupancies'!S64*'VoT5'!E$30))/100","v":1.591745141641965},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((U64*('VoT5'!$E$31+'VoT5'!$E$32))+(V64*('VoT5'!$E$34+'VoT5'!$E$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$E$41)/100 + 'VoT3'!$D$32","v":1.2580570662168971},{"$f":"('VoT3'!$D$33*'VoT5'!$E$42)/100","v":1.6415315305043146},{"$f":"('VoT3'!$D$33*'VoT5'!$E$43)/100","v":10.903490477017572},{"$f":"SUM(Z64:AB64)","v":13.803079073738783},{"$f":"((AD$28-1)*((100+'VoT4'!$F$26)/100)^$B64) +1","v":1.0673601213632999},{"$f":"((AE$28-1)*((100+'VoT4'!$F$27)/100)^$B64) +1","v":1.07266570950647},{"$f":"((AF$28-1)*((100+'VoT4'!$F$27)/100)^$B64) +1","v":1.7745360669532599},{"$f":"((AD64*'VoT5'!F$28)+(AE64*'VoT5'!F$29)+('Forecast occupancies'!AF64*'VoT5'!F$30))/100","v":1.4464442081433595},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AH64*('VoT5'!$F$31+'VoT5'!$F$32))+(AI64*('VoT5'!$F$34+'VoT5'!$F$33)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$F$41)/100 + 'VoT3'!$D$32","v":1.4351184515099149},{"$f":"('VoT3'!$D$33*'VoT5'!$F$42)/100","v":5.0930692455816811},{"$f":"('VoT3'!$D$33*'VoT5'!$F$43)/100","v":7.2748913766471945},{"$f":"SUM(AM64:AO64)","v":13.80307907373879},{"$f":"((AQ$28-1)*((100+'VoT4'!$G$26)/100)^$B64) +1","v":1.14496155662106},{"$f":"((AR$28-1)*((100+'VoT4'!$G$27)/100)^$B64) +1","v":1.08343369851386},{"$f":"((AS$28-1)*((100+'VoT4'!$G$27)/100)^$B64) +1","v":1.7749825992229},{"$f":"((AQ64*'VoT5'!G$28)+(AR64*'VoT5'!G$29)+('Forecast occupancies'!AS64*'VoT5'!G$30))/100","v":1.422699884864794},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((AU64*('VoT5'!$G$31+'VoT5'!$G$32))+(AV64*('VoT5'!$G$33+'VoT5'!$G$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$G$41)/100 + 'VoT3'!$D$32","v":1.7209601972068291},{"$f":"('VoT3'!$D$33*'VoT5'!$G$42)/100","v":7.8620831326918514},{"$f":"('VoT3'!$D$33*'VoT5'!$G$43)/100","v":4.2200357438401168},{"$f":"SUM(AZ64:BB64)","v":13.803079073738797},{"$f":"((BD$28-1)*((100+'VoT4'!$H$26)/100)^$B64) +1","v":1.10800826667723},{"$f":"((BE$28-1)*((100+'VoT4'!$H$27)/100)^$B64) +1","v":1.0713892881621501},{"$f":"((BF$28-1)*((100+'VoT4'!$H$27)/100)^$B64) +1","v":1.74703251097506},{"$f":"((BD64*'VoT5'!H$28)+(BE64*'VoT5'!H$29)+('Forecast occupancies'!BF64*'VoT5'!H$30))/100","v":1.4826697475146295},{"$f":"'VoT3'!$D$27","v":1.2},{"$f":"'VoT3'!$D$28","v":1.46},{"$f":"((BH64*('VoT5'!$H$31+'VoT5'!$H$32))+(BI64*('VoT5'!$H$33+'VoT5'!$H$34)))/100","v":1.2377080318275329},{"$f":"'VoT3'!$D$30","v":1},{"$f":"'VoT3'!$D$31","v":1},{"$f":"('VoT3'!$D$33*'VoT5'!$H$41)/100 + 'VoT3'!$D$32","v":1.3941440461852674},{"$f":"('VoT3'!$D$33*'VoT5'!$H$42)/100","v":3.609775433231833},{"$f":"('VoT3'!$D$33*'VoT5'!$H$43)/100","v":8.7991595943216883},{"$f":"SUM(BM64:BO64)","v":13.80307907373879},{"$f":"((BQ$28-1)*((100+'VoT4'!$I$26)/100)^$B64) +1","v":1.17981273732535},{"$f":"((BR$28-1)*((100+'VoT4'!$I$27)/100)^$B64) +1","v":1.05614538311763},{"$f":"((BS$28-1)*((100+'VoT4'!$I$27)/100)^$B64) +1","v":2.0913917294647102},{"$f":"((BQ64*'VoT5'!I$28)+(BR64*'VoT5'!I$29)+('Forecast occupancies'!BS64*'VoT5'!I$30))/100","v":1.9846214646191658},{"$f":"'VoT3'!$E$27","v":1.26},{"$f":"'VoT3'!$E$28","v":2.0299999999999998},{"$f":"((BU64*('VoT5'!$I$31+'VoT5'!$I$32))+(BV64*('VoT5'!$I$33+'VoT5'!$I$34)))/100","v":1.3716737865661555},{"$f":"'VoT3'!$E$30","v":1},{"$f":"'VoT3'!$E$31","v":1},{"$f":"('VoT3'!$E$33*'VoT5'!$I$41)/100 + 'VoT3'!$E$32","v":1.2094165055014972},{"$f":"('VoT3'!$E$33*'VoT5'!$I$42)/100","v":1.9137759118548798},{"$f":"('VoT3'!$E$33*'VoT5'!$I$43)/100","v":10.679886656382415},{"$f":"SUM(BZ64:CB64)","v":13.803079073738791},{"$f":"((CD$28-1)*((100+'VoT4'!$J$26)/100)^$B64) +1","v":1.1151759476649701},{"$f":"((CE$28-1)*((100+'VoT4'!$J$27)/100)^$B64) +1","v":1.0701289594369101},{"$f":"((CF$28-1)*((100+'VoT4'!$J$27)/100)^$B64) +1","v":1.86614666522643},{"$f":"((CD64*'VoT5'!J$28)+(CE64*'VoT5'!J$29)+('Forecast occupancies'!CF64*'VoT5'!J$30))/100","v":1.6146897642900091},{"$f":"'VoT3'!$F$27","v":1.2},{"$f":"'VoT3'!$F$28","v":1.59},{"$f":"((CH64*('VoT5'!$J$31+'VoT5'!$J$32))+(CI64*('VoT5'!$J$33+'VoT5'!$J$34)))/100","v":1.2565620477412993},{"$f":"'VoT3'!$F$30","v":1},{"$f":"'VoT3'!$F$31","v":1},{"$f":"('VoT3'!$F$33*'VoT5'!$J$41)/100 + 'VoT3'!$F$32","v":1.3601031010392317},{"$f":"('VoT3'!$F$33*'VoT5'!$J$42)/100","v":3.2972425728841355},{"$f":"('VoT3'!$F$33*'VoT5'!$J$43)/100","v":9.145733399815418},{"$f":"SUM(CM64:CO64)","v":13.803079073738786}]
[null,null,"and beyond"]
[]
[]
[null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"VoT2","index":21,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":true,"merged":[[23,3,23,7],[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Unit A 1.3"]
["Car Occupancies"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"(1)","These figures were derived from 2 combined NTS survey years (2023-2024) and show the sum of driver occupancy (always 1) and passenger occupancy."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(2)","Occupancy per vehicle kilometre is calculated by finding the sum of all passenger miles (trip distance * number of car occupants) and dividing by the sum of car trip distance."]
["Links:",null,null,null,"(3)","Occupancy per trip is the sum of all car driver/passengers divided by the total number of car trips."]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
["Source year:",2010]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 1.3.3"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 4)"]
[]
[]
[{"$f":"CONCATENATE(\"Car Occupancies (\",B16,\")\")","v":"Car Occupancies (2010)"}]
[null,null,null,"Weekday"]
[null,null,null,"7am –","10am –","4pm –","7pm –","Weekday ","Weekend","All Week"]
[null,null,null,"10am","4pm","7pm","7am","Average","Average","Average"]
["Journey Purpose",null,null,"Occupancy per Vehicle Kilometre travelled"]
["Work ",null,null,1.1048203695385801,1.11513834072555,1.0673601213632999,1.14496155662106,1.10800826667723,1.17981273732535,1.1151759476649701]
["Commuting",null,null,1.05741285093451,1.07618639288769,1.07266570950647,1.08343369851386,1.0713892881621501,1.05614538311763,1.0701289594369101]
["Other ",null,null,1.7066312239202499,1.7424756690482901,1.7745360669532599,1.7749825992229,1.74703251097506,2.0913917294647102,1.86614666522643]
["Average Car",null,null,1.3854286403837399,1.59171009440584,1.44593188326014,1.42221043369318,1.48242276238466,1.9847335931133301,1.6144778236594099]
[null,null,null,"Occupancy per Trip"]
["Work ",null,null,1.09656982636682,1.11656020786621,1.0621658982042601,1.1247907423835599,1.1009220680146801,1.17622949709225,1.1081070094766801]
["Commuting",null,null,1.07471256508945,1.07689254262661,1.06274141117776,1.06942693610055,1.0704204041319501,1.0686168487819501,1.07025876412322]
["Other ",null,null,1.63800302339228,1.58284164586598,1.6744053023791801,1.61739924522788,1.61819328935129,1.8699624986382899,1.6870032276773299]
["Average Car",null,null,1.43890134247487,1.51132117528107,1.48295200293227,1.4342928227288601,1.47726764777157,1.8034736574983301,1.5533604287034]

{"sheet":"VoT3","index":22,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":true,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Unit A 1.3"]
["Vehicle Occupancies"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"(1)","LGV figures were derived from 3 combined NTS survey years (1999-2001)."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(2)","OGV1 and OGV2 values are assumptions"]
["Links:",null,null,null,"(3)","PSV figures were derived from table BUS03 (2025)"]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
["Source year:",2000]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds into A 1.3.3 and Forecast occupancies"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 5)"]
[]
[]
[{"$f":"CONCATENATE(\"Vehicle Occupancies (\",B16,\")\")","v":"Vehicle Occupancies (2000)"}]
[null,null,null,"Occupancy per Vehicle km Travelled"]
["Vehicle",null,null,"Weekday","Weekend","All Week"]
["Type","Journey Purpose",null," Average"," Average"," Average"]
["LGV","Work",null,1.2,1.26,1.2]
[null,"Non Work",null,1.46,2.0299999999999998,1.59]
[null,"Average LGV",null,{"$f":"((D27*SUM('VoT5'!H31:H32))+(D28*SUM('VoT5'!H33:H34)))/100","v":1.2377080318275329},{"$f":"((E27*SUM('VoT5'!I31:I32))+(E28*SUM('VoT5'!I33:I34)))/100","v":1.3716737865661555},{"$f":"((F27*SUM('VoT5'!J31:J32))+(F28*SUM('VoT5'!J33:J34)))/100","v":1.2565620477412993}]
["OGV1  ","Work only",null,1,1,1]
["OGV2 ","Work only",null,1,1,1]
["PSV","Driver",null,1,1,1]
[null,"Passenger",null,12.8030790737388,12.8030790737388,12.8030790737388]

{"sheet":"VoT4","index":23,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":true,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Unit A 1.3"]
["Car passenger occupancies"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Annual percentage change in occupancy assumed to be constant over time (including post-2036)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
["Source year:",2000]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds into A 1.3.3 and Forecast occupancies"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 6)"]
[]
[]
["Annual percentage change in car passenger occupancies (% pa) up to 2036"]
[null,null,null,"Weekday"]
["Journey Purpose",null,null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Weekday Average","Weekend","All Week"]
["Work ",null,null,0,0,0,0,0,0,0]
["Commute",null,null,0,0,0,0,0,0,0]
["Other",null,null,0,0,0,0,0,0,0]

{"sheet":"VoT5","index":24,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":true,"merged":[[18,0,18,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Unit A 1.3"]
["VoT Proportion of travel"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"(1)","These figures were derived from 2 combined NTS survey years 2023-2024). With exception of:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(2)","OGV1 and OGV2 data, which is sourced from NTS 1996-1998 via Transport Economics Note 2001; Table 2/4"]
["Links:",null,null,null,"(3)","LGV data, which is sourced from DfT Van Survey 2019/20; table VAN0211. Splits are assumed to apply across time of day and day of week."]
["Contents",null,null,null,"(4)","The shaded figures in the table indicate a small sample, hence these figures should be treated with caution."]
["TAG Unit 3.5.6",null,null,null,"(5)","PSV is calculated using NTS data on local buses"]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
["Source year:",2010]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 1.3.4 and 1.3.5."]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 7)"]
[]
[]
["Proportion of Travel in Work and Non-Work Time"]
["Mode /",null,null,"Weekday"]
["Vehicle",null,null,"7am –","10am –","4pm –","7pm –","Weekday ","Weekend","All Week"]
["Type","Journey  Purpose",null,"10am","4pm","7pm","7am","Average","Average","Average"]
[null,null,null,"Percentage of Distance Travelled by Vehicles"]
["Car","Work ",null,14.3995028543624,11.605494398111199,9.2627358673579803,11.6157459907361,11.6638465855716,3.6257792270566398,9.5499757052341092]
[null,"Commuting ",null,36.0943424920873,11.695359913279299,37.412609902437197,40.3588336378129,28.0958869343213,7.1208580808289401,22.5798218492647]
[null,"Other ",null,49.506154653550198,76.699145688609306,53.3246542302047,48.025420371450799,60.240266480106897,89.253362692114393,67.870202445501107]
["LGV","Work (freight)",null,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102]
[null,"Work (services)",null,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103]
[null,"Non-work (commute)",null,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997]
[null,"Non-work (other)",null,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228]
["OGV1","Work ",null,100,100,100,100,100,100,100]
["OGV2","Work ",null,100,100,100,100,100,100,100]
[null,null,null,"Percentage of Distance Travelled  by Occupants"]
["Car","Work ",null,11.3725555540322,8.0632923553451992,7.3436370744058497,9.2950530583243793,8.7859371493601603,2.0913723934180402,6.6318385946291896]
[null,"Commuting ",null,28.720286349509902,8.2070506930257299,29.281742200638298,32.271755054764299,21.315357789230902,4.2146235720705603,15.812884035529899]
[null,"Other ",null,59.907158096457799,83.729656951628996,63.374620724955697,58.433191886911203,69.898705061408904,93.694004034511394,77.555277369840894]
["PSV","Work",null,3.3526802008019598,2.0155859753003802,3.3985453733736102,5.6311469534358798,3.07850981717141,1.6356729837828199,2.8126288915754798]
[null,"Commuting ",null,28.402920880902101,12.8213808651027,39.780034289004703,61.4077526773873,28.194588289594101,14.947778583827899,25.753512525337101]
[null,"Other",null,68.2443989182959,85.163033159596793,56.821420337621603,32.961100369176798,68.726901893234398,83.416548432389206,71.4338585830873]
["Heavy Rail","Work",null,14.3678132692459,14.6213206464215,13.909124008452901,17.164715553309001,14.8357581078384,3.6171232409976399,12.072227673421599]
[null,"Commuting",null,38.231449478310097,9.2495913018425693,44.9238710024269,43.095638777856401,32.633965260953197,3.9521914566488001,25.5686711532421]
[null,"Other",null,47.400737252443903,76.129088051735806,41.167004989120102,39.739645668834399,52.530276631208302,92.430685302353496,62.3591011733362]
["Light Rail","Work",null,4.3170005079843499,4.4572775748855298,4.0209673400813601,1.30303397339178,3.85185531786049,1.2446473457376299,3.3120829659234698]
[null,"Commuting",null,42.926175536989902,12.576230281079001,47.696425746872997,55.356794880931602,35.4864160054046,6.7161485850787201,29.530084528448398]
[null,"Other",null,52.756823955025602,82.9664921440353,48.282606913045598,43.3401711456765,60.661728676734803,92.039204069183597,67.157832505627994]
["London","Work",null,6.2418527452132597,10.5713733526586,5.6481366618835898,3.9257024860125398,6.3858024591834397,2.8540138525750001,5.6469882954220001]
["Underground","Commuting",null,73.094848873484594,21.676205433173099,60.6543494292495,58.087628780221202,56.4913968357126,14.3942617957194,47.685105439016503]
[null,"Other",null,20.663298381301999,67.752421214168194,33.697513908866803,37.986668733766201,37.122800705103799,82.751724351705505,46.667906265561399]

{"sheet":"A1.3.4","index":25,"n_rows":51,"n_cols":17,"rows_kept":51,"cut":false,"hidden":false,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.4"]
["Proportions of Travel and Trips"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Data from the National Travel Survey (2023-2024) has been used to produce journey purpose splits for work and non-work travel (commuting and other), based on distance travelled and trips made."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"With exception of:"]
["Links:",null,null,null,"OGV1 and OGV2 data, which is sourced from NTS 1996-1998 via Transport Economics Note 2001; Table 2/4"]
["Contents",null,null,null,"LGV data, which is sourced from DfT Van Survey 2019/20; table VAN0211. Splits are assumed to apply across time of day and day of week."]
["TAG Unit 3.5.6",null,null,null,"The shaded figures in the table indicate a small sample, hence these figures should be treated with caution."]
["TAG Unit A 1.3",null,null,null,"PSV is calculated using NTS data on local buses"]
["Parameters:"]
[]
[]
["Source year:",{"$f":"'VoT5'!B16","v":2010}]
["Sheet Navigation:"]
[null,null,null,null,"This feeds into Table M 4.2.2, and hidden tab 'Car speeds'."]
[null,null,null,null,"Data Book source worksheets: VoT5 and VoT6"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Tables 7 and 8)"]
[]
[]
["Table A 1.3.4:",null,null," Proportion of travel in work and non-work time",null,null,null,null,null,null,"Proportion of trips made in work and non-work time"]
[null,null,null,"Weekday",null,null,null,null,"Weekend","All Week","Weekday",null,null,null,null,"Weekend","All Week"]
["Mode / Vehicle Type ",null,null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average","Average","Average","7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average","Average","Average"]
["& Journey Purpose",null,null,"Percentage of Distance Travelled by Vehicles",null,null,null,null,null,null,"Percentage of Vehicle Trips"]
["Car","Work ",null,{"$f":"'VoT5'!D28","v":14.3995028543624},{"$f":"'VoT5'!E28","v":11.605494398111199},{"$f":"'VoT5'!F28","v":9.2627358673579803},{"$f":"'VoT5'!G28","v":11.6157459907361},{"$f":"'VoT5'!H28","v":11.6638465855716},{"$f":"'VoT5'!I28","v":3.6257792270566398},{"$f":"'VoT5'!J28","v":9.5499757052341092},{"$f":"'VoT6'!D28","v":6.2774052348277998},{"$f":"'VoT6'!E28","v":5.3257174025199996},{"$f":"'VoT6'!F28","v":4.3179014347357603},{"$f":"'VoT6'!G28","v":3.8590328416265698},{"$f":"'VoT6'!H28","v":5.1068336199316899},{"$f":"'VoT6'!I28","v":1.77649868335226},{"$f":"'VoT6'!J28","v":4.3295916033595301}]
[null,"Commuting ",null,{"$f":"'VoT5'!D29","v":36.0943424920873},{"$f":"'VoT5'!E29","v":11.695359913279299},{"$f":"'VoT5'!F29","v":37.412609902437197},{"$f":"'VoT5'!G29","v":40.3588336378129},{"$f":"'VoT5'!H29","v":28.0958869343213},{"$f":"'VoT5'!I29","v":7.1208580808289401},{"$f":"'VoT5'!J29","v":22.5798218492647},{"$f":"'VoT6'!D29","v":29.298275306307499},{"$f":"'VoT6'!E29","v":9.2212528709592991},{"$f":"'VoT6'!F29","v":26.9585373521493},{"$f":"'VoT6'!G29","v":29.920885105645699},{"$f":"'VoT6'!H29","v":20.888268697594601},{"$f":"'VoT6'!I29","v":6.7647934077908403},{"$f":"'VoT6'!J29","v":17.592096203145999}]
[null,"Other ",null,{"$f":"'VoT5'!D30","v":49.506154653550198},{"$f":"'VoT5'!E30","v":76.699145688609306},{"$f":"'VoT5'!F30","v":53.3246542302047},{"$f":"'VoT5'!G30","v":48.025420371450799},{"$f":"'VoT5'!H30","v":60.240266480106897},{"$f":"'VoT5'!I30","v":89.253362692114393},{"$f":"'VoT5'!J30","v":67.870202445501107},{"$f":"'VoT6'!D30","v":64.424319458864602},{"$f":"'VoT6'!E30","v":85.453029726520697},{"$f":"'VoT6'!F30","v":68.723561213114905},{"$f":"'VoT6'!G30","v":66.220082052727705},{"$f":"'VoT6'!H30","v":74.004897682473597},{"$f":"'VoT6'!I30","v":91.458707908856894},{"$f":"'VoT6'!J30","v":78.078312193494398}]
["LGV","Work (freight)",null,{"$f":"'VoT5'!D31","v":24.357198428622102},{"$f":"'VoT5'!E31","v":24.357198428622102},{"$f":"'VoT5'!F31","v":24.357198428622102},{"$f":"'VoT5'!G31","v":24.357198428622102},{"$f":"'VoT5'!H31","v":24.357198428622102},{"$f":"'VoT5'!I31","v":24.357198428622102},{"$f":"'VoT5'!J31","v":24.357198428622102},{"$f":"'VoT6'!D31","v":24.357198428622102},{"$f":"'VoT6'!E31","v":24.357198428622102},{"$f":"'VoT6'!F31","v":24.357198428622102},{"$f":"'VoT6'!G31","v":24.357198428622102},{"$f":"'VoT6'!H31","v":24.357198428622102},{"$f":"'VoT6'!I31","v":24.357198428622102},{"$f":"'VoT6'!J31","v":24.357198428622102}]
[null,"Work (services)",null,{"$f":"'VoT5'!D32","v":61.139712406942103},{"$f":"'VoT5'!E32","v":61.139712406942103},{"$f":"'VoT5'!F32","v":61.139712406942103},{"$f":"'VoT5'!G32","v":61.139712406942103},{"$f":"'VoT5'!H32","v":61.139712406942103},{"$f":"'VoT5'!I32","v":61.139712406942103},{"$f":"'VoT5'!J32","v":61.139712406942103},{"$f":"'VoT6'!D32","v":61.139712406942103},{"$f":"'VoT6'!E32","v":61.139712406942103},{"$f":"'VoT6'!F32","v":61.139712406942103},{"$f":"'VoT6'!G32","v":61.139712406942103},{"$f":"'VoT6'!H32","v":61.139712406942103},{"$f":"'VoT6'!I32","v":61.139712406942103},{"$f":"'VoT6'!J32","v":61.139712406942103}]
[null,"Non-work (commute)",null,{"$f":"'VoT5'!D33","v":8.3336207898134997},{"$f":"'VoT5'!E33","v":8.3336207898134997},{"$f":"'VoT5'!F33","v":8.3336207898134997},{"$f":"'VoT5'!G33","v":8.3336207898134997},{"$f":"'VoT5'!H33","v":8.3336207898134997},{"$f":"'VoT5'!I33","v":8.3336207898134997},{"$f":"'VoT5'!J33","v":8.3336207898134997},{"$f":"'VoT6'!D33","v":8.3336207898134997},{"$f":"'VoT6'!E33","v":8.3336207898134997},{"$f":"'VoT6'!F33","v":8.3336207898134997},{"$f":"'VoT6'!G33","v":8.3336207898134997},{"$f":"'VoT6'!H33","v":8.3336207898134997},{"$f":"'VoT6'!I33","v":8.3336207898134997},{"$f":"'VoT6'!J33","v":8.3336207898134997}]
[null,"Non-work (other)",null,{"$f":"'VoT5'!D34","v":6.16946837462228},{"$f":"'VoT5'!E34","v":6.16946837462228},{"$f":"'VoT5'!F34","v":6.16946837462228},{"$f":"'VoT5'!G34","v":6.16946837462228},{"$f":"'VoT5'!H34","v":6.16946837462228},{"$f":"'VoT5'!I34","v":6.16946837462228},{"$f":"'VoT5'!J34","v":6.16946837462228},{"$f":"'VoT6'!D34","v":6.16946837462228},{"$f":"'VoT6'!E34","v":6.16946837462228},{"$f":"'VoT6'!F34","v":6.16946837462228},{"$f":"'VoT6'!G34","v":6.16946837462228},{"$f":"'VoT6'!H34","v":6.16946837462228},{"$f":"'VoT6'!I34","v":6.16946837462228},{"$f":"'VoT6'!J34","v":6.16946837462228}]
["OGV1","Work ",null,{"$f":"'VoT5'!D35","v":100},{"$f":"'VoT5'!E35","v":100},{"$f":"'VoT5'!F35","v":100},{"$f":"'VoT5'!G35","v":100},{"$f":"'VoT5'!H35","v":100},{"$f":"'VoT5'!I35","v":100},{"$f":"'VoT5'!J35","v":100},{"$f":"'VoT6'!D35","v":100},{"$f":"'VoT6'!E35","v":100},{"$f":"'VoT6'!F35","v":100},{"$f":"'VoT6'!G35","v":100},{"$f":"'VoT6'!H35","v":100},{"$f":"'VoT6'!I35","v":100},{"$f":"'VoT6'!J35","v":100}]
["OGV2","Work ",null,{"$f":"'VoT5'!D36","v":100},{"$f":"'VoT5'!E36","v":100},{"$f":"'VoT5'!F36","v":100},{"$f":"'VoT5'!G36","v":100},{"$f":"'VoT5'!H36","v":100},{"$f":"'VoT5'!I36","v":100},{"$f":"'VoT5'!J36","v":100},{"$f":"'VoT6'!D36","v":100},{"$f":"'VoT6'!E36","v":100},{"$f":"'VoT6'!F36","v":100},{"$f":"'VoT6'!G36","v":100},{"$f":"'VoT6'!H36","v":100},{"$f":"'VoT6'!I36","v":100},{"$f":"'VoT6'!J36","v":100}]
[null,null,null,"Percentage of Distance Travelled  by Occupants",null,null,null,null,null,null,"Percentage of Person Trips"]
["Car","Work ",null,{"$f":"'VoT5'!D38","v":11.3725555540322},{"$f":"'VoT5'!E38","v":8.0632923553451992},{"$f":"'VoT5'!F38","v":7.3436370744058497},{"$f":"'VoT5'!G38","v":9.2950530583243793},{"$f":"'VoT5'!H38","v":8.7859371493601603},{"$f":"'VoT5'!I38","v":2.0913723934180402},{"$f":"'VoT5'!J38","v":6.6318385946291896},{"$f":"'VoT6'!D38","v":4.7630003919182702},{"$f":"'VoT6'!E38","v":3.8546386528327998},{"$f":"'VoT6'!F38","v":3.2276222437970001},{"$f":"'VoT6'!G38","v":3.1092452628654499},{"$f":"'VoT6'!H38","v":3.8140774438091198},{"$f":"'VoT6'!I38","v":1.1576596697391099},{"$f":"'VoT6'!J38","v":3.1033585484062698}]
[null,"Commuting ",null,{"$f":"'VoT5'!D39","v":28.720286349509902},{"$f":"'VoT5'!E39","v":8.2070506930257299},{"$f":"'VoT5'!F39","v":29.281742200638298},{"$f":"'VoT5'!G39","v":32.271755054764299},{"$f":"'VoT5'!H39","v":21.315357789230902},{"$f":"'VoT5'!I39","v":4.2146235720705603},{"$f":"'VoT5'!J39","v":15.812884035529899},{"$f":"'VoT6'!D39","v":22.877224430682801},{"$f":"'VoT6'!E39","v":6.9429970120903102},{"$f":"'VoT6'!F39","v":21.065951780631501},{"$f":"'VoT6'!G39","v":24.6217238162961},{"$f":"'VoT6'!H39","v":16.269987099956499},{"$f":"'VoT6'!I39","v":4.8753271476059803},{"$f":"'VoT6'!J39","v":13.2213701941835}]
[null,"Other ",null,{"$f":"'VoT5'!D40","v":59.907158096457799},{"$f":"'VoT5'!E40","v":83.729656951628996},{"$f":"'VoT5'!F40","v":63.374620724955697},{"$f":"'VoT5'!G40","v":58.433191886911203},{"$f":"'VoT5'!H40","v":69.898705061408904},{"$f":"'VoT5'!I40","v":93.694004034511394},{"$f":"'VoT5'!J40","v":77.555277369840894},{"$f":"'VoT6'!D40","v":72.359775177398902},{"$f":"'VoT6'!E40","v":89.202364335076794},{"$f":"'VoT6'!F40","v":75.706425975571406},{"$f":"'VoT6'!G40","v":72.269030920838304},{"$f":"'VoT6'!H40","v":79.915935456234294},{"$f":"'VoT6'!I40","v":93.967013182654796},{"$f":"'VoT6'!J40","v":83.675271257410103}]
["PSV","Work",null,{"$f":"'VoT5'!D41","v":3.3526802008019598},{"$f":"'VoT5'!E41","v":2.0155859753003802},{"$f":"'VoT5'!F41","v":3.3985453733736102},{"$f":"'VoT5'!G41","v":5.6311469534358798},{"$f":"'VoT5'!H41","v":3.07850981717141},{"$f":"'VoT5'!I41","v":1.6356729837828199},{"$f":"'VoT5'!J41","v":2.8126288915754798},{"$f":"'VoT6'!D41","v":2.8729137335552699},{"$f":"'VoT6'!E41","v":2.1173567582487198},{"$f":"'VoT6'!F41","v":3.1981743062479802},{"$f":"'VoT6'!G41","v":4.6135922783180003},{"$f":"'VoT6'!H41","v":2.7948973938754902},{"$f":"'VoT6'!I41","v":1.50829137192472},{"$f":"'VoT6'!J41","v":2.5474791860777399}]
[null,"Commuting ",null,{"$f":"'VoT5'!D42","v":28.402920880902101},{"$f":"'VoT5'!E42","v":12.8213808651027},{"$f":"'VoT5'!F42","v":39.780034289004703},{"$f":"'VoT5'!G42","v":61.4077526773873},{"$f":"'VoT5'!H42","v":28.194588289594101},{"$f":"'VoT5'!I42","v":14.947778583827899},{"$f":"'VoT5'!J42","v":25.753512525337101},{"$f":"'VoT6'!D42","v":30.459840097940901},{"$f":"'VoT6'!E42","v":10.550215595429901},{"$f":"'VoT6'!F42","v":37.123521428394099},{"$f":"'VoT6'!G42","v":56.428610546718403},{"$f":"'VoT6'!H42","v":25.791067397218701},{"$f":"'VoT6'!I42","v":14.3975443288825},{"$f":"'VoT6'!J42","v":23.600058642420699}]
[null,"Other",null,{"$f":"'VoT5'!D43","v":68.2443989182959},{"$f":"'VoT5'!E43","v":85.163033159596793},{"$f":"'VoT5'!F43","v":56.821420337621603},{"$f":"'VoT5'!G43","v":32.961100369176798},{"$f":"'VoT5'!H43","v":68.726901893234398},{"$f":"'VoT5'!I43","v":83.416548432389206},{"$f":"'VoT5'!J43","v":71.4338585830873},{"$f":"'VoT6'!D43","v":66.667246168503794},{"$f":"'VoT6'!E43","v":87.332427646321307},{"$f":"'VoT6'!F43","v":59.678304265357802},{"$f":"'VoT6'!G43","v":38.957797174963403},{"$f":"'VoT6'!H43","v":71.414035208905702},{"$f":"'VoT6'!I43","v":84.094164299192698},{"$f":"'VoT6'!J43","v":73.8524621715015}]
["Heavy Rail","Work",null,{"$f":"'VoT5'!D44","v":14.3678132692459},{"$f":"'VoT5'!E44","v":14.6213206464215},{"$f":"'VoT5'!F44","v":13.909124008452901},{"$f":"'VoT5'!G44","v":17.164715553309001},{"$f":"'VoT5'!H44","v":14.8357581078384},{"$f":"'VoT5'!I44","v":3.6171232409976399},{"$f":"'VoT5'!J44","v":12.072227673421599},{"$f":"'VoT6'!D44","v":8.4172475903248198},{"$f":"'VoT6'!E44","v":8.4611764619801608},{"$f":"'VoT6'!F44","v":7.1286719036252002},{"$f":"'VoT6'!G44","v":8.7549936933748498},{"$f":"'VoT6'!H44","v":8.1113127489106507},{"$f":"'VoT6'!I44","v":2.3844081977071201},{"$f":"'VoT6'!J44","v":6.9605868275766696}]
[null,"Commuting",null,{"$f":"'VoT5'!D45","v":38.231449478310097},{"$f":"'VoT5'!E45","v":9.2495913018425693},{"$f":"'VoT5'!F45","v":44.9238710024269},{"$f":"'VoT5'!G45","v":43.095638777856401},{"$f":"'VoT5'!H45","v":32.633965260953197},{"$f":"'VoT5'!I45","v":3.9521914566488001},{"$f":"'VoT5'!J45","v":25.5686711532421},{"$f":"'VoT6'!D45","v":53.393014134231699},{"$f":"'VoT6'!E45","v":15.134978897004901},{"$f":"'VoT6'!F45","v":53.301175875584804},{"$f":"'VoT6'!G45","v":48.631141011833499},{"$f":"'VoT6'!H45","v":43.028182018862502},{"$f":"'VoT6'!I45","v":8.6735929532309299},{"$f":"'VoT6'!J45","v":36.125200521416197}]
[null,"Other",null,{"$f":"'VoT5'!D46","v":47.400737252443903},{"$f":"'VoT5'!E46","v":76.129088051735806},{"$f":"'VoT5'!F46","v":41.167004989120102},{"$f":"'VoT5'!G46","v":39.739645668834399},{"$f":"'VoT5'!H46","v":52.530276631208302},{"$f":"'VoT5'!I46","v":92.430685302353496},{"$f":"'VoT5'!J46","v":62.3591011733362},{"$f":"'VoT6'!D46","v":38.189738275443403},{"$f":"'VoT6'!E46","v":76.4038446410148},{"$f":"'VoT6'!F46","v":39.5701522207899},{"$f":"'VoT6'!G46","v":42.613865294791601},{"$f":"'VoT6'!H46","v":48.8605052322267},{"$f":"'VoT6'!I46","v":88.941998849061804},{"$f":"'VoT6'!J46","v":56.914212651007098}]
["Light Rail","Work",null,{"$f":"'VoT5'!D47","v":4.3170005079843499},{"$f":"'VoT5'!E47","v":4.4572775748855298},{"$f":"'VoT5'!F47","v":4.0209673400813601},{"$f":"'VoT5'!G47","v":1.30303397339178},{"$f":"'VoT5'!H47","v":3.85185531786049},{"$f":"'VoT5'!I47","v":1.2446473457376299},{"$f":"'VoT5'!J47","v":3.3120829659234698},{"$f":"'VoT6'!D47","v":3.76519911994904},{"$f":"'VoT6'!E47","v":3.9124648886593199},{"$f":"'VoT6'!F47","v":2.9961294084333598},{"$f":"'VoT6'!G47","v":1.9663441429728701},{"$f":"'VoT6'!H47","v":3.3311454708249499},{"$f":"'VoT6'!I47","v":1.25200566564233},{"$f":"'VoT6'!J47","v":2.86145908772854}]
[null,"Commuting",null,{"$f":"'VoT5'!D48","v":42.926175536989902},{"$f":"'VoT5'!E48","v":12.576230281079001},{"$f":"'VoT5'!F48","v":47.696425746872997},{"$f":"'VoT5'!G48","v":55.356794880931602},{"$f":"'VoT5'!H48","v":35.4864160054046},{"$f":"'VoT5'!I48","v":6.7161485850787201},{"$f":"'VoT5'!J48","v":29.530084528448398},{"$f":"'VoT6'!D48","v":41.978316008470202},{"$f":"'VoT6'!E48","v":11.5406454325526},{"$f":"'VoT6'!F48","v":39.238621964962697},{"$f":"'VoT6'!G48","v":47.558688463331301},{"$f":"'VoT6'!H48","v":31.848393995721},{"$f":"'VoT6'!I48","v":5.5132437019042104},{"$f":"'VoT6'!J48","v":25.8991733329398}]
[null,"Other",null,{"$f":"'VoT5'!D49","v":52.756823955025602},{"$f":"'VoT5'!E49","v":82.9664921440353},{"$f":"'VoT5'!F49","v":48.282606913045598},{"$f":"'VoT5'!G49","v":43.3401711456765},{"$f":"'VoT5'!H49","v":60.661728676734803},{"$f":"'VoT5'!I49","v":92.039204069183597},{"$f":"'VoT5'!J49","v":67.157832505627994},{"$f":"'VoT6'!D49","v":54.256484871580597},{"$f":"'VoT6'!E49","v":84.546889678788006},{"$f":"'VoT6'!F49","v":57.7652486266038},{"$f":"'VoT6'!G49","v":50.4749673936957},{"$f":"'VoT6'!H49","v":64.820460533453996},{"$f":"'VoT6'!I49","v":93.234750632453398},{"$f":"'VoT6'!J49","v":71.239367579331599}]
["London","Work",null,{"$f":"'VoT5'!D50","v":6.2418527452132597},{"$f":"'VoT5'!E50","v":10.5713733526586},{"$f":"'VoT5'!F50","v":5.6481366618835898},{"$f":"'VoT5'!G50","v":3.9257024860125398},{"$f":"'VoT5'!H50","v":6.3858024591834397},{"$f":"'VoT5'!I50","v":2.8540138525750001},{"$f":"'VoT5'!J50","v":5.6469882954220001},{"$f":"'VoT6'!D50","v":7.3712187766966002},{"$f":"'VoT6'!E50","v":11.471786818222601},{"$f":"'VoT6'!F50","v":6.8975971032266798},{"$f":"'VoT6'!G50","v":4.8401130026156096},{"$f":"'VoT6'!H50","v":7.57089316487275},{"$f":"'VoT6'!I50","v":2.49332137864016},{"$f":"'VoT6'!J50","v":6.52611846571327}]
["Underground","Commuting",null,{"$f":"'VoT5'!D51","v":73.094848873484594},{"$f":"'VoT5'!E51","v":21.676205433173099},{"$f":"'VoT5'!F51","v":60.6543494292495},{"$f":"'VoT5'!G51","v":58.087628780221202},{"$f":"'VoT5'!H51","v":56.4913968357126},{"$f":"'VoT5'!I51","v":14.3942617957194},{"$f":"'VoT5'!J51","v":47.685105439016503},{"$f":"'VoT6'!D51","v":67.413945546680907},{"$f":"'VoT6'!E51","v":20.196006424084},{"$f":"'VoT6'!F51","v":56.007662723648501},{"$f":"'VoT6'!G51","v":53.7230671518601},{"$f":"'VoT6'!H51","v":51.133229759024999},{"$f":"'VoT6'!I51","v":12.3498508609735},{"$f":"'VoT6'!J51","v":43.153058384497903}]
[null,"Other",null,{"$f":"'VoT5'!D52","v":20.663298381301999},{"$f":"'VoT5'!E52","v":67.752421214168194},{"$f":"'VoT5'!F52","v":33.697513908866803},{"$f":"'VoT5'!G52","v":37.986668733766201},{"$f":"'VoT5'!H52","v":37.122800705103799},{"$f":"'VoT5'!I52","v":82.751724351705505},{"$f":"'VoT5'!J52","v":46.667906265561399},{"$f":"'VoT6'!D52","v":25.2148356766224},{"$f":"'VoT6'!E52","v":68.3322067576932},{"$f":"'VoT6'!F52","v":37.094740173124698},{"$f":"'VoT6'!G52","v":41.436819845524198},{"$f":"'VoT6'!H52","v":41.295877076102201},{"$f":"'VoT6'!I52","v":85.156827760386193},{"$f":"'VoT6'!J52","v":50.320823149788701}]

{"sheet":"VoT6","index":26,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":true,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[10,0,10,1]]}
[]
[]
["TAG Table A 1.3.4"]
["VoT Proportion of trips"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"(1)","These figures were derived from 4 combined NTS survey years (2009-12). With exception of:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(2)","OGV1 and OGV2 data, which is sourced from NTS 1996-1998 via Transport Economics Note 2001; Table 2/4"]
["Links:",null,null,null,"(3)","LGV data, which is sourced from DfT Van Survey 2019/20; table VAN0211. Splits are assumed to apply across time of day and day of week."]
["Contents",null,null,null,"(4)","The shaded figures in the table indicate a small sample, hence these figures should be treated with caution."]
["TAG Unit 3.5.6",null,null,null,"(5)","PSV is calculated using NTS data on local buses"]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
["Source year:",2010]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 1.3.4."]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 8)"]
[]
[]
["Proportion of Trips Made in Work and Non-Work Time"]
["Mode / ",null,null,"Weekday"]
["Vehicle",null,null,"7am –","10am –","4pm –","7pm –","Weekday ","Weekend","All Week"]
["Type","Journey  Purpose",null,"10am","4pm","7pm","7am","Average","Average","Average"]
[null,null,null,"Percentage of Vehicle Trips"]
["Car","Work ",null,6.2774052348277998,5.3257174025199996,4.3179014347357603,3.8590328416265698,5.1068336199316899,1.77649868335226,4.3295916033595301]
[null,"Commuting ",null,29.298275306307499,9.2212528709592991,26.9585373521493,29.920885105645699,20.888268697594601,6.7647934077908403,17.592096203145999]
[null,"Other ",null,64.424319458864602,85.453029726520697,68.723561213114905,66.220082052727705,74.004897682473597,91.458707908856894,78.078312193494398]
["LGV","Work (freight)",null,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102,24.357198428622102]
[null,"Work (services)",null,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103,61.139712406942103]
[null,"Non-work (commute)",null,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997,8.3336207898134997]
[null,"Non-work (other)",null,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228,6.16946837462228]
["OGV1","Work ",null,100,100,100,100,100,100,100]
["OGV2","Work ",null,100,100,100,100,100,100,100]
[null,null,null,"Percentage of Person Trips"]
["Car","Work ",null,4.7630003919182702,3.8546386528327998,3.2276222437970001,3.1092452628654499,3.8140774438091198,1.1576596697391099,3.1033585484062698]
[null,"Commuting ",null,22.877224430682801,6.9429970120903102,21.065951780631501,24.6217238162961,16.269987099956499,4.8753271476059803,13.2213701941835]
[null,"Other ",null,72.359775177398902,89.202364335076794,75.706425975571406,72.269030920838304,79.915935456234294,93.967013182654796,83.675271257410103]
["PSV","Work",null,2.8729137335552699,2.1173567582487198,3.1981743062479802,4.6135922783180003,2.7948973938754902,1.50829137192472,2.5474791860777399]
[null,"Commuting ",null,30.459840097940901,10.550215595429901,37.123521428394099,56.428610546718403,25.791067397218701,14.3975443288825,23.600058642420699]
[null,"Other",null,66.667246168503794,87.332427646321307,59.678304265357802,38.957797174963403,71.414035208905702,84.094164299192698,73.8524621715015]
["Heavy Rail","Work",null,8.4172475903248198,8.4611764619801608,7.1286719036252002,8.7549936933748498,8.1113127489106507,2.3844081977071201,6.9605868275766696]
[null,"Commuting",null,53.393014134231699,15.134978897004901,53.301175875584804,48.631141011833499,43.028182018862502,8.6735929532309299,36.125200521416197]
[null,"Other",null,38.189738275443403,76.4038446410148,39.5701522207899,42.613865294791601,48.8605052322267,88.941998849061804,56.914212651007098]
["Light Rail","Work",null,3.76519911994904,3.9124648886593199,2.9961294084333598,1.9663441429728701,3.3311454708249499,1.25200566564233,2.86145908772854]
[null,"Commuting",null,41.978316008470202,11.5406454325526,39.238621964962697,47.558688463331301,31.848393995721,5.5132437019042104,25.8991733329398]
[null,"Other",null,54.256484871580597,84.546889678788006,57.7652486266038,50.4749673936957,64.820460533453996,93.234750632453398,71.239367579331599]
["London","Work",null,7.3712187766966002,11.471786818222601,6.8975971032266798,4.8401130026156096,7.57089316487275,2.49332137864016,6.52611846571327]
["Underground","Commuting",null,67.413945546680907,20.196006424084,56.007662723648501,53.7230671518601,51.133229759024999,12.3498508609735,43.153058384497903]
[null,"Other",null,25.2148356766224,68.3322067576932,37.094740173124698,41.436819845524198,41.295877076102201,85.156827760386193,50.320823149788701]

{"sheet":"VoT7","index":27,"n_rows":127,"n_cols":33,"rows_kept":127,"cut":false,"hidden":true,"merged":[[18,0,18,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[35,10,36,10],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,5,36,5],[33,11,33,32],[33,0,36,0],[33,1,33,5],[33,6,33,10],[34,1,34,5],[34,6,34,10],[34,11,34,21],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,21],[35,6,36,6],[35,7,36,7],[35,8,36,8],[35,9,36,9],[34,22,34,32],[35,22,35,23],[35,24,35,25],[35,26,35,27],[35,28,35,29],[35,30,35,32]]}
[]
[]
["TAG Unit A 1.3"]
["LGV and OGV VoT growth rates"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Notes:","Wage component of VoT grown in line with real earnings index"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Non-wage component grown in line with the GDP deflator (zero in real terms)"]
["Links:",null,null,null,null,"Average LGV is weighted average of VoT x share of total distance travelled, by purpose."]
["Contents",null,null,null,null,"Average LGV modelling series uses modelling VoT growth series for non-freight purposes; appraisal series uses appraisal VoT growth series for non-freight purposes."]
["TAG Unit 3.5.6",null,null,null,"Sources:","Driver earnings values for LGV Freight, LGV Services and OGV were derived by DfT based upon ONS Annual Survey of Hours and Earnings (ASHE) data (2010-2022 series)."]
["TAG Unit A 1.3",null,null,null,null,"This includes the TAG non-wage labour uplift of 26.5%."]
["Parameters:"]
["Price year:",2022]
["Source Indirect taxation factor",null,1.19]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Annual Parameters"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Table 8)"]
[]
[]
[]
["Driver earnings per person"]
["Vehicle type/purpose",null,null,"Perceived","Price","Value","Factor","Market"]
[null,null,null,"Cost","year","year","Cost","Price"]
[null,null,null,"(£ per hour)",null,null,"(£ per hour)","(£ per hour)"]
["LGV Freight",null,null,15.6,2022,2022,{"$f":"D28","v":15.6},{"$f":"D28*$C$15","v":18.564}]
["LGV Services",null,null,{"$f":"'Source VoT'!D31","v":19.62},2022,2022,19.62,{"$f":"D29*$C$15","v":23.347799999999999}]
["OGV",null,null,19.03,2022,2022,19.03,{"$f":"D30*$C$15","v":22.645700000000001}]
[]
[]
["Value of Time growth series for LGVs and OGVs (2022 prices)"]
["Year","LGV Freight",null,null,null,null,"OGV",null,null,null,null,"Average LGV"]
[null,"Modelling and Appraisal",null,null,null,null,"Modelling and Appraisal",null,null,null,null,"Modelling only",null,null,null,null,null,null,null,null,null,null,"Appraisal only"]
[null,"Wage component of VoT","Residual component of VoT","Total VoT, perceived £/hr","VoT growth (% pa)","Index (2010=100)","Wage component of VoT","Residual component of VoT","Total VoT, perceived £/hr","VoT growth (% pa)","Index (2010=100)","Work (freight)",null,"Work (services)",null,"Non-work (commute)",null,"Non-work (other)",null,"All-purpose average",null,null,"Work (freight)",null,"Work (services)",null,"Non-work (commute)",null,"Non-work (other)",null,"All-purpose average"]
[null,null,null,null,null,null,null,null,null,null,null,"% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","VoT*% distance travelled","VoT growth (% pa)","Index (2010=100)","% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","% of distance travelled","VoT, perceived £/hr","VoT*% distance travelled","VoT growth (% pa)","Index (2010=100)"]
[2010,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A38,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.103611825602888},{"$f":"$C$50","v":5.74},{"$f":"SUM(B38:C38)","v":20.843611825602888},null,100,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A38,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.424470066745062},{"$f":"$H$50","v":62.209999999999994},{"$f":"SUM(G38:H38)","v":80.634470066745052},null,100,{"$f":"'A1.3.4'!$J$30","v":24.357198428622102},{"$f":"D38","v":20.843611825602888},{"$f":"'A1.3.4'!$J$31","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.333111939180736},{"$f":"'A1.3.4'!$J$32","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.019942433133759},{"$f":"'A1.3.4'!$J$33","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9426924565358412},{"$f":"((L38*M38)+(N38*O38)+(P38*Q38)+(R38*S38))/SUM(L38,N38,P38,R38)","v":17.125999843978715},null,100,{"$f":"'A1.3.4'!$J$30","v":24.357198428622102},{"$f":"M38","v":20.843611825602888},{"$f":"'A1.3.4'!$J$31","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.333111939180736},{"$f":"'A1.3.4'!$J$32","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.019942433133759},{"$f":"'A1.3.4'!$J$33","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A38,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9426924565358412},{"$f":"((W38*X38)+(Y38*Z38)+(AA38*AB38)+(AC38*AD38))/SUM(W38,Y38,AA38,AC38)","v":17.125999843978715},null,100]
[2011,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A39,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":14.997405812771422},5.74,20.737405812771421,{"$f":"((D39-D38)/D38)*100","v":-0.50953747229648261},{"$f":"F38*(1+(E39/100))","v":99.490462527703514},{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A39,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.294912347246164},62.209999999999994,80.504912347246162,{"$f":"((I39-I38)/I38)*100","v":-0.16067287276973438},{"$f":"K38*(1+(J39/100))","v":99.839327127230277},{"$f":"L$38","v":24.357198428622102},{"$f":"D39","v":20.737405812771421},{"$f":"N$38","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.33551067997907},{"$f":"P$38","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.021744271558148},{"$f":"R$38","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9435148696661226},{"$f":"((L39*M39)+(N39*O39)+(P39*Q39)+(R39*S39))/SUM(L39,N39,P39,R39)","v":17.101798514815229},{"$f":"((T39-T38)/T38)*100","v":-0.14131337956302958},{"$f":"V38*(1+(U39/100))","v":99.85868662043697},{"$f":"W$38","v":24.357198428622102},{"$f":"M39","v":20.737405812771421},{"$f":"Y$38","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.335510679979066},{"$f":"AA$38","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.021744271558148},{"$f":"AC$38","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A39,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9435148696661226},{"$f":"((W39*X39)+(Y39*Z39)+(AA39*AB39)+(AC39*AD39))/SUM(W39,Y39,AA39,AC39)","v":17.101798514815229},{"$f":"((AE39-AE38)/AE38)*100","v":-0.14131337956302958},{"$f":"AG38*(1+(AF39/100))","v":99.85868662043697}]
[2012,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A40,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":14.827909620581197},5.74,20.567909620581197,{"$f":"((D40-D39)/D39)*100","v":-0.81734520566616276},{"$f":"F39*(1+(E40/100))","v":98.677282002138242},{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A40,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.088148723055141},62.209999999999994,80.298148723055135,{"$f":"((I40-I39)/I39)*100","v":-0.25683354985740725},{"$f":"K39*(1+(J40/100))","v":99.58290623921566},{"$f":"L$38","v":24.357198428622102},20.567909620581197,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.482922882286644},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.132474439038784},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9940554411300573},17.16298730432867,{"$f":"((T40-T39)/T39)*100","v":0.35779154724828049},{"$f":"V39*(1+(U40/100))","v":100.21597256035805},{"$f":"W$38","v":24.357198428622102},20.567909620581197,{"$f":"Y$38","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.48292288228664},{"$f":"AA$38","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.132474439038784},{"$f":"AC$38","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A40,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":5.9940554411300573},17.162987304328666,{"$f":"((AE40-AE39)/AE39)*100","v":0.35779154724825973},{"$f":"AG39*(1+(AF40/100))","v":100.21597256035803}]
[2013,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A41,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.196823539692772},5.74,20.936823539692774,1.7936383712150548,100.44719559580066,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A41,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.538176407714968},62.209999999999994,80.748176407714965,0.56044590294597685,100.14101455726787,24.357198428622102,20.936823539692774,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.664774802895838},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.269074349429625},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.056403739612338},17.379258417992624,1.260101809953609,101.47879584445374,24.357198428622102,20.936823539692774,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":17.664774802895835},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.269074349429625},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A41,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.056403739612338},17.37925841799262,1.2601018099536092,101.47879584445371]
[2014,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A42,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.079819593238676},5.74,20.819819593238677,-0.55884287428929935,99.885853600790099,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A42,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.395446593546925},62.209999999999994,80.605446593546915,-0.17675917960967427,99.964006121483635,24.357198428622102,20.819819593238677,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.087507326288158},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.586614162158808},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.2013384395502795},17.644621247964213,1.5268938615750227,103.02826934900297,24.357198428622102,20.819819593238677,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.087507326288158},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.586614162158808},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A42,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.2013384395502795},17.644621247964213,1.5268938615750434,103.02826934900295]
[2015,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A43,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.284328926559423},5.74,21.024328926559424,0.98228196649293775,100.86701432778821,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A43,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.644921761052942},62.209999999999994,80.854921761052935,0.30950162557128297,100.2733963454158,24.357198428622102,21.024328926559424,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.341728491073333},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.777574962642948},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.2884986796480549},17.871155353531051,1.2838706050036344,104.35101901401879,24.357198428622102,21.024328926559424,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.341728491073333},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.777574962642948},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A43,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.2884986796480549},17.871155353531051,1.2838706050036344,104.35101901401877]
[2016,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A44,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.345332295163045},5.74,21.085332295163045,0.29015607973369356,101.15968610230614,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A44,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.719338049804666},62.209999999999994,80.929338049804656,9.2036807569537721E-2,100.36568477825367,24.357198428622102,21.085332295163045,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.598198619249043},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.970225094735964},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.3764299813891663},18.064298789158347,1.0807551711486474,105.47879804815911,24.357198428622102,21.085332295163045,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":18.59819861924904},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":13.970225094735964},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A44,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.3764299813891663},18.06429878915834,1.0807551711486076,105.47879804815905]
[2017,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A45,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.630495217187686},5.74,21.370495217187688,1.3524231822993802,102.527793148295,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A45,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.067200255325748},62.209999999999994,81.277200255325738,0.42983448759583881,100.79709110514233,24.357198428622102,21.370495217187688,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.056331004639855},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.314355872029298},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.5335015955522628},18.452226348353712,2.1474819682908897,107.74393621661328,24.357198428622102,21.370495217187688,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.056331004639855},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.314355872029298},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A45,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.5335015955522628},18.452226348353712,2.1474819682909301,107.74393621661328]
[2018,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A46,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.638175102945405},5.74,21.378175102945406,3.5936863791254915E-2,102.5646384216669,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A46,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.076568731349429},62.209999999999994,81.286568731349419,1.1526573250863556E-2,100.80870955568329,24.357198428622102,21.378175102945406,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.257835248725478},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.465717824068419},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6025877328534799},18.594172247183593,0.76926163894876387,108.57276898622112,24.357198428622102,21.378175102945406,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.257835248725478},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.465717824068415},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A46,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6025877328534781},18.594172247183593,0.76926163894876387,108.57276898622112]
[2019,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A47,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.635280057340379},5.74,21.37528005734038,-1.3542061429870134E-2,102.55074905532651,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A47,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.073037146870991},62.209999999999994,81.283037146870981,-4.3446101041731038E-3,100.80432981030205,24.357198428622102,21.37528005734038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.400029814013923},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.572528710702979},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6513394269211732},18.692313378058593,0.52780586073071856,109.14582242408801,24.357198428622102,21.37528005734038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.400029814013923},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.572528710702979},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A47,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6513394269211732},18.692313378058593,0.52780586073071856,109.14582242408801]
[2020,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A48,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":14.868018370620588},5.74,20.608018370620588,-3.5894813291875916,98.869709065043537,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A48,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.137076255955755},62.209999999999994,80.347076255955756,-1.1514836597752005,99.643584424190522,24.357198428622102,20.608018370620588,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.473353209342616},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.627606321090038},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6764785011876029},18.556400546014718,-0.72710546466341675,108.35221718479065,24.357198428622102,20.608018370620588,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.473353209342616},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.627606321090038},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A48,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6764785011876029},18.556400546014718,-0.72710546466341675,108.35221718479065]
[2021,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A49,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.720139616188627},{"$f":"$C$50","v":5.74},21.460139616188627,4.1349014264411217,102.95787407549221,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A49,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.17655492923523},{"$f":"$H$50","v":62.209999999999994},81.386554929235217,1.2937355305475844,100.93270887979746,24.357198428622102,21.460139616188627,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.546676604671308},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.682683931477099},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7016175754540344},18.814924028107427,1.3931768795981891,109.86175522314117,24.357198428622102,21.460139616188627,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.546676604671308},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.682683931477099},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A49,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7016175754540344},18.814924028107427,1.3931768795981891,109.86175522314117]
[2022,{"$f":"D28","v":15.6},{"$f":"'Source VoT'!D30-'VoT7'!B50","v":5.74},21.34,-0.55982681537634993,102.38148828787619,{"$f":"D30","v":19.03},{"$f":"'Source VoT'!D32-'VoT7'!G50","v":62.209999999999994},81.239999999999995,-0.18007265372351761,100.75095667244257,24.357198428622102,21.34,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.62},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.737761541864158},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7267566497204641},18.836632002858234,0.11537636143721865,109.9885097189287,24.357198428622102,21.34,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.62},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.73776154186416},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A50,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7267566497204658},18.836632002858234,0.11537636143721865,109.9885097189287]
[2023,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A51,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.656781203866538},{"$f":"$C$50","v":5.74},21.396781203866539,0.26607874351705124,102.65390366550663,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A51,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.099265789075659},{"$f":"$H$50","v":62.209999999999994},81.309265789075653,8.5260695563340524E-2,100.8368576388882,24.357198428622102,21.396781203866539,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.417757484629153},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.585845029878309},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6574173946171493},18.709873811651054,-0.67293447781931726,109.24835911539037,24.357198428622102,21.396781203866539,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.417757484629153},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.585845029878309},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A51,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6574173946171493},18.709873811651054,-0.67293447781931726,109.24835911539037]
[2024,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A52,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":15.892188263631446},5.74,21.632188263631448,1.1001984715456652,103.78330034461649,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A52,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.386432221596568},62.209999999999994,81.596432221596558,0.35317799236540115,101.19299122826159,24.357198428622102,21.632188263631448,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.415081178396154},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.583834695368884},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6564998176166643},18.765351947101514,0.29651795628847627,109.57230011711802,24.357198428622102,21.632188263631448,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.415081178396154},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.583834695368884},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A52,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.6564998176166643},18.765351947101514,0.29651795628847627,109.57230011711802]
[2025,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A53,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.099466338971322},5.74,21.83946633897132,0.95819282272220518,104.77774447970283,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A53,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.639284899398991},62.209999999999994,81.849284899398981,0.30988202660103448,101.50657012025793,24.357198428622102,21.83946633897132,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.61381108146653},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.733112673079839},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7246347664941846},18.953985795123096,1.0052241415632894,110.67374733036148,24.357198428622102,21.83946633897132,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.61381108146653},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.733112673079843},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A53,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.7246347664941855},18.953985795123096,1.0052241415632894,110.67374733036148]
[2026,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A54,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.283515522423038},5.74,22.02351552242304,0.84273663373950636,105.66074491643926,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A54,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.863801307160927},62.209999999999994,82.07380130716092,0.27430466623855365,101.78500737863651,24.357198428622102,22.02351552242304,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.765642285207303},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.847162218204494},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.776690401529776},19.104360193797728,0.79336557650752215,111.55179474391149,24.357198428622102,22.02351552242304,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":19.765642285207303},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":14.847162218204494},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A54,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.776690401529776},19.104360193797728,0.79336557650752215,111.55179474391149]
[2027,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A55,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.323383597180271},5.74,22.06338359718027,0.18102502625722339,105.85201730766782,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A55,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.912435247073113},62.209999999999994,82.122435247073099,5.9256351159082475E-2,101.84532146003609,24.357198428622102,22.06338359718027,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.02057279311596},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.038655848953935},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.864093841350936},19.29128539985032,0.97844263904361473,112.64326506830432,24.357198428622102,22.06338359718027,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.062126919485408},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.069869651477561},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A55,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.8783407575527225},19.32017167213165,1.1296451498228446,112.81193418277643]
[2028,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A56,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.364313851463812},5.74,22.104313851463814,0.18551213644663161,106.04838564644714,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A56,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.962364909830537},62.209999999999994,82.172364909830534,6.0799052788945145E-2,101.90724245079366,24.357198428622102,22.104313851463814,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.271851416027555},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.227406329333098},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.950245225020824},19.475930722135349,0.95714369705225177,113.72142298005944,24.357198428622102,22.104313851463814,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.36305882327769},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.295917696249722},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A56,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":6.9815158689160128},19.53933337862431,1.1343672831271425,114.09163585560877]
[2029,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A57,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.426719909162447},5.74,22.166719909162445,0.28232524256570951,106.34778700846049,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A57,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.038492299446244},62.209999999999994,82.248492299446241,9.264354226538643E-2,102.00165293002506,24.357198428622102,22.166719909162445,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.51370354967429},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.409076006910906},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.0331647177964225},19.65925414230475,0.94128194839512913,114.79186220602882,24.357198428622102,22.166719909162445,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.668504705626855},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.52535646169347},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A57,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.0862386069497534},19.766863872817517,1.1644741905172744,115.4202035086863]
[2030,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A58,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.494707964348354},5.74,22.234707964348353,0.30671229421636154,106.67396874584247,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A58,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.121429010355719},62.209999999999994,82.33142901035572,0.10083675528972263,102.10450808718157,24.357198428622102,22.234707964348353,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.749605111641429},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.586275852355604},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.1140440450462643},19.839800652040118,0.9183792448506487,115.84608684330655,24.357198428622102,22.234707964348353,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":20.978532276211258},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.758236808618868},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A58,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.1925321860539988},19.998938937118293,1.1740611246881467,116.77530724811773]
[2031,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A59,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.681250232473481},5.74,22.421250232473483,0.83896882488511437,107.56893008788779,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A59,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.348986661792974},62.209999999999994,82.558986661792972,0.2763922042560798,102.38671698772856,24.357198428622102,22.421250232473483,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.069831911514356},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.826817453570765},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.2238344505235279},20.107842176164176,1.3510293214387492,117.41120144429902,24.357198428622102,22.421250232473483,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.293210260354421},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":15.994610360748148},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A59,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.3004201688448074},20.263123212492044,1.320991459618996,118.31789908380919]
[2032,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A60,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":16.911122596983219},5.74,22.651122596983221,1.02524329431374,108.67177333037891,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A60,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.62940147567889},62.209999999999994,82.839401475678883,0.33965389502010879,102.7344774599606,24.357198428622102,22.651122596983221,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.404095776666068},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.077903138416215},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.338437492198886},20.396195537199507,1.4340343360022205,119.09491838732301,24.357198428622102,22.651122596983221,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.612608414259732},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.23452951615937},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A60,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.4099264713774788},20.541142702496103,1.3720465847666685,119.94127577735627]
[2033,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A61,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":17.149319359942144},5.74,22.889319359942142,1.0515892178811719,109.81455398160145,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A61,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.919970988442245},62.209999999999994,83.129970988442238,0.35076244828816672,103.09483142833523,24.357198428622102,22.889319359942142,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.754143674471518},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.340845159113851},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.4584521213672605},20.697548728902241,1.4774970712215065,120.85454231846936,24.357198428622102,22.889319359942142,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":21.936797540473627},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.478047458901759},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A61,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.5210753684481411},20.824520218079137,1.3795606198120545,121.59593838488085]
[2034,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A62,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":17.396100500134249},5.74,23.136100500134248,1.0781497532162931,110.99851932434966,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A62,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.221012340868896},62.209999999999994,83.43101234086889,0.36213335436927507,103.468172199568,24.357198428622102,23.136100500134248,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.117334042174491},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.613659279068408},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.5829726728993903},21.010128797471317,1.5102274798975914,122.67972082726735,24.357198428622102,23.136100500134248,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.265849503580736},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.725218170785283},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A62,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.6338914989748625},21.113369039319398,1.3870611097656533,123.28254835727213]
[2035,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A63,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":17.651737431802133},5.74,23.391737431802134,1.1049266131360531,112.22497150455136,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A63,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.532856623538116},62.209999999999994,83.742856623538103,0.37377501952766728,103.85491038041185,24.357198428622102,23.391737431802134,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.490221335834132},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.893757343082008},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.7108178350921159},21.331606688464515,1.5301090921055602,124.55685438981509,24.357198428622102,23.391737431802134,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.599837246134442},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":16.976096443347064},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A63,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.7483998714594842},21.407805981000433,1.3945521490800692,125.00178778482915]
[2036,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A64,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":17.916513493279162},5.74,23.656513493279164,1.1319213130233499,113.49526987554576,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A64,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.855849472891183},62.209999999999994,84.065849472891173,0.38569600127813786,104.25547461688009,24.357198428622102,23.656513493279164,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.875548650866307},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.183199855034655},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.8429280837522368},21.66395827274739,1.5580241523138578,126.4974802645708,24.357198428622102,23.656513493279164,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":22.938834804826456},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.230737889997268},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A64,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.864625869531376},21.707951522868392,1.4020378460751195,126.75436015784295]
[2037,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A65,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.185261195678347},5.74,23.925261195678345,1.1360410420391545,114.78462272210506,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A65,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.183687214984548},62.209999999999994,84.393687214984539,0.38997731438981464,104.66204731689535,24.357198428622102,23.925261195678345,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":23.284101143412958},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.490088194101261},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.9830011314585612},22.013422175673117,1.6131119647019552,128.53802625376508,24.357198428622102,23.925261195678345,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":23.282917326898851},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.489198958347224},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A65,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":7.9825952575743448},22.012599247864365,1.4033923222789599,128.53322111645193]
[2038,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A66,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.458040113613524},5.74,24.198040113613523,1.1401293206548142,116.09331586136278,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A66,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.516442523209317},62.209999999999994,84.726442523209315,0.3942893351455482,105.07471860741087,24.357198428622102,24.198040113613523,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":23.686347123727099},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.792239332686542},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.1209119787012476},22.359484009726202,1.5720492311073542,130.55870730716796,24.357198428622102,24.198040113613523,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":23.632161086802331},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":17.751536942722431},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A66,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.102334186437961},22.321816688735289,1.404729343359685,130.33876498944011]
[2039,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A67,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":18.734910715317721},5.74,24.474910715317719,1.1441860597149451,117.42163939770933,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A67,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.854189161057452},62.209999999999994,85.064189161057442,0.39863191205697984,105.49357996728409,24.357198428622102,24.474910715317719,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":24.083722552281131},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.090731907030346},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.2571529474301641},22.703156708478172,1.5370332276114906,132.56543802001917,24.357198428622102,24.474910715317719,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":23.986643503104364},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.017809996863267},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A67,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.2238691992345299},22.63567239121927,1.4060490992311028,132.17139202052306]
[2040,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A68,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.015934376047483},5.74,24.755934376047485,1.1482111783716769,118.7698877871011,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A68,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.197001998473311},62.209999999999994,85.407001998473305,0.40300488466044604,105.91872424755543,24.357198428622102,24.755934376047485,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":24.472716025572478},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.382928290858548},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.3905201458583196},23.04201427572454,1.4925570553799969,134.54405281818237,24.357198428622102,24.755934376047485,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":24.346443155650924},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.28807714681621},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A68,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.3472272372230449},22.954235929240514,1.407351778711996,134.03150845707231]
[2041,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A69,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.301173391688195},5.74,25.041173391688197,1.1522046039865679,120.13835990233376,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A69,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.544957028450412},62.209999999999994,85.754957028450406,0.40740808345353285,106.35024569203084,24.357198428622102,25.041173391688197,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":24.857178609251232},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.671721251104547},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.5223339196264014},23.378748945994083,1.4613942437502221,136.51027186137554,24.357198428622102,25.041173391688197,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":24.71163980298569},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.562398304018451},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A69,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.4724356457813901},23.277577920332082,1.4086375695026914,135.91952664016981]
[2042,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A70,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.590690992563516},5.74,25.330690992563518,1.156166272030285,121.5273590992949,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A70,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.898131383877164},62.209999999999994,86.108131383877151,0.41184132983656502,106.78823995817335,24.357198428622102,25.330690992563518,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.237056847297573},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.957070633738105},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.6525759412299852},23.713338960571217,1.4311715966925855,138.46396809882339,24.357198428622102,25.330690992563518,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.082314400030473},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":18.840834278578726},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A70,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.5995221804681101},23.605770041290015,1.4099066581633894,137.83586509601372]
[2043,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A71,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":19.884551357451965},5.74,25.624551357451963,1.1600961259790172,122.93719328421044,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A71,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.256603354635317},62.209999999999994,86.466603354635311,0.41630443605849743,107.23280413830801,24.357198428622102,25.624551357451963,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.616145531072938},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.241826934691243},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.7825472625561698},24.048437893639523,1.4131242066985306,140.42063594958319,24.357198428622102,25.624551357451963,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.458549116030923},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.123446792757406},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A71,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.7285150131751319},23.938885044062317,1.4111592300934679,139.78094862869531]
[2044,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A72,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.182819627813743},5.74,25.922819627813745,1.1639941172083808,124.36817498189974,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A72,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.620452404954847},62.209999999999994,86.830452404954841,0.42079720516745006,107.6840367811447,24.357198428622102,25.922819627813745,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.996775185346387},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.527740751227643},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.9130469087317401},24.385681671715105,1.402352117701491,142.38982771151208,24.357198428622102,25.922819627813745,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":25.840427352771385},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.410298494648767},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A72,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.8594427383727581},24.276996771876206,1.4123954695114438,141.75520841436713]
[2045,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A73,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.48556192223095},5.74,26.225561922230952,1.167860204884432,125.8206214050544,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A73,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.989759191029165},62.209999999999994,87.199759191029159,0.42531943096641583,108.14203791362394,24.357198428622102,26.225561922230952,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":26.376643197369823},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.813082452480621},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.0432854243227059},24.723485742539356,1.3852558044996943,144.36229106490291,24.357198428622102,26.225561922230952,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":26.228033763062953},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.701452972068495},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A73,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":8.9923343794483479},24.620180175607302,1.4136155594363249,143.75908209682402]
[2046,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A74,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":20.792845351064411},5.74,26.53284535106441,1.1716943558527866,127.29485452455631,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A74,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":25.364605578894604},62.209999999999994,87.574605578894591,0.42987089797375844,108.60690906309034,24.357198428622102,26.53284535106441,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":26.760591239479165},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.101488909619928},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.1749227864738874},25.065232131674762,1.3822742985929155,146.35777391115298,24.357198428622102,26.53284535106441,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":26.621454269508892},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":19.996974766649519},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A74,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.1272193951400702},24.96851133039436,1.4148196816697973,145.79301388451771]
[2047,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A75,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.104738031330378},5.74,26.84473803133038,1.1754965445251726,128.79120114085083,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A75,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":25.74507466257802},62.209999999999994,87.955074662578014,0.43445138138893918,109.07875327979876,24.357198428622102,26.84473803133038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.147792939838528},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.392339385078674},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.3076756719313511},25.410362979700793,1.3769305874087294,148.37301886718615,24.357198428622102,26.84473803133038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.020776083551521},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.296929388149259},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A75,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.2641276860671713},25.322067452503234,1.416008016779466,147.85745464902686]
[2048,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A76,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.421309101800336},5.74,27.161309101800335,1.1792667527635627,130.30999295638972,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A76,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":26.131250782516691},62.209999999999994,88.341250782516681,0.43906064706346382,109.55767515975781,24.357198428622102,27.161309101800335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.539087359726029},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.686264148226687},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.4418317545499413},25.759478398744303,1.3739096105097088,150.41153003280581,24.357198428622102,27.161309101800335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.426087724804795},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.601383328971497},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A76,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.4030896013581771},25.680926916443742,1.417180744082698,149.9528620250037]
[2049,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A77,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":21.742628738327337},5.74,27.482628738327335,1.1830049697630471,131.8515666491617,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A77,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":26.523219544254438},62.209999999999994,88.733219544254439,0.44369845147735992,110.04378086791624,24.357198428622102,27.482628738327335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.934238151742729},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.983085664323571},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.5773100021463051},26.112431185230115,1.3701860768384857,152.47244787527504,24.357198428622102,27.482628738327335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":27.837479040676861},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":20.910404078906065},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A77,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.5441359453785495},26.045169272343344,1.4183380416318787,152.07970051162008]
[2050,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A78,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.068768169402244},5.74,27.808768169402242,1.1867111919322044,133.41626394732526,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A78,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":26.921067837418253},62.209999999999994,89.131067837418243,0.44836454172090856,110.53717816169703,24.357198428622102,27.808768169402242,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":28.334852210904604},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.284010968821327},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.714661341924014},26.470355718451497,1.3707055106528492,154.56239612052875,24.357198428622102,27.808768169402242,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":28.255041226287009},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.224060140089655},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A78,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.6872979845592262},26.414875263581447,1.4194800862004133,154.23844157553575]
[2051,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A79,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.399799691943272},5.74,28.139799691943274,1.1903854227720283,135.00443170496129,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A79,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":27.324883854979522},62.209999999999994,89.534883854979512,0.45305865548235053,111.03797641488454,24.357198428622102,28.139799691943274,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":28.742907285556129},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.590525667402456},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.8545638488997689},26.834644435929945,1.3762139102064137,156.6895053158878,24.357198428622102,28.139799691943274,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":28.678866844681313},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.542421042190995},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A79,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.8326074543276132},26.790126844688125,1.4206070532691193,156.42956375541019]
[2052,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A80,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":22.735796687322424},5.74,28.475796687322422,1.1940276727532899,136.61642197896185,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A80,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":27.734757112804214},62.209999999999994,89.944757112804211,0.45778052104091077,111.54628664186988,24.357198428622102,28.475796687322422,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":29.157784394700446},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.902164806227475},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.9968053041879106},27.204884927843644,1.3797108167305128,158.85136736941266,24.357198428622102,28.475796687322422,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":29.109049847351525},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":21.865557357823857},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A80,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":9.9800965661425263},27.171007199511394,1.421719117014143,158.65355276798269]
[2053,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A81,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.076833637632259},5.74,28.816833637632257,1.1976379591924347,138.25259210707242,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A81,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":28.150778469496277},62.209999999999994,90.360778469496267,0.46252985726594709,112.06222152225997,24.357198428622102,28.816833637632257,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":29.577316858068865},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.217300861487143},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.14064285707971},27.579589172256554,1.377341773018891,161.03929360920327,24.357198428622102,28.816833637632257,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":29.545685595061794},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.193540718191212},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A81,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.129798014634662},27.557600759657024,1.4228164502955294,160.91090161574385]
[2054,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A82,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.422986142196741},5.74,29.162986142196743,1.2012163061261576,139.91330478710464,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A82,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":28.57304014653872},62.209999999999994,90.78304014653871,0.46730637362203364,112.58589542585592,24.357198428622102,29.162986142196743,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":30.001548614465374},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.535966838258698},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.286091572082912},27.958806127022431,1.3749913111372469,163.25356990384662,24.357198428622102,29.162986142196743,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":29.988870878987722},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.526443828964076},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A82,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.28174498485418},27.949993223204839,1.4238992246460647,163.20211069622144]
[2055,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A83,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":23.774330934329686},5.74,29.514330934329685,1.2047627441847284,141.5989281573373,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A83,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":29.001635748736796},62.209999999999994,91.211635748736796,0.47210977017982986,113.11742443800584,24.357198428622102,29.514330934329685,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":30.429897509474852},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.857725445362199},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.432951856379825},28.342149798687156,1.3711017198771609,165.49194240855911,24.357198428622102,29.514330934329685,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":30.438703942172531},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":22.86434048639854},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A83,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.435971159626995},28.348271573705855,1.424967610261725,165.52768791290606]
[2056,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A84,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.130945898344628},5.74,29.87094589834463,1.2082773104646154,143.30983587812349,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A84,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":29.436660284967843},62.209999999999994,91.646660284967837,0.47693973763327124,113.65692638533798,24.357198428622102,29.87094589834463,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":30.860282017266506},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.181013123606132},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.580510054632841},28.728192188946714,1.3620787166873267,167.74607293393854,24.357198428622102,29.87094589834463,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":30.895284501305117},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.207305593694514},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A84,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.592510727021397},28.752524099464399,1.4260217759925233,167.88814878784103]
[2057,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A85,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.492910086819798},5.74,30.2329100868198,1.2117600483995026,145.04640721472151,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A85,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":29.87821018924236},62.209999999999994,92.088210189242346,0.48179595732299046,114.2045208618801,24.357198428622102,30.2329100868198,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":31.293188523057406},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.506195226168209},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.72893292499656},29.11729066255732,1.3544133617997471,170.01804815965016,24.357198428622102,30.2329100868198,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":31.358713768824689},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.555415177599929},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A85,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.751398387926717},29.162840413109315,1.4270618893336029,170.28401657589998]
[2058,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A86,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":24.860303738122091},5.74,30.600303738122093,1.2152110076312534,146.80902712136844,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A86,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":30.326383342080987},62.209999999999994,92.536383342080981,0.48667810126576871,114.76032925557037,24.357198428622102,30.600303738122093,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":31.728483775894428},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.83317166024657},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.878174782112421},29.509372134189416,1.3465589095357828,172.30744133496279,24.357198428622102,30.600303738122093,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":31.82909447535706},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":23.908746405263926},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A86,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":10.912669363745616},29.579311471458915,1.4280881164181378,172.71582238077991]
[2059,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A87,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":25.233208294193918},5.74,30.973208294193917,1.218630243879756,148.59808632661509,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A87,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":30.781279092212198},62.209999999999994,92.991279092212196,0.49158583219055896,115.32447477516598,24.357198428622102,30.973208294193917,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":32.16854632441121},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":24.163729096716775},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.029051116186233},29.90610988439845,1.3444465995580297,174.62402287077614,24.357198428622102,30.973208294193917,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":32.306530892487409},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":24.267377601342883},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A87,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.076359404201799},30.002029595683748,1.4291006220097908,175.18410527273295]
[2060,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A88,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":25.611706418606822},5.74,31.351706418606824,1.2220178188123265,150.41398141994046,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A88,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":31.242998278595376},62.209999999999994,93.452998278595373,0.49651880358084644,115.89708247755551,24.357198428622102,31.351706418606824,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":32.609724589443893},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":24.495124614938231},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.180309975922254},30.304985659371479,1.3337601463877304,176.95308849384554,24.357198428622102,31.351706418606824,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":32.791128855874717},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":24.631388265363022},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A88,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.242504795264825},30.431088491771956,1.4300995694969059,177.68941240806532]
[2061,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A89,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":25.995882014885925},5.74,31.735882014885924,1.2253737999125198,152.25711493966568,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A89,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":31.711643252774305},62.209999999999994,93.921643252774302,0.50147665972346678,116.4782792954809,24.357198428622102,31.735882014885924,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":33.060869275034193},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":24.834006510815357},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.334985843087424},30.712172445816289,1.3436296951980009,179.33068273741884,24.357198428622102,31.735882014885924,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":33.282995788712839},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.000859089343464},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A89,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.411142367193797},30.866583271301497,1.4310851208864643,180.23229915042771]
[{"$f":"A89+1","v":2062},{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A90,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":26.385820245109212},5.74,32.12582024510921,1.2286982603489118,154.12789546218679,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A90,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":32.187317901565919},62.209999999999994,94.397317901565913,0.50645903576389961,117.06819406567517,24.357198428622102,32.12582024510921,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":33.510987163790325},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.172117117859962},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.48930967088296},31.120049072570119,1.3280617887693302,181.71230501039366,24.357198428622102,32.12582024510921,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":33.782240725543531},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.375871975683616},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A90,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.582309502701703},31.308610472523974,1.432057436799153,182.81332919392551]
[2063,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A91,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":26.781607548785846},5.74,32.521607548785845,1.2319912788433425,156.02673769254571,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A91,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":32.670127670089407},62.209999999999994,94.880127670089394,0.51146555776821689,117.66695755742236,24.357198428622102,32.521607548785845,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":33.962026549135885},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.510919916392677},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.643949435646419},31.529990946360908,1.3172918617024951,184.10598641600757,24.357198428622102,32.521607548785845,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":34.288974336426676},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.75651005531887},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A91,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.756044145242228},31.757268081764781,1.4330166764652297,185.43307468807575]
[2064,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A92,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":27.183331662017633},5.74,32.923331662017631,1.2352529395392211,157.95406255636001,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A92,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":33.160179585140739},62.209999999999994,95.370179585140733,0.51649584279156269,118.27470250154576,24.357198428622102,32.923331662017631,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":34.415031056728544},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":25.851198836387077},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.799262946543578},31.942744911645359,1.3090836784147273,186.51608783516397,24.357198428622102,32.923331662017631,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":34.803308951473078},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.14285770614865},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A92,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.93238480742086},32.21265555514421,1.4339629977205577,188.09211636463829]
[2065,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A93,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":27.591081636947894},5.74,33.331081636947893,1.2384833318696815,159.91029729313155,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A93,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":33.65758227891785},62.209999999999994,95.867582278917837,0.52154949895323754,118.89156361983102,24.357198428622102,33.331081636947893,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":34.874738641200224},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.196512840410016},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":11.956874620894842},32.361626239223867,1.3113504451077898,188.96196738318804,24.357198428622102,33.331081636947893,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":35.325358585745171},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.535000571740877},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A93,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.111370579532172},32.674873840624329,1.4348965570033714,190.79104366634925]
[2066,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A94,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":28.00494786150211},5.74,33.744947861502112,1.2416825504259776,161.89587555095468,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A94,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":34.162446013101615},62.209999999999994,96.372446013101609,0.52662612551854882,119.51767765489055,24.357198428622102,33.744947861502112,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":35.339651274004268},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.54573666915957},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.116270856585652},32.785615593354464,1.3101608398675024,191.43767308208578,24.357198428622102,33.744947861502112,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":35.855238964531345},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.93302558031699},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A94,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.293041138225155},33.144025400386653,1.4358175093518877,193.5304548775859]
[2067,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A95,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":28.42502207942464},5.74,34.165022079424638,1.2448506948258382,163.91123748264511,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A95,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":34.674882703298138},62.209999999999994,96.884882703298132,0.53172531298713599,120.15318340047597,24.357198428622102,34.165022079424638,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":35.810042256107536},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":26.899075615422632},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.277545355404801},33.214925304892724,1.3094453276798592,193.9444447476782,24.357198428622102,34.165022079424638,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":36.393067548999312},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":27.337020964021736},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A95,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.477436755298529},33.620214233545397,1.4367260084020728,196.31095725699103]
[2068,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A96,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":28.851397410616006},5.74,34.591397410616004,1.247987869582394,165.95682984331091,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A96,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":35.195005943847605},62.209999999999994,97.405005943847598,0.53684664318818498,120.79822173224517,24.357198428622102,34.591397410616004,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":36.29412607014757},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":27.262700070957703},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.443514469325077},33.655288337292603,1.3257986533391724,196.51575758436906,24.357198428622102,34.591397410616004,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":36.938963562234292},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":27.747076278482066},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A96,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.664598306628008},34.103545899201528,1.437622206386403,199.13316717208727]
[2069,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A97,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":29.284168371775245},5.74,35.024168371775247,1.251094183973112,168.03310608938673,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A97,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":35.722931033005317},62.209999999999994,97.932931033005303,0.5419896893821301,121.45293563899089,24.357198428622102,35.024168371775247,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":36.804269995217744},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":27.645899842604738},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.618418344976467},34.1153248028238,1.3669069208996827,199.20194507544826,24.357198428622102,35.024168371775247,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":37.493048015667803},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":28.163282422659297},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A97,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.854567281227427},34.594127539842511,1.4385062541325613,201.99771023590998]
[2070,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A98,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":29.723430897351868},5.74,35.46343089735187,1.2541697519093977,170.14052647915364,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A98,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":36.258774998500392},62.209999999999994,98.468774998500379,0.54715401636910665,122.11747025433782,24.357198428622102,35.46343089735187,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":37.335401588147015},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":28.044864713345927},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.800517884966968},34.591531969162631,1.3958746372522137,201.98255450366955,24.357198428622102,35.46343089735187,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":38.055443735902827},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":28.585731658999183},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A98,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.047385790445837},35.092067905093103,1.4393783010631149,204.90522144568999]
[2071,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A99,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":30.169282360812147},5.74,35.909282360812149,1.257214691806855,172.27955817476709,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A99,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":36.802656623477894},62.209999999999994,99.012656623477881,0.55233918060398801,122.79197288891493,24.357198428622102,35.909282360812149,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":37.87694446198055},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":28.451650123093863},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":12.986186953655473},35.07658139838756,1.4022201435233839,204.81479456932308,24.357198428622102,35.909282360812149,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":38.626275391941363},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.014517633884164},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A99,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.243096577302524},35.59747737582245,1.4402384951956464,207.85634532361672]
[2072,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A100,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":30.621821596224326},5.74,36.361821596224324,1.2602291264557033,174.45067534581472,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A100,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":37.354696472830064},62.209999999999994,99.564696472830065,0.55754473031812801,123.47659306301074,24.357198428622102,36.361821596224324,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":38.42574442491329},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":28.863886768755762},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.174344130007364},35.568304533246476,1.4018559256790049,207.68600290366044,24.357198428622102,36.361821596224324,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":39.205669522820479},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.449735398392427},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A100,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.441743025962062},36.110467988612747,1.4410869831431272,210.85173605971241]
[2073,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A101,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":31.081148920167688},5.74,36.821148920167687,1.2632131828925139,176.65435927442806,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A101,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":37.915016919922515},62.209999999999994,100.1250169199225,0.56277020564748181,124.17148253971794,24.357198428622102,36.821148920167687,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":38.984444183739093},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.283559746282354},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.365895471387523},36.068562880672616,1.4064722904026461,210.60704898554528,24.357198428622102,36.821148920167687,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":39.79375456566278},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.891481429368309},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A101,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.643369171351489},36.631153460594888,1.4419239101147519,213.89205765684946]
[2074,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A102,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":31.547366153970206},5.74,{"$f":"SUM(B102:C102)","v":37.287366153970204},1.2661669922720977,178.89109846197061,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A102,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":38.483742173721346},62.209999999999994,{"$f":"SUM(G102:H102)","v":100.69374217372135},0.56801513876766485,124.87679535857581,24.357198428622102,37.287366153970204,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":39.460749852512997},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.641341569290915},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.529197832484588},36.513223321391955,1.2328199551238868,213.20345471233659,24.357198428622102,37.287366153970204,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":40.390660884147714},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":30.339853650808827},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A102,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.848019708921759},37.15964921465676,1.4427494199176365,216.97798407794357]
[2075,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A103,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":32.02057664627975},5.74,37.760576646279752,1.2690906897406649,181.16138873732629,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A103,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":39.060998306327157},62.209999999999994,101.27099830632716,0.57327905403486046,125.5926878697165,24.357198428622102,{"$f":"D103","v":37.760576646279752},61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":39.931764234029153},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":29.995148788331374},{"$f":"R$38","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.690686065052263},{"$f":"((L103*M103)+(N103*O103)+(P103*Q103)+(R103*S103))/SUM(L103,N103,P103,R103)","v":36.955908895641983},1.2123979588257066,215.78832904541486,24.357198428622102,{"$f":"M103","v":37.760576646279752},61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":40.996520797409921},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":30.794951455570956},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A103,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.055740004555584},{"$f":"((W103*X103)+(Y103*Z103)+(AA103*AB103)+(AC103*AD103))/SUM(W103,Y103,AA103,AC103)","v":37.696072405029561},1.4435636549583508,220.11019939535407]
[2076,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A104,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":32.500885295973944},5.74,38.240885295973946,{"$f":"((D104-D103)/D103)*100","v":1.2719844143098258},{"$f":"F103*(1+(E104/100))","v":183.46573336681232},{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A104,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":39.646913280922064},62.209999999999994,101.85691328092206,{"$f":"((I104-I103)/I103)*100","v":0.57856146813385689},{"$f":"K103*(1+(J104/100))","v":126.31931876852431},{"$f":"L$38","v":24.357198428622102},38.240885295973946,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":40.383530791265095},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":30.334497809388058},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":13.845575142167869},37.386943293559838,{"$f":"((T104-T103)/T103)*100","v":1.1663477121751566},{"$f":"V103*(1+(U104/100))","v":218.30517128437705},{"$f":"W$38","v":24.357198428622102},38.240885295973946,{"$f":"Y$38","v":61.139712406942103},{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":41.61146860937108},{"$f":"AA$38","v":8.3336207898134997},{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":31.25687572740452},{"$f":"AC$38","v":6.16946837462228},{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A104,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.266576104623917},38.240541943257966,{"$f":"((AE104-AE103)/AE103)*100","v":1.4443667562453004},{"$f":"AG103*(1+(AF104/100))","v":223.28939794252582}]
[2077,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A105,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":32.988398575413555},5.74,38.728398575413557,1.2748483087313278,185.80464316574066,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A105,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":40.241616980135895},62.209999999999994,102.4516169801359,0.58386189023187951,127.05684913081424,24.357198428622102,38.728398575413557,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":40.845772844037946},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":30.681715604922616},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.004055764098052},37.827014558332579,1.1770720631460279,220.87478046796855,24.357198428622102,38.728398575413557,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":42.23564063851164},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":31.725728863315585},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A105,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.480574746193273},38.793178524559785,1.4451588633911918,226.51628446790505]
[2078,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A106,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":33.483224554044753},5.74,39.223224554044755,1.2776825193730954,188.17863661165291,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A106,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":40.845241234837928},62.209999999999994,103.05524123483792,0.58917982213893394,127.8054424485385,24.357198428622102,39.223224554044755,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":41.309783211226438},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":31.030261687724703},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.163142656199197},38.270096232176414,1.1713366201833464,223.46196765633943,24.357198428622102,39.223224554044755,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":42.869175248089306},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":32.201614796265318},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A106,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.697783367386172},39.354104654581128,1.4459401146163455,229.79157429116495]
[2079,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A107,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":33.985472922355413},5.74,39.725472922355415,1.2804871960963429,190.5882399592538,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A107,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":41.457919853360487},62.209999999999994,103.66791985336047,0.59451475847444291,128.56526466602864,24.357198428622102,39.725472922355415,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":41.772694970684086},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":31.37798254021255},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.321852888419661},38.714222097118252,1.1605036534202133,226.05525195499595,24.357198428622102,39.725472922355415,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":43.512212876810636},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":32.684639018209296},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A107,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.918250117896964},39.923444676552798,1.4467106467517961,233.1159934617738]
[2080,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A108,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":34.495255016190747},5.74,40.235255016190749,1.2832624921337437,193.03398735706878,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A108,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":42.079788651160889},62.209999999999994,104.28978865116088,0.59986618683971249,129.33648421678114,24.357198428622102,40.235255016190749,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":42.243692886231983},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":31.731777390674317},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.48333547559684},39.165804042633781,1.1664497465109658,228.69207286839972,24.357198428622102,40.235255016190749,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":44.164896069962801},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":33.174908603482436},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A108,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.142023869665419},40.50132479885405,1.4474705952431091,236.4902789199418]
[2081,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A109,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":35.012683841433606},5.74,40.752683841433608,1.2860085639687016,195.51642096585095,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A109,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":42.710985480928301},62.209999999999994,104.92098548092829,0.60523358799652949,130.11927206079494,24.357198428622102,40.752683841433608,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":42.739329035773657},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":32.104079499923706},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.653265331089774},39.636375739410695,1.2014861134082067,231.43977636637891,24.357198428622102,40.752683841433608,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":44.827369511012243},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":33.672532232534664},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A109,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.369154227710398},41.087873122989819,1.4482200941544641,239.91517865998233]
[2082,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A110,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":35.537874099055102},5.74,41.277874099055104,1.2887255712163193,198.0360910787648,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A110,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":43.351650263142226},62.209999999999994,105.56165026314221,0.61061643605165405,130.91380172246892,24.357198428622102,41.277874099055104,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":43.259186486161255},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":32.494575684407593},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":14.831499508526138},40.125675295103676,1.2344709791578317,234.29683323984963,24.357198428622102,41.277874099055104,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":45.499780053677419},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":34.177620216022682},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A110,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.599691541126052},41.683219671987615,1.4489592761731021,243.39145189612341]
[2083,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A111,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":36.070942210540927},5.74,41.810942210540929,1.2914136765052724,200.5935562433724,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A111,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":44.001925017089356},62.209999999999994,106.21192501708936,0.61601419864709472,131.72024932906803,24.357198428622102,41.810942210540929,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":43.791300976245985},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":32.894278868293398},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.01393603679271},40.625414133236475,1.2454340879187145,237.21484586793278,24.357198428622102,41.810942210540929,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":46.182276754482572},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":34.690284519263017},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A111,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.833686914242941},42.287496419220375,1.4496882726140561,246.91986923080657]
[2084,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A112,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":36.612006343699036},5.74,42.352006343699038,1.2940730453610816,203.18938338544913,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A112,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":44.661953892345686},62.209999999999994,106.87195389234569,0.62142633715576889,132.53879364976609,24.357198428622102,42.352006343699038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":44.327305780834685},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":33.296904301286347},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.197706367248832},41.129804922997231,1.2415646720708824,240.16002159113643,24.357198428622102,42.352006343699038,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":46.875010905799812},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":35.210638787051963},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A112,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.071192217956582},42.900837317661633,1.450407213425112,250.50121282551004]
[2085,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A113,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":37.161186438854521},5.74,42.901186438854523,1.2967038460910834,205.82414793465702,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A113,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":45.331883200730871},62.209999999999994,107.54188320073087,0.6268523068830687,133.36961613527464,24.357198428622102,42.901186438854523,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":44.891670723093192},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":33.720832738676457},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.391200028217566},41.655887029739837,1.2790775636488712,243.23185454416293,24.357198428622102,42.901186438854523,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":47.578136069386808},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":35.738798368857736},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A113,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.312260101225931},43.523378329579515,1.4511162271921227,254.13627657413409]
[2086,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A114,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":37.718604235437333},5.74,43.458604235437335,1.2993062496704568,208.49843395210297,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A114,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":46.011861448741833},62.209999999999994,108.22186144874183,0.63229155727333142,134.21290095806583,24.357198428622102,43.458604235437335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":45.480980030342117},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":34.16349838825014},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.593245915132897},42.201315637867005,1.3093674076313964,246.4166531725416,24.357198428622102,43.458604235437335,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":48.291808110427603},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":36.274880344390596},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A114,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.556944002744316},44.155257456676161,1.4518154411446635,257.82586627898746]
[2087,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A115,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":38.284383298968891},{"$f":"$C$50","v":5.74},44.024383298968893,1.3018804296301032,211.21283425981065,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A115,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":46.702039370472953},{"$f":"$H$50","v":62.209999999999994},108.91203937047294,0.63774353212174384,135.06883505319885,24.357198428622102,44.024383298968893,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":46.088094096350268},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":34.619538262538605},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":15.801396199570162},42.76115776072205,1.3265987431744941,249.68561339650117,24.357198428622102,44.024383298968893,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":49.016185232084005},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":36.819003549556456},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A115,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.80529816278548},44.796614770679248,1.4525049811619117,261.5707998294136]
[2088,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A116,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":38.858649048453422},5.74,44.598649048453424,1.3044265619456885,213.96795057213396,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A116,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":47.402569961030046},62.209999999999994,109.61256996103003,0.64320766979138388,135.93760815975889,24.357198428622102,44.598649048453424,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":46.71790085001642},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":35.09262397879688},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.017326717830237},43.338841781381547,1.350955051058333,253.05875380244717,24.357198428622102,44.598649048453424,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":49.751428010565256},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":37.371288602799794},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A116,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.057377635227262},45.447592444392384,1.4531849717787622,265.37190738309613]
[{"$f":"A116+1","v":2089},{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A117,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":39.441528784180221},5.74,45.181528784180223,1.3069448249285291,216.76439362914209,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A117,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":48.113608510445488},62.209999999999994,110.32360851044548,0.64868340343469755,136.81941286291735,24.357198428622102,45.181528784180223,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":47.377876888282444},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":35.588371658476227},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.243600836283964},43.939596048840052,1.3861797933801512,256.56660311303636,24.357198428622102,45.181528784180223,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":50.497699430723735},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":37.93185793184179},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A117,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.313238299755668},46.108334783211227,1.4538555361921464,269.23003155008399]
[{"$f":"A117+1","v":2090},{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A118,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":40.033151715942914},5.74,45.773151715942916,1.309435399117886,219.60278333200529,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A118,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":48.83531263810216},62.209999999999994,111.04531263810216,0.65417016122015959,137.71444463662317,24.357198428622102,45.773151715942916,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":48.043662911787543},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":36.088483567361259},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.47186691991821},44.546518714146337,1.3812659193126731,260.11047016217492,24.357198428622102,45.773151715942916,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":51.255164922184591},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":38.500835800819416},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A118,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.572936874252004},46.77898825711236,1.4545167962676646,273.1460275795767]
[2091,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A119,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":40.633648991682051},5.74,46.373648991682053,1.3118984671749887,222.48374888041147,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A119,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":49.567842327673688},62.209999999999994,111.77784232767368,0.65966736656309233,138.62290188693456,24.357198428622102,46.373648991682053,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":48.754208659637207},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":36.622217196127508},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.715478965498146},45.18671755866955,1.4371467468229082,263.84863932225642,24.357198428622102,46.373648991682053,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":52.023992396017348},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":39.078348337831706},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A119,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.836530927365782},47.459701533121986,1.4551688725463825,277.12076354951165]
[2092,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A120,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":41.243153726557274},5.74,46.983153726557276,1.3143342137784948,225.40792891204373,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A120,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":50.311359962588789},62.209999999999994,112.52135996258878,0.6651744383609518,139.54498599600063,24.357198428622102,46.983153726557276,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":49.477979686356292},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":37.165885126947906},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":16.963625324665202},45.83830389545777,1.4419864331641561,267.65330090537157,24.357198428622102,46.983153726557276,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":52.80435228195762},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":39.664523562899177},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A120,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.104078891276266},48.150625508271773,1.455811884252143,281.15512055899575]
[2093,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A121,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":41.861801032455638},5.74,47.60180103245564,1.3167428255218905,228.37597164415058,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A121,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":51.066030362027618},62.209999999999994,113.27603036202761,0.6706907912326604,140.48090136670271,24.357198428622102,47.60180103245564,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":50.211151572926305},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":37.716614608776005},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.214994787630179},46.498652096340557,1.4406034795458964,271.50912367133378,24.357198428622102,47.60180103245564,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":53.596417566186972},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":40.259491416342655},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A121,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.375640074645407},48.8519133430488,1.4564459492983179,285.24999292362207]
[2094,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A122,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":42.489728047942464},5.74,48.229728047942466,1.3191244908122184,231.38853501723895,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A122,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":51.832020817458023},62.209999999999994,114.04202081745802,0.67621583576183242,141.4308554679653,24.357198428622102,48.229728047942466,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":50.956869407725677},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":38.276768106573584},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.470665654299491},47.169981866662823,1.4437617867531694,275.42906864644885,24.357198428622102,48.229728047942466,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":54.400363829679769},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":40.863383787587793},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A122,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.651274675765087},49.563720495347489,1.4570711842957396,289.40628837371781]
[2095,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A123,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":43.127073968661598},5.74,48.8670739686616,1.3214793997709977,234.44628684092368,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A123,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":52.609501129719888},62.209999999999994,114.81950112971988,0.68174897874384033,142.39505888074683,24.357198428622102,48.8670739686616,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":51.716074165876286},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":38.847052443325481},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.730960539895261},47.852981227658418,1.4479534101290417,279.4171532384018,24.357198428622102,48.8670739686616,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":55.216369287124955},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":41.476334544401602},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A123,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.931043795901559},50.286204754930651,1.4576877045599934,293.6249282555649]
[2096,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A124,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":43.773980078191514},5.74,49.513980078191516,1.3238077441362164,237.5499049419636,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A124,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":53.398643646665676},62.209999999999994,115.60864364666567,0.68728962343621081,143.37372534472007,24.357198428622102,49.513980078191516,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":52.488101021547472},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":39.426968228381398},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":17.995651507537914},48.547222439631241,1.4507794376906251,283.47087984296508,24.357198428622102,49.513980078191516,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":56.044614826431832},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":42.098479562567626},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A124,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":19.215009452840082},51.019526278407561,1.4582956241194689,297.90684773563976]
[2097,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A125,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":44.430589779364382},5.74,50.170589779364384,1.3261097171666736,240.70007731451918,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A125,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":54.199623301365655},62.209999999999994,116.40962330136566,0.69283716981233523,144.36707180565296,24.357198428622102,50.170589779364384,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":53.271583712808543},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":40.0154891802664},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.264270131563467},49.251790677098988,1.4513049399353004,287.5849067254041,24.357198428622102,50.170589779364384,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":56.885284048828304},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":42.729956756006139},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A125,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":19.503234594632683},51.763847624736613,1.4588950557231317,302.25299600791567]
[2098,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A126,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":45.097048626054836},5.74,50.837048626054838,1.3283855135475682,243.89750227266305,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A126,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":55.012617650886128},62.209999999999994,117.22261765088612,0.6983910148182122,145.37531846349978,24.357198428622102,50.837048626054838,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":54.065907884508064},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":40.612153819891596},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.536605779066701},49.966294325087198,1.4507160819239777,291.75694721645561,24.357198428622102,50.837048626054838,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":57.738563309560725},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":43.370906107346229},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A126,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":19.795783113552172},52.519333791260621,1.459486110848879,306.66433650427581]
[2099,{"$f":"$B$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A127,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":45.773504355445652},5.74,51.513504355445654,1.3306353292982511,247.14288860517908,{"$f":"$G$50*(INDEX('A5.3.1'!$J$30:$J$119,MATCH($A127,'A5.3.1'!$A$30:$A$119,0))/INDEX('A5.3.1'!$J$30:$J$119,MATCH($A$50,'A5.3.1'!$A$30:$A$119,0)))","v":55.837806915649416},62.209999999999994,118.0478069156494,0.70395055263214701,146.39868882121434,24.357198428622102,51.513504355445654,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$V$45:$V$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$V$45:$V$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":54.870623345796467},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":41.216623981844684},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$W$45:$W$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$W$45:$W$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":18.812504101205061},50.690456418917819,1.4493011811504946,295.98538409855234,24.357198428622102,51.513504355445654,61.139712406942103,{"$f":"'Source VoT'!$D$31*(INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$Z$45:$Z$155,MATCH('Source VoT'!$F$31,'Annual Parameters'!$B$45:$B$155,0)))","v":58.604641759204121},8.3336207898134997,{"$f":"'Source VoT'!$D$47*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$47,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$47,'Annual Parameters'!$B$45:$B$155,0)))","v":44.021469698956416},6.16946837462228,{"$f":"'Source VoT'!$D$48*(INDEX('Annual Parameters'!$D$45:$D$155,MATCH($B$14,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$D$45:$D$155,MATCH('Source VoT'!$E$48,'Annual Parameters'!$B$45:$B$155,0)))*(INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH($A127,'Annual Parameters'!$B$45:$B$155,0))/INDEX('Annual Parameters'!$AA$45:$AA$155,MATCH('Source VoT'!$F$48,'Annual Parameters'!$B$45:$B$155,0)))","v":20.092719860255453},53.286152250282484,1.4600688997114886,311.14184710808132]

{"sheet":"A1.3.5","index":28,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£ per hour"]
["TAG Table A 1.3.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p per min"]
["Values of Time per vehicle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E21=\"£ per hour\",1,10/6)","v":1}]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"These values were calculated by multiplication of the appropriate figures from tables A1.3.1. and A1.3.3. Average car, average LGV and average PSV values also use the journey purpose split data from A 1.3.4 as weights. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The values are based on distance travelled."]
["Links:",null,null,null,"Beyond 2036, car passenger occupancies are assumed to remain constant."]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3",null,null,null,"Important notice for users (May 2026)"]
["Parameters:",null,null,null,"The values in Table A 1.3.5 should be used for modelling purposes only."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[null,null,null,null,"Data Book source worksheets: A 1.3.2, Forecast occupancies, VoT5."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 9)"]
[]
[null,null,null,null,"£ per hour","  ← ","Use drop-down menu to select £ per hour or p per min"]
[]
["Table A 1.3.5:  Market  Price Values of Time per Vehicle based on distance travelled"]
[null,{"$f":"CONCATENATE(\"  (\",'A1.3.6'!E21,\", \",B14,\" prices and \",B15,\" values)\")","v":"  (£ per hour, 2023 prices and 2023 values)"}]
["Vehicle ",null,null,"Weekday"]
["Type"," Journey Purpose",null,"7am – 10am","10am – 4pm","4pm – 7pm","7pm – 7am","Average","Weekend","All Week"]
["Car","Work ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":30.459215212524867},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,15,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":30.743675305410193},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,28,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":29.426459307090227},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,41,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":31.565882947789486},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,54,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":30.547103567680811},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,67,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":32.526708474500133},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,80,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,37,)) * $U$5))","v":30.744712105502646}]
[null,"Commuting ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.403233094047838},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.694459727416955},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.639844739428629},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.806884352656574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.620044113004809},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.383571360202716},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)","v":16.600493125103572}]
[null,"Other ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":12.08366705953679},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":12.337460811104361},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":12.56446191635194},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":12.567623552680892},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":12.369725169047806},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":14.807933310788489},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)","v":13.213103493479029}]
[null,"Average Car",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D27*'VoT5'!$D$28)+(D28*'VoT5'!$D$29)+(D29*'VoT5'!$D$30))/100))","v":16.288773598999324},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((E27*'VoT5'!$E$28)+(E28*'VoT5'!$E$29)+(E29*'VoT5'!$E$30))/100))","v":14.983159707825768},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((F27*'VoT5'!$F$28)+(F28*'VoT5'!$F$29)+(F29*'VoT5'!$F$30))/100))","v":15.65105127424542},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((G27*'VoT5'!$G$28)+(G28*'VoT5'!$G$29)+(G29*'VoT5'!$G$30))/100))","v":16.48532932041304},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((H27*'VoT5'!$H$28)+(H28*'VoT5'!$H$29)+(H29*'VoT5'!$H$30))/100))","v":15.684071503585365},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((I27*'VoT5'!$I$28)+(I28*'VoT5'!$I$29)+(I29*'VoT5'!$I$30))/100))","v":15.562575929329542},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((J27*'VoT5'!$J$28)+(J28*'VoT5'!$J$29)+(J29*'VoT5'!$J$30))/100))","v":15.652234400825291}]
["LGV","Work (freight)",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,6,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,19,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,32,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,45,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,58,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,71,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":34.12080191203858},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,84,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,39,)) * $U$5)","v":32.496001820989122}]
[null,"Work (services)",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,6,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,19,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,32,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,45,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,58,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,71,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":31.076878639756},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,84,TRUE) * VLOOKUP($B15, 'A1.3.2'!$B$27:$BB$106,40,)) * $U$5)","v":29.597027275958091}]
[null,"Commuting ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H33)","v":22.64841050129538},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H33)","v":22.64841050129538},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H33)","v":22.64841050129538},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H33)","v":22.64841050129538},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,59,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)))","v":22.64841050129538},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,72,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)))","v":31.490598162760016},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,85,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)*$U$5)))","v":24.665049792506615}]
[null,"Other",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H34)","v":10.337414234340836},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H34)","v":10.337414234340836},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H34)","v":10.337414234340836},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",H34)","v":10.337414234340836},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,59,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)))","v":10.337414234340836},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,72,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)))","v":14.373254038158832},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,85,TRUE)*(VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)*$U$5)))","v":11.257868926439679}]
[null,"Average LGV",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(D31*'VoT5'!D$31 + D32*'VoT5'!D$32 + D33*'VoT5'!D$33 + D34*'VoT5'!D$34)/100)","v":28.535849150471574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(E31*'VoT5'!E$31 + E32*'VoT5'!E$32 + E33*'VoT5'!E$33 + E34*'VoT5'!E$34)/100)","v":28.535849150471574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(F31*'VoT5'!F$31 + F32*'VoT5'!F$32 + F33*'VoT5'!F$33 + F34*'VoT5'!F$34)/100)","v":28.535849150471574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(G31*'VoT5'!G$31 + G32*'VoT5'!G$32 + G33*'VoT5'!G$33 + G34*'VoT5'!G$34)/100)","v":28.535849150471574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(H31*'VoT5'!H$31 + H32*'VoT5'!H$32 + H33*'VoT5'!H$33 + H34*'VoT5'!H$34)/100)","v":28.535849150471574},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(I31*'VoT5'!I$31 + I32*'VoT5'!I$32 + I33*'VoT5'!I$33 + I34*'VoT5'!I$34)/100)","v":30.822246050170282},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(J31*'VoT5'!J$31 + J32*'VoT5'!J$32 + J33*'VoT5'!J$33 + J34*'VoT5'!J$34)/100)","v":28.760695382831262}]
["OGV1","Working",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481}]
["OGV2","Working",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,41,)) * $U$5)","v":102.9059006574481}]
["PSV ","Work ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":29.38269102514074},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":26.708171317419499},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":29.47443273309322},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":33.940189006272988},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":28.834282333884648},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":25.948251213320709},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,42,)) * $U$5)","v":28.302454612359092}]
["(Occupants)","Commuting ",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":56.410805873043358},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":25.464438324439314},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":79.006796565381293},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":121.96142889350371},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":55.997038239264342},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":29.687659218616581},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,52,)) * $U$5)","v":51.14883788563511}]
[null,"Other",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":61.864357138355572},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":77.201299767891228},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":51.509291554956242},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":29.879628471095849},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":62.301751808614902},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":75.618090645776945},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B15,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B15,'A1.3.2'!$B$27:$BB$106,53,)) * $U$5)","v":64.755640158039938}]
[null,"Total",null,{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(D38:D40))","v":147.65785403653967},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(E38:E40))","v":129.37390940975004},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(F38:F40))","v":159.99052085343075},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(G38:G40))","v":185.78124637087254},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(H38:H40))","v":147.1330723817639},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(I38:I40))","v":131.25400107771424},{"$f":"IF(ISERROR(MATCH($B15,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(J38:J40))","v":144.20693265603416}]

{"sheet":"A1.3.6","index":29,"n_rows":110,"n_cols":96,"rows_kept":110,"cut":false,"hidden":false,"merged":[[0,55,0,67],[0,68,0,80],[0,81,0,93],[0,3,0,15],[0,16,0,28],[0,29,0,41],[0,42,0,54],[20,0,20,1],[19,0,19,1],[18,0,18,1],[11,0,11,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[9,0,9,1],[24,42,24,54],[24,55,24,67],[23,68,23,80],[23,81,23,93],[24,3,24,15],[24,16,24,28],[24,29,24,41]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£ per hour"]
["TAG Table A 1.3.6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p per min"]
["Forecast values of time per vehicle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E21=\"£ per hour\",1,10/6)","v":1}]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"These values were calculated by multiplication of the appropriate figures from A 1.3.2 and A 1.3.3. Average car, average LGV and average PSV values also use the journey purpose split data from A 1.3.4 as weights. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The values are based on distance travelled."]
["Links:",null,null,null,"Beyond 2036, car passenger occupancies are assumed to remain constant."]
["Contents"]
["TAG Unit 3.5.6"]
["TAG Unit A 1.3",null,null,null,"Important notice for users (May 2026)"]
["Parameters:",null,null,null,"The values in Table A 1.3.6 should be used for modelling purposes only."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
["Sheet Navigation:"]
["7am-10am","10am-4pm"]
["4-7pm","7pm-7am",null,null,"Data Book source worksheets: A 1.3.2, Forecast occupancies, VoT5."]
["Weekday average",null,null,null,"TAG 1: Unit 3.5.6 (Table 9)"]
["Weekend average"]
["All week average",null,null,null,"£ per hour","   ←","Use drop-down menu to select £ per hour or p per min"]
[]
[{"$f":"CONCATENATE(\"Table A 1.3.6:  Market Price Values of Time per Vehicle based on distance travelled (\",E21,\", \",B14,\" prices)\")","v":"Table A 1.3.6:  Market Price Values of Time per Vehicle based on distance travelled (£ per hour, 2023 prices)"}]
[null,null,null,"Weekdays",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weekend average",null,null,null,null,null,null,null,null,null,null,null,null,"All Week"]
[null,null,null,"AM peak 7am - 10am",null,null,null,null,null,null,null,null,null,null,null,null,"IP 10am - 4pm",null,null,null,null,null,null,null,null,null,null,null,null,"PM peak 4pm - 7pm",null,null,null,null,null,null,null,null,null,null,null,null,"Night 7pm - 7am",null,null,null,null,null,null,null,null,null,null,null,null,"Average Weekday"]
[null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)",null,null,null,"Car",null,null,null,"LGV",null,null,"OGV1","OGV2","PSV (occupants)"]
[null,"Year",null,"Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total","Work","Commuting","Other","Average","Work","Non-work","Average","Work","Work","Work","Commuting","Other","Total"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":27.189184295674266},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.642219916932657},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":10.786392504105486},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D28*'VoT5'!$D$28)+(E28*'VoT5'!$D$29)+(F28*'VoT5'!$D$30))/100))","v":14.54004852861717},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.542184860306975},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((H28*SUM('VoT5'!$D$31:$D$32)+I28*SUM('VoT5'!$D$33:$D$34))/100))","v":26.52825338359656},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.22823325588837},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.354672188631902},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.222742799903244},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M28:O28))","v":131.80564824442351},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.443105410721362},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.902181132322925},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.012939545331411},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q28*'VoT5'!$E$28)+(R28*'VoT5'!$E$29)+(S28*'VoT5'!$E$30))/100))","v":13.374602325935193},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.542184860306975},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((U28*SUM('VoT5'!$E$31:$E$32)+V28*SUM('VoT5'!$E$33:$E$34))/100))","v":26.52825338359656},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.840843799913682},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":22.730635105277202},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.913146731097029},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z28:AB28))","v":115.48462563628792},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":26.267302676289603},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.853429483163229},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.215570336795805},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD28*'VoT5'!$F$28)+(AE28*'VoT5'!$F$29)+(AF28*'VoT5'!$F$30))/100))","v":13.97079059809538},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.542184860306975},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH28*SUM('VoT5'!$F$31:$F$32)+AI28*SUM('VoT5'!$F$33:$F$34))/100))","v":26.52825338359656},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.310125786201965},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":70.524809567111973},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":45.979373114361699},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM28:AO28))","v":142.81430846767563},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.177042741738674},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.002536109747137},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.218392547158876},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ28*'VoT5'!$G$28)+(AR28*'VoT5'!$G$29)+(AS28*'VoT5'!$G$30))/100))","v":14.715502482259719},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B28, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.542184860306975},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU28*SUM('VoT5'!$G$31:$G$32)+AV28*SUM('VoT5'!$G$33:$G$34))/100))","v":26.52825338359656},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.296448791698182},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":108.86793188898996},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":26.671820646673776},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ28:BB28))","v":165.83620132736192},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.267637160237765},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.835754606208894},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.041740076408301},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD28*'VoT5'!$H$28)+(BE28*'VoT5'!$H$29)+(BF28*'VoT5'!$H$30))/100))","v":14.000265851963382},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":15.542184860306975},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH28*SUM('VoT5'!$H$31:$H$32)+BI28*SUM('VoT5'!$H$33:$H$34))/100))","v":26.52825338359656},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.738700453684718},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":49.98532569129415},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.613179789715652},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM28:BO28))","v":131.33720593469451},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.034716261540389},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.624669021370918},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.218187829722089},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ28*'VoT5'!$I$28)+(BR28*'VoT5'!$I$29)+(BS28*'VoT5'!$I$30))/100))","v":13.891813761635326},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.811444681300504},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.610024155084353},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU28*SUM('VoT5'!$I$31:$I$32)+BV28*SUM('VoT5'!$I$33:$I$34))/100))","v":28.621985349633032},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.162506961089484},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.500460769265793},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.499907279607243},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ28:CB28))","v":117.16287500996252},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.444030902353198},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.818302567162574},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.794575254003693},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD28*'VoT5'!$J$28)+(CE28*'VoT5'!$J$29)+(CF28*'VoT5'!$J$30))/100))","v":13.971846706941284},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.391852077429053},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":16.926078032800064},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH28*SUM('VoT5'!$J$31:$J$32)+CI28*SUM('VoT5'!$J$33:$J$34))/100))","v":26.728960644343775},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0518717728883},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.263968526640159},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.657616917531186},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B28,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B28,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":57.80362435987287},{"$f":"IF(ISERROR(MATCH($B28,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM28:CO28))","v":128.7252098040442}]
[null,{"$f":"B28+1","v":2011},null,{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":27.19294702482944},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.644246263408474},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":10.787885240081417},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D29*'VoT5'!$D$28)+(E29*'VoT5'!$D$29)+(F29*'VoT5'!$D$30))/100))","v":14.542060735527143},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.544335753525138},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((H29*SUM('VoT5'!$D$31:$D$32)+I29*SUM('VoT5'!$D$33:$D$34))/100))","v":26.465870828814182},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.231862998395073},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.361640804942084},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.230385111717474},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M29:O29))","v":131.82388891505462},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.446903280187193},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.904243455002872},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.014463633301864},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q29*'VoT5'!$E$28)+(R29*'VoT5'!$E$29)+(S29*'VoT5'!$E$30))/100))","v":13.376453245976167},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.544335753525138},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((U29*SUM('VoT5'!$E$31:$E$32)+V29*SUM('VoT5'!$E$33:$E$34))/100))","v":26.465870828814182},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.844143150018276},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":22.733780812867987},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.922683666944764},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z29:AB29))","v":115.50060762983102},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":26.270937825639177},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.855485059070281},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.217122466975191},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD29*'VoT5'!$F$28)+(AE29*'VoT5'!$F$29)+(AF29*'VoT5'!$F$30))/100))","v":13.972724025024728},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.544335753525138},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH29*SUM('VoT5'!$F$31:$F$32)+AI29*SUM('VoT5'!$F$33:$F$34))/100))","v":26.465870828814182},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.313766861869968},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":70.534569542043002},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":45.985736230146003},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM29:AO29))","v":142.83407263405897},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.180942181276023},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.004612320618628},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.219945067905815},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ29*'VoT5'!$G$28)+(AR29*'VoT5'!$G$29)+(AS29*'VoT5'!$G$30))/100))","v":14.717538970358104},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B29, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.544335753525138},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU29*SUM('VoT5'!$G$31:$G$32)+AV29*SUM('VoT5'!$G$33:$G$34))/100))","v":26.465870828814182},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.300641537237247},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":108.88299819391942},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":26.67551177753219},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ29:BB29))","v":165.85915150868885},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.271410746536631},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.837807736078062},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.043268150103252},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD29*'VoT5'!$H$28)+(BE29*'VoT5'!$H$29)+(BF29*'VoT5'!$H$30))/100))","v":14.002203357992562},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":15.544335753525138},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH29*SUM('VoT5'!$H$31:$H$32)+BI29*SUM('VoT5'!$H$33:$H$34))/100))","v":26.465870828814182},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.742262449423908},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":49.992243193498858},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.620876134362526},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM29:BO29))","v":131.35538177728529},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.038734395082074},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.626692938966718},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.220017103457726},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ29*'VoT5'!$I$28)+(BR29*'VoT5'!$I$29)+(BS29*'VoT5'!$I$30))/100))","v":13.893736258908167},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.734448652862202},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.613014780586319},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU29*SUM('VoT5'!$I$31:$I$32)+BV29*SUM('VoT5'!$I$33:$I$34))/100))","v":28.556589856935339},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.165712435711363},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.504128185517697},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.509248636314766},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ29:CB29))","v":117.17908925754382},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.447828899898425},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.820353281832542},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.796207513055622},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD29*'VoT5'!$J$28)+(CE29*'VoT5'!$J$29)+(CF29*'VoT5'!$J$30))/100))","v":13.973780280026231},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.318522526535428},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":16.928420443907513},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH29*SUM('VoT5'!$J$31:$J$32)+CI29*SUM('VoT5'!$J$33:$J$34))/100))","v":26.66660586557164},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.88790209879551},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.267464823914718},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.663935505263098},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B29,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B29,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":57.811623841589146},{"$f":"IF(ISERROR(MATCH($B29,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM29:CO29))","v":128.74302417076697}]
[null,{"$f":"B29+1","v":2012},null,{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":27.42418175925193},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.768773347304341},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":10.879619827590188},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D30*'VoT5'!$D$28)+(E30*'VoT5'!$D$29)+(F30*'VoT5'!$D$30))/100))","v":14.665718886630259},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.676516732161197},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((H30*SUM('VoT5'!$D$31:$D$32)+I30*SUM('VoT5'!$D$33:$D$34))/100))","v":26.481520640268169},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.454925172138232},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.789890108924418},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.700035695072742},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M30:O30))","v":132.9448509761354},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.680297527045351},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.030981420326709},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.108124926089557},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q30*'VoT5'!$E$28)+(R30*'VoT5'!$E$29)+(S30*'VoT5'!$E$30))/100))","v":13.490199674821264},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.676516732161197},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((U30*SUM('VoT5'!$E$31:$E$32)+V30*SUM('VoT5'!$E$33:$E$34))/100))","v":26.481520640268169},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.04690139110895},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":22.927097107857374},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.508766464034011},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z30:AB30))","v":116.48276496300034},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":26.494332271470835},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.981808408253981},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.312507065498744},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD30*'VoT5'!$F$28)+(AE30*'VoT5'!$F$29)+(AF30*'VoT5'!$F$30))/100))","v":14.09154083168181},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.676516732161197},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH30*SUM('VoT5'!$F$31:$F$32)+AI30*SUM('VoT5'!$F$33:$F$34))/100))","v":26.481520640268169},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.537525503638516},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.134358981590196},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":46.376775108524704},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM30:AO30))","v":144.04865959375343},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.420578314686388},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.132203770780416},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.315353668365459},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ30*'VoT5'!$G$28)+(AR30*'VoT5'!$G$29)+(AS30*'VoT5'!$G$30))/100))","v":14.842689297465206},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B30, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.676516732161197},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU30*SUM('VoT5'!$G$31:$G$32)+AV30*SUM('VoT5'!$G$33:$G$34))/100))","v":26.481520640268169},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.558302495878351},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":109.80888280464242},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":26.902346510664632},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ30:BB30))","v":167.2695318111854},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.50331269580105},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.963980766464624},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.137174381579888},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD30*'VoT5'!$H$28)+(BE30*'VoT5'!$H$29)+(BF30*'VoT5'!$H$30))/100))","v":14.121270841625678},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":15.676516732161197},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH30*SUM('VoT5'!$H$31:$H$32)+BI30*SUM('VoT5'!$H$33:$H$34))/100))","v":26.481520640268169},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.961161313732049},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.417351331556787},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":56.093847251083794},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM30:BO30))","v":132.47235989637264},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.285664749106626},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.751070758484884},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.332433280387269},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ30*'VoT5'!$I$28)+(BR30*'VoT5'!$I$29)+(BS30*'VoT5'!$I$30))/100))","v":14.011881394521135},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.730125058726813},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.796800661840567},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU30*SUM('VoT5'!$I$31:$I$32)+BV30*SUM('VoT5'!$I$33:$I$34))/100))","v":28.579547947742459},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.362701653462878},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.729505561367468},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.083312314121613},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ30:CB30))","v":118.17551952895195},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.681231017747102},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.946377888582333},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.896516350820923},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD30*'VoT5'!$J$28)+(CE30*'VoT5'!$J$29)+(CF30*'VoT5'!$J$30))/100))","v":14.092606068528658},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.314404817835058},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.072370961737192},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH30*SUM('VoT5'!$J$31:$J$32)+CI30*SUM('VoT5'!$J$33:$J$34))/100))","v":26.683962623789121},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.62621978295995},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.482326255180432},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":46.052237956983532},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B30,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B30,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.303223941914318},{"$f":"IF(ISERROR(MATCH($B30,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM30:CO30))","v":129.83778815407828}]
[null,2013,null,{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":27.709439559542769},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.922393529486255},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":10.992786245726695},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D31*'VoT5'!$D$28)+(E31*'VoT5'!$D$29)+(F31*'VoT5'!$D$30))/100))","v":14.818267128397679},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.839578978411456},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((H31*SUM('VoT5'!$D$31:$D$32)+I31*SUM('VoT5'!$D$33:$D$34))/100))","v":26.850808534121025},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.730101067182659},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.318190732683156},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":56.279410124471632},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M31:O31))","v":134.32770192433745},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.968219363812537},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.187329009247152},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.223668183116841},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q31*'VoT5'!$E$28)+(R31*'VoT5'!$E$29)+(S31*'VoT5'!$E$30))/100))","v":13.63052053173892},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.839578978411456},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((U31*SUM('VoT5'!$E$31:$E$32)+V31*SUM('VoT5'!$E$33:$E$34))/100))","v":26.850808534121025},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.297029772508136},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":23.165577633747112},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.231775011618879},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z31:AB31))","v":117.69438241787412},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":26.769918066893325},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.137644514812594},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.430176241906903},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD31*'VoT5'!$F$28)+(AE31*'VoT5'!$F$29)+(AF31*'VoT5'!$F$30))/100))","v":14.238116652088852},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.839578978411456},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH31*SUM('VoT5'!$F$31:$F$32)+AI31*SUM('VoT5'!$F$33:$F$34))/100))","v":26.850808534121025},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.813560581614045},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.874276436423386},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":46.859171884048479},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM31:AO31))","v":145.54700890208591},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.716200321724241},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.289604243075255},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.433052454250362},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ31*'VoT5'!$G$28)+(AR31*'VoT5'!$G$29)+(AS31*'VoT5'!$G$30))/100))","v":14.997078330347362},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B31, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":15.839578978411456},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU31*SUM('VoT5'!$G$31:$G$32)+AV31*SUM('VoT5'!$G$33:$G$34))/100))","v":26.850808534121025},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.876160444280249},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":110.9510806151817},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":27.182176343170219},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ31:BB31))","v":169.00941740263218},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.789393591456889},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.119631435443884},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.253019801998793},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD31*'VoT5'!$H$28)+(BE31*'VoT5'!$H$29)+(BF31*'VoT5'!$H$30))/100))","v":14.268155904339883},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":15.839578978411456},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH31*SUM('VoT5'!$H$31:$H$32)+BI31*SUM('VoT5'!$H$33:$H$34))/100))","v":26.850808534121025},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.231201230852008},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.941776922941266},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":56.677317985677234},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM31:BO31))","v":133.85029613947052},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.590285115895391},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":14.904506803849502},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.471113100389726},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ31*'VoT5'!$I$28)+(BR31*'VoT5'!$I$29)+(BS31*'VoT5'!$I$30))/100))","v":14.157628622264362},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.154609135266064},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.023524196010445},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU31*SUM('VoT5'!$I$31:$I$32)+BV31*SUM('VoT5'!$I$33:$I$34))/100))","v":28.975350636489811},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":23.605713202212911},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":27.007537556131556},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.791493731446451},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ31:CB31))","v":119.40474448979091},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.969162564393926},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.101845457906419},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.020260209986908},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD31*'VoT5'!$J$28)+(CE31*'VoT5'!$J$29)+(CF31*'VoT5'!$J$30))/100))","v":14.239192969197724},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.71867536692006},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.249952449091928},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH31*SUM('VoT5'!$J$31:$J$32)+CI31*SUM('VoT5'!$J$33:$J$34))/100))","v":27.055356256125361},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.19577976805239},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.747385479104011},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":46.531258998099851},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B31,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B31,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.909675924968433},{"$f":"IF(ISERROR(MATCH($B31,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM31:CO31))","v":131.18832040217231}]
[null,2014,null,{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":28.37254913424691},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.279498623786061},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.255852620510405},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D32*'VoT5'!$D$28)+(E32*'VoT5'!$D$29)+(F32*'VoT5'!$D$30))/100))","v":15.17288039266993},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.218633071414562},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((H32*SUM('VoT5'!$D$31:$D$32)+I32*SUM('VoT5'!$D$33:$D$34))/100))","v":27.119150560435543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.369774269968666},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.546277051722967},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":57.626222485365645},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M32:O32))","v":137.54227380705728},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.637521751098927},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.550774226483432},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.492259751688056},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q32*'VoT5'!$E$28)+(R32*'VoT5'!$E$29)+(S32*'VoT5'!$E$30))/100))","v":13.956710047531006},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.218633071414562},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((U32*SUM('VoT5'!$E$31:$E$32)+V32*SUM('VoT5'!$E$33:$E$34))/100))","v":27.119150560435543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.878477587228478},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":23.719948872453717},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":71.912478887227664},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z32:AB32))","v":120.51090534690985},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.410544123081063},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.499900741419772},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.703709717395542},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD32*'VoT5'!$F$28)+(AE32*'VoT5'!$F$29)+(AF32*'VoT5'!$F$30))/100))","v":14.578846440487006},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.218633071414562},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH32*SUM('VoT5'!$F$31:$F$32)+AI32*SUM('VoT5'!$F$33:$F$34))/100))","v":27.119150560435543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.455231038909684},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":73.594286715862978},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":47.980550231389252},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM32:AO32))","v":149.03006798616192},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.403402505714272},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.655496990390978},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.706654759855169},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ32*'VoT5'!$G$28)+(AR32*'VoT5'!$G$29)+(AS32*'VoT5'!$G$30))/100))","v":15.355970693077102},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B32, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.218633071414562},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU32*SUM('VoT5'!$G$31:$G$32)+AV32*SUM('VoT5'!$G$33:$G$34))/100))","v":27.119150560435543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.615052242387804},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":113.60623081125843},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":27.832668077429954},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ32:BB32))","v":173.05395113107619},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.454416531604043},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.481456594314249},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.52231377884037},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD32*'VoT5'!$H$28)+(BE32*'VoT5'!$H$29)+(BF32*'VoT5'!$H$30))/100))","v":14.609604556637894},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":16.218633071414562},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH32*SUM('VoT5'!$H$31:$H$32)+BI32*SUM('VoT5'!$H$33:$H$34))/100))","v":27.119150560435543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.858935352099458},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.160855351339528},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.033652607461747},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM32:BO32))","v":137.05344331090072},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.298404864633447},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.261183854160748},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.793487865840884},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ32*'VoT5'!$I$28)+(BR32*'VoT5'!$I$29)+(BS32*'VoT5'!$I$30))/100))","v":14.496432266212318},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.416648833187971},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.550565160939424},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU32*SUM('VoT5'!$I$31:$I$32)+BV32*SUM('VoT5'!$I$33:$I$34))/100))","v":29.275823704452634},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.170617245417073},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":27.653850041238623},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.437730496845475},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ32:CB32))","v":122.26219778350116},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.638487523242439},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.463244983772725},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.307914877940393},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD32*'VoT5'!$J$28)+(CE32*'VoT5'!$J$29)+(CF32*'VoT5'!$J$30))/100))","v":14.579948514745492},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":28.968236983988543},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.66275793393778},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH32*SUM('VoT5'!$J$31:$J$32)+CI32*SUM('VoT5'!$J$33:$J$34))/100))","v":27.32859327689307},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.0151393461387},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.363541493306478},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":47.644790121613738},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B32,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B32,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":60.319432699897902},{"$f":"IF(ISERROR(MATCH($B32,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM32:CO32))","v":134.32776431481813}]
[null,2015,null,{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":28.771327272036512},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.494253032306846},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.414054406539682},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D33*'VoT5'!$D$28)+(E33*'VoT5'!$D$29)+(F33*'VoT5'!$D$30))/100))","v":15.386136274588196},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.446587079463303},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((H33*SUM('VoT5'!$D$31:$D$32)+I33*SUM('VoT5'!$D$33:$D$34))/100))","v":27.446959086853361},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.754458337778608},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":53.284818605085526},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.436163022672709},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M33:O33))","v":139.47543996553685},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.040024097320185},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.769341432337285},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.653784256274808},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q33*'VoT5'!$E$28)+(R33*'VoT5'!$E$29)+(S33*'VoT5'!$E$30))/100))","v":14.152872571246785},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.446587079463303},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((U33*SUM('VoT5'!$E$31:$E$32)+V33*SUM('VoT5'!$E$33:$E$34))/100))","v":27.446959086853361},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.228146308087261},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":24.053334392206121},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.923213745022579},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z33:AB33))","v":122.20469444531597},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":27.795801213992505},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.717752916927196},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.868206165855279},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD33*'VoT5'!$F$28)+(AE33*'VoT5'!$F$29)+(AF33*'VoT5'!$F$30))/100))","v":14.783753134177086},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.446587079463303},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH33*SUM('VoT5'!$F$31:$F$32)+AI33*SUM('VoT5'!$F$33:$F$34))/100))","v":27.446959086853361},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.841116207509639},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":74.62865949885277},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":48.654920178934731},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM33:AO33))","v":151.12469588529714},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.816669358841459},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.875536081924812},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.871192601090092},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ33*'VoT5'!$G$28)+(AR33*'VoT5'!$G$29)+(AS33*'VoT5'!$G$30))/100))","v":15.57179992181374},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B33, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.446587079463303},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU33*SUM('VoT5'!$G$31:$G$32)+AV33*SUM('VoT5'!$G$33:$G$34))/100))","v":27.446959086853361},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.059403985323812},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":115.20297423215624},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":28.223858149676104},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ33:BB33))","v":175.48623636715615},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.854345321318124},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.699049536060157},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.684260694854595},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD33*'VoT5'!$H$28)+(BE33*'VoT5'!$H$29)+(BF33*'VoT5'!$H$30))/100))","v":14.814943557774955},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":16.446587079463303},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH33*SUM('VoT5'!$H$31:$H$32)+BI33*SUM('VoT5'!$H$33:$H$34))/100))","v":27.446959086853361},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.236439543634823},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.893979776081906},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.8493196032763},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM33:BO33))","v":138.97973892299302},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.724251037733556},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.475680847329437},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.987356290519159},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ33*'VoT5'!$I$28)+(BR33*'VoT5'!$I$29)+(BS33*'VoT5'!$I$30))/100))","v":14.700180622990574},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.778633328324485},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.86751491185651},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU33*SUM('VoT5'!$I$31:$I$32)+BV33*SUM('VoT5'!$I$33:$I$34))/100))","v":29.631276770480032},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.510336940279391},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":28.042526813635043},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":71.427737664151877},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ33:CB33))","v":123.98060141806631},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.041003443457882},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.680581960074585},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.480903471664373},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD33*'VoT5'!$J$28)+(CE33*'VoT5'!$J$29)+(CF33*'VoT5'!$J$30))/100))","v":14.784870698165395},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.312984122213798},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.91100921667579},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH33*SUM('VoT5'!$J$31:$J$32)+CI33*SUM('VoT5'!$J$33:$J$34))/100))","v":27.659345535157026},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.3308778607438},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.73408288993938},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":48.314440937625179},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B33,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B33,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.167226492791748},{"$f":"IF(ISERROR(MATCH($B33,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM33:CO33))","v":136.21575032035631}]
[null,2016,null,{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":29.173633194122086},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.71090726220217},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.573655722090418},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D34*'VoT5'!$D$28)+(E34*'VoT5'!$D$29)+(F34*'VoT5'!$D$30))/100))","v":15.601278721189837},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.67655767892866},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((H34*SUM('VoT5'!$D$31:$D$32)+I34*SUM('VoT5'!$D$33:$D$34))/100))","v":27.689679940524599},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.142545506924193},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.029893654261876},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":59.25326868574124},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M34:O34))","v":141.42570784692731},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.446087173986609},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.989842189415137},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.816737684758579},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q34*'VoT5'!$E$28)+(R34*'VoT5'!$E$29)+(S34*'VoT5'!$E$30))/100))","v":14.350770443531214},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.67655767892866},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((U34*SUM('VoT5'!$E$31:$E$32)+V34*SUM('VoT5'!$E$33:$E$34))/100))","v":27.689679940524599},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.580908367585621},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":24.389669201524917},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":73.942890052262257},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z34:AB34))","v":123.9134676213728},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.184466475479102},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.937532318154314},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.034157829465066},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD34*'VoT5'!$F$28)+(AE34*'VoT5'!$F$29)+(AF34*'VoT5'!$F$30))/100))","v":14.990472531592973},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.67655767892866},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH34*SUM('VoT5'!$F$31:$F$32)+AI34*SUM('VoT5'!$F$33:$F$34))/100))","v":27.689679940524599},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.230415102963796},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":75.672182843807263},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":49.335255929229113},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM34:AO34))","v":153.23785387600017},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.233592170448695},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.097521745695321},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.037186023655575},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ34*'VoT5'!$G$28)+(AR34*'VoT5'!$G$29)+(AS34*'VoT5'!$G$30))/100))","v":15.78953848030444},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B34, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":16.67655767892866},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU34*SUM('VoT5'!$G$31:$G$32)+AV34*SUM('VoT5'!$G$33:$G$34))/100))","v":27.689679940524599},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.507686678710897},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":116.81384321770054},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":28.618508878520078},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ34:BB34))","v":177.94003877493154},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.257812074551673},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.918567410218513},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.847640271621648},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD34*'VoT5'!$H$28)+(BE34*'VoT5'!$H$29)+(BF34*'VoT5'!$H$30))/100))","v":15.022099087038605},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":16.67655767892866},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH34*SUM('VoT5'!$H$31:$H$32)+BI34*SUM('VoT5'!$H$33:$H$34))/100))","v":27.689679940524599},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.617283319847392},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":53.633589774098041},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":59.672202383874158},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM34:BO34))","v":140.92307547781959},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.153864452062813},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.69207538465195},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.182939769056347},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ34*'VoT5'!$I$28)+(BR34*'VoT5'!$I$29)+(BS34*'VoT5'!$I$30))/100))","v":14.905731436286027},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.035761230443121},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.187268553578889},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU34*SUM('VoT5'!$I$31:$I$32)+BV34*SUM('VoT5'!$I$33:$I$34))/100))","v":29.897487339453289},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":24.853061959884972},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":28.434642008763138},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.426502913726992},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ34:CB34))","v":125.71420688237509},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.447080214200607},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":15.899841604394766},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.655422406163064},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD34*'VoT5'!$J$28)+(CE34*'VoT5'!$J$29)+(CF34*'VoT5'!$J$30))/100))","v":14.991605722340745},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.557867838517261},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.161456650340114},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH34*SUM('VoT5'!$J$31:$J$32)+CI34*SUM('VoT5'!$J$33:$J$34))/100))","v":27.905036162350193},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.42505993388467},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.107902274997873},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":48.990015808665341},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B34,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B34,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.022520279655609},{"$f":"IF(ISERROR(MATCH($B34,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM34:CO34))","v":138.12043836331884}]
[null,2017,null,{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":29.892271941850399},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.097916540253269},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.858751424755166},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D35*'VoT5'!$D$28)+(E35*'VoT5'!$D$29)+(F35*'VoT5'!$D$30))/100))","v":15.985587501949285},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.087353977321108},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((H35*SUM('VoT5'!$D$31:$D$32)+I35*SUM('VoT5'!$D$33:$D$34))/100))","v":28.229935811022091},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.835785307617176},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.360820620307919},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":60.71286387992879},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M35:O35))","v":144.9094698078539},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.171437323945852},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.38372251590426},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.10782126408184},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q35*'VoT5'!$E$28)+(R35*'VoT5'!$E$29)+(S35*'VoT5'!$E$30))/100))","v":14.704275254942695},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.087353977321108},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((U35*SUM('VoT5'!$E$31:$E$32)+V35*SUM('VoT5'!$E$33:$E$34))/100))","v":28.229935811022091},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.211046953092296},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":24.990463803138795},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.764337026555367},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z35:AB35))","v":126.96584778278645},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":28.878738922059728},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.33012408726265},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.330597153802435},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD35*'VoT5'!$F$28)+(AE35*'VoT5'!$F$29)+(AF35*'VoT5'!$F$30))/100))","v":15.359735226310413},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.087353977321108},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH35*SUM('VoT5'!$F$31:$F$32)+AI35*SUM('VoT5'!$F$33:$F$34))/100))","v":28.229935811022091},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.92581940939527},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":77.536227762549132},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":50.550539137320619},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM35:AO35))","v":157.01258630926503},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.978341056270615},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.494054559825123},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.333699941982196},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ35*'VoT5'!$G$28)+(AR35*'VoT5'!$G$29)+(AS35*'VoT5'!$G$30))/100))","v":16.178484693660558},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B35, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.087353977321108},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU35*SUM('VoT5'!$G$31:$G$32)+AV35*SUM('VoT5'!$G$33:$G$34))/100))","v":28.229935811022091},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.308453696342433},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":119.6913372016934},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.323473160666992},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ35:BB35))","v":182.32326405870282},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.978524414033696},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.310692013732524},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.139485079283427},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD35*'VoT5'!$H$28)+(BE35*'VoT5'!$H$29)+(BF35*'VoT5'!$H$30))/100))","v":15.392140843727834},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.087353977321108},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH35*SUM('VoT5'!$H$31:$H$32)+BI35*SUM('VoT5'!$H$33:$H$34))/100))","v":28.229935811022091},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.297584253521713},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.954754523615698},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.142117238496333},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM35:BO35))","v":144.39445601563375},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.921282551404612},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.078620774067375},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.532310380763169},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ35*'VoT5'!$I$28)+(BR35*'VoT5'!$I$29)+(BS35*'VoT5'!$I$30))/100))","v":15.272906690121244},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.626088527625843},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.758444228740995},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU35*SUM('VoT5'!$I$31:$I$32)+BV35*SUM('VoT5'!$I$33:$I$34))/100))","v":30.48503705981792},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.465271389037071},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.135077069055793},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":74.210596482393285},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ35:CB35))","v":128.81094494048614},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.172454825877427},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.291504932154815},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.967165439655732},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD35*'VoT5'!$J$28)+(CE35*'VoT5'!$J$29)+(CF35*'VoT5'!$J$30))/100))","v":15.36089633112616},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.120084312024613},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.608830701329154},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH35*SUM('VoT5'!$J$31:$J$32)+CI35*SUM('VoT5'!$J$33:$J$34))/100))","v":28.450596936921116},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.86531816542124},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.775655544356564},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.196794661942462},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B35,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B35,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":63.550330888918587},{"$f":"IF(ISERROR(MATCH($B35,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM35:CO35))","v":141.52278109521762}]
[null,2018,null,{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.208356903860029},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.268138106146903},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":11.984147480326556},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D36*'VoT5'!$D$28)+(E36*'VoT5'!$D$29)+(F36*'VoT5'!$D$30))/100))","v":16.154621285265737},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.268037989672976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((H36*SUM('VoT5'!$D$31:$D$32)+I36*SUM('VoT5'!$D$33:$D$34))/100))","v":28.396266646692943},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.140698835809562},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.946213490968013},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.354849986247991},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M36:O36))","v":146.44176231302558},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.49047421879504},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.556966233179747},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.235851018117319},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q36*'VoT5'!$E$28)+(R36*'VoT5'!$E$29)+(S36*'VoT5'!$E$30))/100))","v":14.859760267737279},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.268037989672976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((U36*SUM('VoT5'!$E$31:$E$32)+V36*SUM('VoT5'!$E$33:$E$34))/100))","v":28.396266646692943},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.488206139805083},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.254716377087817},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.565479463547447},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z36:AB36))","v":128.30840198044035},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.184106647631822},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.50280104744072},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.460982570491321},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD36*'VoT5'!$F$28)+(AE36*'VoT5'!$F$29)+(AF36*'VoT5'!$F$30))/100))","v":15.522151162273085},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.268037989672976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH36*SUM('VoT5'!$F$31:$F$32)+AI36*SUM('VoT5'!$F$33:$F$34))/100))","v":28.396266646692943},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.231684970464094},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":78.356106413940054},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.085067435265621},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM36:AO36))","v":158.67285881966976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.305910261279212},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.668464943186716},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.464118167976642},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ36*'VoT5'!$G$28)+(AR36*'VoT5'!$G$29)+(AS36*'VoT5'!$G$30))/100))","v":16.349558198201024},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B36, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.268037989672976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU36*SUM('VoT5'!$G$31:$G$32)+AV36*SUM('VoT5'!$G$33:$G$34))/100))","v":28.396266646692943},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.660661830327314},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":120.9569697319298},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.633543566757581},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ36:BB36))","v":184.25117512901471},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.29552142145247},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.483163496513775},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.26784965082105},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD36*'VoT5'!$H$28)+(BE36*'VoT5'!$H$29)+(BF36*'VoT5'!$H$30))/100))","v":15.554899441110493},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.268037989672976},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH36*SUM('VoT5'!$H$31:$H$32)+BI36*SUM('VoT5'!$H$33:$H$34))/100))","v":28.396266646692943},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.596806770336034},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.535853595965776},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.788642328396278},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM36:BO36))","v":145.92130269469808},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.258822548437536},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.248638303896648},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.685977013515318},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ36*'VoT5'!$I$28)+(BR36*'VoT5'!$I$29)+(BS36*'VoT5'!$I$30))/100))","v":15.434404489295378},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.798179395504381},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.009669259613787},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU36*SUM('VoT5'!$I$31:$I$32)+BV36*SUM('VoT5'!$I$33:$I$34))/100))","v":30.668604825915043},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.734544643182044},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.443155349168951},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":74.99530945487929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ36:CB36))","v":130.1730094472303},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.491502479930865},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.463773528117585},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.104282016252501},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD36*'VoT5'!$J$28)+(CE36*'VoT5'!$J$29)+(CF36*'VoT5'!$J$30))/100))","v":15.52332454476957},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.28398037667084},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.805603016150709},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH36*SUM('VoT5'!$J$31:$J$32)+CI36*SUM('VoT5'!$J$33:$J$34))/100))","v":28.619261073444189},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87717501166929},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.069359115788309},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.727582417539971},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B36,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B36,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.222320758534366},{"$f":"IF(ISERROR(MATCH($B36,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM36:CO36))","v":143.01926229186265}]
[null,2019,null,{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.431407112907113},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.388257569013788},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.072635133238137},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D37*'VoT5'!$D$28)+(E37*'VoT5'!$D$29)+(F37*'VoT5'!$D$30))/100))","v":16.273902571110668},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.395540438604161},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((H37*SUM('VoT5'!$D$31:$D$32)+I37*SUM('VoT5'!$D$33:$D$34))/100))","v":28.508606181454255},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.355865750971205},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.359304962783824},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.807877344175445},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M37:O37))","v":147.52304805793048},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.715607504597088},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.679218323594643},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.32619718080819},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q37*'VoT5'!$E$28)+(R37*'VoT5'!$E$29)+(S37*'VoT5'!$E$30))/100))","v":14.969480655531187},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.395540438604161},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((U37*SUM('VoT5'!$E$31:$E$32)+V37*SUM('VoT5'!$E$33:$E$34))/100))","v":28.508606181454255},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.683787777547543},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.441190265265902},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.130817931127325},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z37:AB37))","v":129.25579597394076},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.399594074151697},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.624653197003468},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.552991042720576},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD37*'VoT5'!$F$28)+(AE37*'VoT5'!$F$29)+(AF37*'VoT5'!$F$30))/100))","v":15.636762462471374},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.395540438604161},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH37*SUM('VoT5'!$F$31:$F$32)+AI37*SUM('VoT5'!$F$33:$F$34))/100))","v":28.508606181454255},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.447523702249846},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":78.934666379030759},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.462265539978304},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM37:AO37))","v":159.84445562125893},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.537064502816108},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.791540309447257},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.556149792596367},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ37*'VoT5'!$G$28)+(AR37*'VoT5'!$G$29)+(AS37*'VoT5'!$G$30))/100))","v":16.470278844661284},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B37, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.395540438604161},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU37*SUM('VoT5'!$G$31:$G$32)+AV37*SUM('VoT5'!$G$33:$G$34))/100))","v":28.508606181454255},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.90920291059237},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.85008276916886},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.852349512026542},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ37:BB37))","v":185.61163519178777},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.519215229353087},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.604870647794975},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.358432082625681},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD37*'VoT5'!$H$28)+(BE37*'VoT5'!$H$29)+(BF37*'VoT5'!$H$30))/100))","v":15.669752545603663},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.395540438604161},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH37*SUM('VoT5'!$H$31:$H$32)+BI37*SUM('VoT5'!$H$33:$H$34))/100))","v":28.508606181454255},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.807957735895087},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.945915083044049},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.244872689814024},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM37:BO37))","v":146.99874550875316},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.497012832534793},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.368613785580376},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.794414233498863},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ37*'VoT5'!$I$28)+(BR37*'VoT5'!$I$29)+(BS37*'VoT5'!$I$30))/100))","v":15.548367892164693},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.913435171401126},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.186950061894827},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU37*SUM('VoT5'!$I$31:$I$32)+BV37*SUM('VoT5'!$I$33:$I$34))/100))","v":30.792856146692571},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.924561451466637},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.660555520139471},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.549054218445832},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ37:CB37))","v":131.13417119005194},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.716643358130671},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.585337509198631},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.201040434872866},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD37*'VoT5'!$J$28)+(CE37*'VoT5'!$J$29)+(CF37*'VoT5'!$J$30))/100))","v":15.637944508901887},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.393747782286791},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.944458422863438},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH37*SUM('VoT5'!$J$31:$J$32)+CI37*SUM('VoT5'!$J$33:$J$34))/100))","v":28.73324713779536},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.87270539952885},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.276615552757715},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.102140951084024},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B37,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B37,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.696520732941096},{"$f":"IF(ISERROR(MATCH($B37,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM37:CO37))","v":144.07527723678282}]
[null,2020,null,{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.546424157496194},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.450197818590787},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.118264269225033},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D38*'VoT5'!$D$28)+(E38*'VoT5'!$D$29)+(F38*'VoT5'!$D$30))/100))","v":16.335410610180801},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.46128776480748},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((H38*SUM('VoT5'!$D$31:$D$32)+I38*SUM('VoT5'!$D$33:$D$34))/100))","v":28.102865323359037},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.466817732504733},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.572317810591485},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.041483347278621},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M38:O38))","v":148.08061889037484},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.831698698961823},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.742258274081273},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.372784667397253},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q38*'VoT5'!$E$28)+(R38*'VoT5'!$E$29)+(S38*'VoT5'!$E$30))/100))","v":15.02605856590006},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.46128776480748},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((U38*SUM('VoT5'!$E$31:$E$32)+V38*SUM('VoT5'!$E$33:$E$34))/100))","v":28.102865323359037},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.784640505034933},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.537346532515816},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.422337764313568},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z38:AB38))","v":129.74432480186431},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.510711329097603},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.68748691583032},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.600435708198257},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD38*'VoT5'!$F$28)+(AE38*'VoT5'!$F$29)+(AF38*'VoT5'!$F$30))/100))","v":15.695862398228609},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.46128776480748},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH38*SUM('VoT5'!$F$31:$F$32)+AI38*SUM('VoT5'!$F$33:$F$34))/100))","v":28.102865323359037},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.558822109652876},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.23300394879405},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.656769779243554},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM38:AO38))","v":160.44859583769048},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.656260435513893},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.855004786568724},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.6036063967292},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ38*'VoT5'!$G$28)+(AR38*'VoT5'!$G$29)+(AS38*'VoT5'!$G$30))/100))","v":16.532529097804119},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B38, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.46128776480748},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU38*SUM('VoT5'!$G$31:$G$32)+AV38*SUM('VoT5'!$G$33:$G$34))/100))","v":28.102865323359037},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.037364460555452},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":122.31062132892221},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.965177979082785},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ38:BB38))","v":186.31316376856046},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.634564149165914},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.667629597475074},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.40514140265892},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD38*'VoT5'!$H$28)+(BE38*'VoT5'!$H$29)+(BF38*'VoT5'!$H$30))/100))","v":15.728977169051104},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.46128776480748},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH38*SUM('VoT5'!$H$31:$H$32)+BI38*SUM('VoT5'!$H$33:$H$34))/100))","v":28.102865323359037},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.916838871333105},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.157365502862291},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.480130338960649},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM38:BO38))","v":147.55433471315604},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.619836938567872},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.430479790482895},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.850330471458232},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ38*'VoT5'!$I$28)+(BR38*'VoT5'!$I$29)+(BS38*'VoT5'!$I$30))/100))","v":15.607133736166107},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.403428365601755},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.278365864766567},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU38*SUM('VoT5'!$I$31:$I$32)+BV38*SUM('VoT5'!$I$33:$I$34))/100))","v":30.370074198083845},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.022544644598415},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.77265909208867},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.834595695560793},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ38:CB38))","v":131.62979943224786},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.832738467556307},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.648022632392017},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.250934435853061},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD38*'VoT5'!$J$28)+(CE38*'VoT5'!$J$29)+(CF38*'VoT5'!$J$30))/100))","v":15.697048912263476},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":29.90802701485881},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.016059963043762},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH38*SUM('VoT5'!$J$31:$J$32)+CI38*SUM('VoT5'!$J$33:$J$34))/100))","v":28.328355321573103},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":101.68814300648459},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.383488453501123},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.295284081224594},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B38,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B38,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.941044510047135},{"$f":"IF(ISERROR(MATCH($B38,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM38:CO38))","v":144.61981704477284}]
[null,2021,null,{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.661441202085292},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.512138068167786},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.16389340521193},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D39*'VoT5'!$D$28)+(E39*'VoT5'!$D$29)+(F39*'VoT5'!$D$30))/100))","v":16.396918649250942},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.527035091010795},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((H39*SUM('VoT5'!$D$31:$D$32)+I39*SUM('VoT5'!$D$33:$D$34))/100))","v":28.677653033008159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.577769714038268},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.78533065839914},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.275089350381798},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M39:O39))","v":148.63818972281919},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.947789893326579},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.805298224567899},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.419372153986318},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q39*'VoT5'!$E$28)+(R39*'VoT5'!$E$29)+(S39*'VoT5'!$E$30))/100))","v":15.082636476268933},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.527035091010795},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((U39*SUM('VoT5'!$E$31:$E$32)+V39*SUM('VoT5'!$E$33:$E$34))/100))","v":28.677653033008159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.885493232522329},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.633502799765726},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.71385759749981},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z39:AB39))","v":130.23285362978788},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.621828584043527},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.750320634657172},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.647880373675937},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD39*'VoT5'!$F$28)+(AE39*'VoT5'!$F$29)+(AF39*'VoT5'!$F$30))/100))","v":15.754962333985846},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.527035091010795},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH39*SUM('VoT5'!$F$31:$F$32)+AI39*SUM('VoT5'!$F$33:$F$34))/100))","v":28.677653033008159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.67012051705591},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.531341518557326},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.851274018508811},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM39:AO39))","v":161.05273605412205},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.775456368211703},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.918469263690191},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.651063000862033},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ39*'VoT5'!$G$28)+(AR39*'VoT5'!$G$29)+(AS39*'VoT5'!$G$30))/100))","v":16.594779350946954},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B39, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.527035091010795},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU39*SUM('VoT5'!$G$31:$G$32)+AV39*SUM('VoT5'!$G$33:$G$34))/100))","v":28.677653033008159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.165526010518548},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":122.77115988867554},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":30.078006446139028},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ39:BB39))","v":187.01469234533312},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.74991306897876},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.730388547155172},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.451850722692159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD39*'VoT5'!$H$28)+(BE39*'VoT5'!$H$29)+(BF39*'VoT5'!$H$30))/100))","v":15.788201792498544},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.527035091010795},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH39*SUM('VoT5'!$H$31:$H$32)+BI39*SUM('VoT5'!$H$33:$H$34))/100))","v":28.677653033008159},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.025720006771127},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.368815922680525},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.715387988107274},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM39:BO39))","v":148.10992391755892},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.742661044600972},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.492345795385415},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.906246709417601},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ39*'VoT5'!$I$28)+(BR39*'VoT5'!$I$29)+(BS39*'VoT5'!$I$30))/100))","v":15.665899580167521},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.097622958507522},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.369781667638293},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU39*SUM('VoT5'!$I$31:$I$32)+BV39*SUM('VoT5'!$I$33:$I$34))/100))","v":30.976847245606667},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.120527837730201},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.884762664037861},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.120137172675754},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ39:CB39))","v":132.12542767444381},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.948833576981961},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.7107077555854},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.300828436833257},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD39*'VoT5'!$J$28)+(CE39*'VoT5'!$J$29)+(CF39*'VoT5'!$J$30))/100))","v":15.75615331562507},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.569164722388116},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.087661503224084},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH39*SUM('VoT5'!$J$31:$J$32)+CI39*SUM('VoT5'!$J$33:$J$34))/100))","v":28.903992073095186},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.00371864291354},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.490361354244534},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.488427211365156},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B39,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B39,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.18556828715316},{"$f":"IF(ISERROR(MATCH($B39,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM39:CO39))","v":145.16435685276286}]
[null,2022,null,{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.776458246674377},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.574078317744785},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.209522541198824},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D40*'VoT5'!$D$28)+(E40*'VoT5'!$D$29)+(F40*'VoT5'!$D$30))/100))","v":16.458426688321072},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.59278241721411},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((H40*SUM('VoT5'!$D$31:$D$32)+I40*SUM('VoT5'!$D$33:$D$34))/100))","v":28.663741472556115},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.688721695571807},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.998343506206794},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.508695353484974},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M40:O40))","v":149.19576055526358},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.063881087691318},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.868338175054522},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.465959640575381},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q40*'VoT5'!$E$28)+(R40*'VoT5'!$E$29)+(S40*'VoT5'!$E$30))/100))","v":15.139214386637805},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.59278241721411},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((U40*SUM('VoT5'!$E$31:$E$32)+V40*SUM('VoT5'!$E$33:$E$34))/100))","v":28.663741472556115},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.986345960009729},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.729659067015639},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.005377430686053},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z40:AB40))","v":130.72138245771143},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.732945838989437},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.813154353484023},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.695325039153618},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD40*'VoT5'!$F$28)+(AE40*'VoT5'!$F$29)+(AF40*'VoT5'!$F$30))/100))","v":15.814062269743076},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.59278241721411},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH40*SUM('VoT5'!$F$31:$F$32)+AI40*SUM('VoT5'!$F$33:$F$34))/100))","v":28.663741472556115},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.781418924458947},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.829679088320603},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":52.04577825777406},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM40:AO40))","v":161.6568762705536},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.894652300909495},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.981933740811659},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.698519604994866},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ40*'VoT5'!$G$28)+(AR40*'VoT5'!$G$29)+(AS40*'VoT5'!$G$30))/100))","v":16.657029604089786},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B40, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.59278241721411},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU40*SUM('VoT5'!$G$31:$G$32)+AV40*SUM('VoT5'!$G$33:$G$34))/100))","v":28.663741472556115},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.293687560481644},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":123.23169844842887},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":30.190834913195271},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ40:BB40))","v":187.71622092210578},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.865261988791591},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.793147496835267},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.498560042725398},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD40*'VoT5'!$H$28)+(BE40*'VoT5'!$H$29)+(BF40*'VoT5'!$H$30))/100))","v":15.847426415945984},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.59278241721411},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH40*SUM('VoT5'!$H$31:$H$32)+BI40*SUM('VoT5'!$H$33:$H$34))/100))","v":28.663741472556115},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.134601142209153},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.580266342498753},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.950645637253899},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM40:BO40))","v":148.66551312196179},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.865485150634058},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.554211800287931},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.962162947376971},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ40*'VoT5'!$I$28)+(BR40*'VoT5'!$I$29)+(BS40*'VoT5'!$I$30))/100))","v":15.724665424168936},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.06882741344787},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.461197470510029},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU40*SUM('VoT5'!$I$31:$I$32)+BV40*SUM('VoT5'!$I$33:$I$34))/100))","v":30.965486059523279},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.218511030861986},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.996866235987056},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.405678649790715},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ40:CB40))","v":132.62105591663976},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.064928686407598},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.773392878778782},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.350722437813452},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD40*'VoT5'!$J$28)+(CE40*'VoT5'!$J$29)+(CF40*'VoT5'!$J$30))/100))","v":15.815257718986659},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.541740393759873},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.159263043404408},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH40*SUM('VoT5'!$J$31:$J$32)+CI40*SUM('VoT5'!$J$33:$J$34))/100))","v":28.890929554516109},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.81823711331934},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.597234254987949},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.681570341505719},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B40,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B40,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.430092064259199},{"$f":"IF(ISERROR(MATCH($B40,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM40:CO40))","v":145.70889666075288}]
[null,2023,null,{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.459215212524867},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.403233094047838},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.08366705953679},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D41*'VoT5'!$D$28)+(E41*'VoT5'!$D$29)+(F41*'VoT5'!$D$30))/100))","v":16.288773598999324},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.411436414745744},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((H41*SUM('VoT5'!$D$31:$D$32)+I41*SUM('VoT5'!$D$33:$D$34))/100))","v":28.535849150471581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.38269102514074},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.410805873043358},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.864357138355572},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M41:O41))","v":147.65785403653967},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.743675305410193},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.694459727416955},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.337460811104361},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q41*'VoT5'!$E$28)+(R41*'VoT5'!$E$29)+(S41*'VoT5'!$E$30))/100))","v":14.983159707825768},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.411436414745744},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((U41*SUM('VoT5'!$E$31:$E$32)+V41*SUM('VoT5'!$E$33:$E$34))/100))","v":28.535849150471581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.708171317419499},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.464438324439314},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.201299767891228},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z41:AB41))","v":129.37390940975004},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.426459307090227},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.639844739428629},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.56446191635194},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD41*'VoT5'!$F$28)+(AE41*'VoT5'!$F$29)+(AF41*'VoT5'!$F$30))/100))","v":15.65105127424542},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.411436414745744},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH41*SUM('VoT5'!$F$31:$F$32)+AI41*SUM('VoT5'!$F$33:$F$34))/100))","v":28.535849150471581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.47443273309322},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.006796565381293},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.509291554956242},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM41:AO41))","v":159.99052085343075},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.565882947789486},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.806884352656574},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.567623552680892},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ41*'VoT5'!$G$28)+(AR41*'VoT5'!$G$29)+(AS41*'VoT5'!$G$30))/100))","v":16.48532932041304},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B41, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.411436414745744},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU41*SUM('VoT5'!$G$31:$G$32)+AV41*SUM('VoT5'!$G$33:$G$34))/100))","v":28.535849150471581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.940189006272988},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.96142889350371},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.879628471095849},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ41:BB41))","v":185.78124637087254},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.547103567680811},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.620044113004809},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.369725169047806},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD41*'VoT5'!$H$28)+(BE41*'VoT5'!$H$29)+(BF41*'VoT5'!$H$30))/100))","v":15.684071503585365},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.411436414745744},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH41*SUM('VoT5'!$H$31:$H$32)+BI41*SUM('VoT5'!$H$33:$H$34))/100))","v":28.535849150471581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.834282333884648},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.997038239264342},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.301751808614902},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM41:BO41))","v":147.1330723817639},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.526708474500133},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.383571360202716},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.807933310788489},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ41*'VoT5'!$I$28)+(BR41*'VoT5'!$I$29)+(BS41*'VoT5'!$I$30))/100))","v":15.562575929329542},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.944061353375719},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.209052001324558},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU41*SUM('VoT5'!$I$31:$I$32)+BV41*SUM('VoT5'!$I$33:$I$34))/100))","v":30.822246050170289},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.948251213320709},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.687659218616581},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.618090645776945},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ41:CB41))","v":131.25400107771424},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.744712105502646},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.600493125103572},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.213103493479029},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD41*'VoT5'!$J$28)+(CE41*'VoT5'!$J$29)+(CF41*'VoT5'!$J$30))/100))","v":15.652234400825291},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.42291557464354},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.961769794140913},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH41*SUM('VoT5'!$J$31:$J$32)+CI41*SUM('VoT5'!$J$33:$J$34))/100))","v":28.760695382831273},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":102.9059006574481},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.302454612359092},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.14883788563511},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B41,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B41,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.755640158039938},{"$f":"IF(ISERROR(MATCH($B41,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM41:CO41))","v":144.20693265603416}]
[null,2024,null,{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.455017086784036},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.400972272992384},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.082001594639801},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D42*'VoT5'!$D$28)+(E42*'VoT5'!$D$29)+(F42*'VoT5'!$D$30))/100))","v":16.286528553640952},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.409036635273829},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((H42*SUM('VoT5'!$D$31:$D$32)+I42*SUM('VoT5'!$D$33:$D$34))/100))","v":28.676239607213301},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.378641274329134},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.403030897406438},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.855830511903427},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M42:O42))","v":147.63750268363901},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.739437973168805},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.692158767243754},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.335760366380283},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q42*'VoT5'!$E$28)+(R42*'VoT5'!$E$29)+(S42*'VoT5'!$E$30))/100))","v":14.981094612319874},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.409036635273829},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((U42*SUM('VoT5'!$E$31:$E$32)+V42*SUM('VoT5'!$E$33:$E$34))/100))","v":28.676239607213301},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.70449018969785},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.460928617663882},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.190659284821649},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z42:AB42))","v":129.3560780921834},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.422403523793886},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.637551306717487},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.5627301845715},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD42*'VoT5'!$F$28)+(AE42*'VoT5'!$F$29)+(AF42*'VoT5'!$F$30))/100))","v":15.648894124733619},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.409036635273829},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH42*SUM('VoT5'!$F$31:$F$32)+AI42*SUM('VoT5'!$F$33:$F$34))/100))","v":28.676239607213301},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.470370337726493},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":78.995907234712476},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.502192144112584},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM42:AO42))","v":159.96846971655157},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.561532292501404},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.804567897247864},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.565891385139164},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ42*'VoT5'!$G$28)+(AR42*'VoT5'!$G$29)+(AS42*'VoT5'!$G$30))/100))","v":16.483057184217696},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B42, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.409036635273829},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU42*SUM('VoT5'!$G$31:$G$32)+AV42*SUM('VoT5'!$G$33:$G$34))/100))","v":28.676239607213301},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.935511105673058},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.9446192216046},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":29.875510228503718},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ42:BB42))","v":185.75564055578135},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.542893328483888},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.617753409369875},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.368020277399189},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD42*'VoT5'!$H$28)+(BE42*'VoT5'!$H$29)+(BF42*'VoT5'!$H$30))/100))","v":15.681909802968953},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.409036635273829},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH42*SUM('VoT5'!$H$31:$H$32)+BI42*SUM('VoT5'!$H$33:$H$34))/100))","v":28.676239607213301},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.830308169020583},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.989320292298125},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.29316489703028},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM42:BO42))","v":147.11279335834899},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.522225390771332},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.381313249080215},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.805892366346328},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ42*'VoT5'!$I$28)+(BR42*'VoT5'!$I$29)+(BS42*'VoT5'!$I$30))/100))","v":15.560430974177322},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.116904351326156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.205715321647855},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU42*SUM('VoT5'!$I$31:$I$32)+BV42*SUM('VoT5'!$I$33:$I$34))/100))","v":30.969537552384846},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":25.944674823693187},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.683567434718629},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.60766837289178},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ42:CB42))","v":131.2359106313036},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.740474630361412},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.59820511613772},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.211282360875799},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD42*'VoT5'!$J$28)+(CE42*'VoT5'!$J$29)+(CF42*'VoT5'!$J$30))/100))","v":15.650077088245789},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.587527953643956},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.959156335674926},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH42*SUM('VoT5'!$J$31:$J$32)+CI42*SUM('VoT5'!$J$33:$J$34))/100))","v":28.901054849517958},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.2693416514156},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.298553748124469},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.141788155317258},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B42,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B42,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.746715032493697},{"$f":"IF(ISERROR(MATCH($B42,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM42:CO42))","v":144.1870569359354}]
[null,2025,null,{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":30.766750143063909},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.568850202531948},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.205671178286485},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D43*'VoT5'!$D$28)+(E43*'VoT5'!$D$29)+(F43*'VoT5'!$D$30))/100))","v":16.453235054174129},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.587232962720879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((H43*SUM('VoT5'!$D$31:$D$32)+I43*SUM('VoT5'!$D$33:$D$34))/100))","v":28.961200141116905},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.67935670678807},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.980363990177104},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.488977656075363},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M43:O43))","v":149.14869835304052},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.054082319628879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.863017238726265},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.462027387330879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q43*'VoT5'!$E$28)+(R43*'VoT5'!$E$29)+(S43*'VoT5'!$E$30))/100))","v":15.134438883860044},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.587232962720879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((U43*SUM('VoT5'!$E$31:$E$32)+V43*SUM('VoT5'!$E$33:$E$34))/100))","v":28.961200141116905},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.977833406663006},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.721542922068661},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.980771471150291},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z43:AB43))","v":130.68014779988195},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.723566900174067},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.807850824300317},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.691320435054571},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD43*'VoT5'!$F$28)+(AE43*'VoT5'!$F$29)+(AF43*'VoT5'!$F$30))/100))","v":15.809073893439781},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.587232962720879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH43*SUM('VoT5'!$F$31:$F$32)+AI43*SUM('VoT5'!$F$33:$F$34))/100))","v":28.961200141116905},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.772024695328739},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.804497672396522},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":52.029360975325091},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM43:AO43))","v":161.60588334305035},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.884591474979647},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.976576971980741},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.694513993204293},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ43*'VoT5'!$G$28)+(AR43*'VoT5'!$G$29)+(AS43*'VoT5'!$G$30))/100))","v":16.6517753227835},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B43, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.587232962720879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU43*SUM('VoT5'!$G$31:$G$32)+AV43*SUM('VoT5'!$G$33:$G$34))/100))","v":28.961200141116905},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.282869984613946},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":123.19282633107728},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":30.181311538183273},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ43:BB43))","v":187.65700785387452},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.855525872993283},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.787850278599873},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.494617506033748},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD43*'VoT5'!$H$28)+(BE43*'VoT5'!$H$29)+(BF43*'VoT5'!$H$30))/100))","v":15.842427515280669},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.587232962720879},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH43*SUM('VoT5'!$H$31:$H$32)+BI43*SUM('VoT5'!$H$33:$H$34))/100))","v":28.961200141116905},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.125410944809847},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.562418704425582},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.930788531368137},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM43:BO43))","v":148.61861818060356},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.855118085896024},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.548989951754915},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.957443293576466},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ43*'VoT5'!$I$28)+(BR43*'VoT5'!$I$29)+(BS43*'VoT5'!$I$30))/100))","v":15.719705247141601},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.435129170292761},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.453481448166698},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU43*SUM('VoT5'!$I$31:$I$32)+BV43*SUM('VoT5'!$I$33:$I$34))/100))","v":31.277543684361653},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.21024068280699},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.987404046313568},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.3815772980752},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ43:CB43))","v":132.57922202719575},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.055129587891383},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.768101891925742},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.346511095635538},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD43*'VoT5'!$J$28)+(CE43*'VoT5'!$J$29)+(CF43*'VoT5'!$J$30))/100))","v":15.810268965591723},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":30.89059920980263},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.153219459401509},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH43*SUM('VoT5'!$J$31:$J$32)+CI43*SUM('VoT5'!$J$33:$J$34))/100))","v":29.18831655903352},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.58935478018257},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.588213564208804},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.66526794453705},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B43,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B43,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.409452843595417},{"$f":"IF(ISERROR(MATCH($B43,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM43:CO43))","v":145.66293435234127}]
[null,2026,null,{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":31.004916641660753},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.697110256654117},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.300155709608111},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D44*'VoT5'!$D$28)+(E44*'VoT5'!$D$29)+(F44*'VoT5'!$D$30))/100))","v":16.580600127352874},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.723376353727765},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((H44*SUM('VoT5'!$D$31:$D$32)+I44*SUM('VoT5'!$D$33:$D$34))/100))","v":29.194465643618852},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.909105654421278},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.421450998626497},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.972707037308034},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M44:O44))","v":150.30326369035581},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.294473066744285},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.993554450256585},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.55849638111337},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q44*'VoT5'!$E$28)+(R44*'VoT5'!$E$29)+(S44*'VoT5'!$E$30))/100))","v":15.251595109344896},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.723376353727765},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((U44*SUM('VoT5'!$E$31:$E$32)+V44*SUM('VoT5'!$E$33:$E$34))/100))","v":29.194465643618852},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.186669767094873},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":25.920654293525569},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.58442337500118},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z44:AB44))","v":131.69174743562161},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":29.953658080474415},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.937960990669776},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.789564394411098},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD44*'VoT5'!$F$28)+(AE44*'VoT5'!$F$29)+(AF44*'VoT5'!$F$30))/100))","v":15.931452492341236},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.723376353727765},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH44*SUM('VoT5'!$F$31:$F$32)+AI44*SUM('VoT5'!$F$33:$F$34))/100))","v":29.194465643618852},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.002490989131431},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":80.422267105129393},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":52.432122094718729},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM44:AO44))","v":162.85688018897955},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.131411222774773},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.107993253413635},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.792782674007157},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ44*'VoT5'!$G$28)+(AR44*'VoT5'!$G$29)+(AS44*'VoT5'!$G$30))/100))","v":16.780677303187918},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B44, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.723376353727765},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU44*SUM('VoT5'!$G$31:$G$32)+AV44*SUM('VoT5'!$G$33:$G$34))/100))","v":29.194465643618852},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.548254890985909},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":124.146466347104},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":30.41494613587998},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ44:BB44))","v":189.10966737396987},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.094379587648348},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.91780562003926},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.591338781075201},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD44*'VoT5'!$H$28)+(BE44*'VoT5'!$H$29)+(BF44*'VoT5'!$H$30))/100))","v":15.965064305745823},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.723376353727765},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH44*SUM('VoT5'!$H$31:$H$32)+BI44*SUM('VoT5'!$H$33:$H$34))/100))","v":29.194465643618852},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.350871778751177},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.000270383668948},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":63.41793798617767},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM44:BO44))","v":149.76908014859779},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.109450714435532},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.677096266974964},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.073229389950871},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ44*'VoT5'!$I$28)+(BR44*'VoT5'!$I$29)+(BS44*'VoT5'!$I$30))/100))","v":15.841392040198302},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.697356808902498},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.642776711005041},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU44*SUM('VoT5'!$I$31:$I$32)+BV44*SUM('VoT5'!$I$33:$I$34))/100))","v":31.529193875483525},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.41313508087562},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":30.219537599272826},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.972849783397749},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ44:CB44))","v":133.60552246354621},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.295528441947365},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.897904360406976},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.449826909016892},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD44*'VoT5'!$J$28)+(CE44*'VoT5'!$J$29)+(CF44*'VoT5'!$J$30))/100))","v":15.93265681558888},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.140339818002374},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.30148520714188},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH44*SUM('VoT5'!$J$31:$J$32)+CI44*SUM('VoT5'!$J$33:$J$34))/100))","v":29.423340177741355},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.87350521407102},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.809515934269545},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.065210606930727},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B44,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B44,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.915789726316419},{"$f":"IF(ISERROR(MATCH($B44,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM44:CO44))","v":146.79051626751669}]
[null,2027,null,{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":31.404807474099812},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.912463885790739},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.458798919738081},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D45*'VoT5'!$D$28)+(E45*'VoT5'!$D$29)+(F45*'VoT5'!$D$30))/100))","v":16.794451048608281},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.951966412705687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((H45*SUM('VoT5'!$D$31:$D$32)+I45*SUM('VoT5'!$D$33:$D$34))/100))","v":29.423153835499537},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.294863090762298},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.162053274874687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":63.784907519222983},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M45:O45))","v":152.24182388485997},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.698098499124477},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.212731515421808},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.720471581049186},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q45*'VoT5'!$E$28)+(R45*'VoT5'!$E$29)+(S45*'VoT5'!$E$30))/100))","v":15.448304977485755},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.951966412705687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((U45*SUM('VoT5'!$E$31:$E$32)+V45*SUM('VoT5'!$E$33:$E$34))/100))","v":29.423153835499537},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.537314154566022},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.254970045527145},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":79.597978445745895},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z45:AB45))","v":133.39026264583907},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.339990138800321},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.156421030368062},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.954519830715732},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD45*'VoT5'!$F$28)+(AE45*'VoT5'!$F$29)+(AF45*'VoT5'!$F$30))/100))","v":16.136930928963292},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.951966412705687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH45*SUM('VoT5'!$F$31:$F$32)+AI45*SUM('VoT5'!$F$33:$F$34))/100))","v":29.423153835499537},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.389452877645841},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":81.459526057023922},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":53.108373709690987},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM45:AO45))","v":164.95735264436075},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.545831197832925},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.328646311202437},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.957779618583578},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ45*'VoT5'!$G$28)+(AR45*'VoT5'!$G$29)+(AS45*'VoT5'!$G$30))/100))","v":16.997108751568149},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B45, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":17.951966412705687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU45*SUM('VoT5'!$G$31:$G$32)+AV45*SUM('VoT5'!$G$33:$G$34))/100))","v":29.423153835499537},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.993846490774608},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":125.74766509715009},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":30.807227730100536},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ45:BB45))","v":191.54873931802524},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.495424282629823},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.136005702646457},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.753737571076162},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD45*'VoT5'!$H$28)+(BE45*'VoT5'!$H$29)+(BF45*'VoT5'!$H$30))/100))","v":16.170976256065},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":17.951966412705687},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH45*SUM('VoT5'!$H$31:$H$32)+BI45*SUM('VoT5'!$H$33:$H$34))/100))","v":29.423153835499537},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.729429305096716},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.735440416100154},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.235880904907688},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM45:BO45))","v":151.70075062610454},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.536485109038779},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":16.892191762503757},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.267638757921661},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ45*'VoT5'!$I$28)+(BR45*'VoT5'!$I$29)+(BS45*'VoT5'!$I$30))/100))","v":16.045708907847491},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.937496889274833},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.960610834104479},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU45*SUM('VoT5'!$I$31:$I$32)+BV45*SUM('VoT5'!$I$33:$I$34))/100))","v":31.780601992148025},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":26.753802681981959},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":30.609298880883848},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.96561932801022},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ45:CB45))","v":135.32872089087601},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.699167486196711},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.115847763360012},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.623298185878221},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD45*'VoT5'!$J$28)+(CE45*'VoT5'!$J$29)+(CF45*'VoT5'!$J$30))/100))","v":16.138150785161134},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.369044656452214},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.550429175480854},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH45*SUM('VoT5'!$J$31:$J$32)+CI45*SUM('VoT5'!$J$33:$J$34))/100))","v":29.654980315245126},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.93505686308191},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.181091237705161},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.736729922765434},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B45,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B45,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":66.765949084239551},{"$f":"IF(ISERROR(MATCH($B45,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM45:CO45))","v":148.68377024471016}]
[null,2028,null,{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":31.798969861781796},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.124732569568106},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.615169562478172},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D46*'VoT5'!$D$28)+(E46*'VoT5'!$D$29)+(F46*'VoT5'!$D$30))/100))","v":17.00523855082708},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.177281914182803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((H46*SUM('VoT5'!$D$31:$D$32)+I46*SUM('VoT5'!$D$33:$D$34))/100))","v":29.64955501368852},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.675094543548695},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.892046407620967},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.585473211803233},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M46:O46))","v":154.1526141629729},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.095941988523286},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.428768864424605},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.880126482769644},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q46*'VoT5'!$E$28)+(R46*'VoT5'!$E$29)+(S46*'VoT5'!$E$30))/100))","v":15.642196972543747},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.177281914182803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((U46*SUM('VoT5'!$E$31:$E$32)+V46*SUM('VoT5'!$E$33:$E$34))/100))","v":29.64955501368852},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.882935553661198},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.584496717206282},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.59701431834948},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z46:AB46))","v":135.06444658921697},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":30.720787982099317},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.371751625309123},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.117112276855064},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD46*'VoT5'!$F$28)+(AE46*'VoT5'!$F$29)+(AF46*'VoT5'!$F$30))/100))","v":16.339465882570803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.177281914182803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH46*SUM('VoT5'!$F$31:$F$32)+AI46*SUM('VoT5'!$F$33:$F$34))/100))","v":29.64955501368852},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.770871528802399},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":82.481926252171135},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":53.7749380057652},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM46:AO46))","v":167.02773578673873},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.954314597854165},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.546138509202805},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.120412978387812},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ46*'VoT5'!$G$28)+(AR46*'VoT5'!$G$29)+(AS46*'VoT5'!$G$30))/100))","v":17.210439814805326},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B46, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.177281914182803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU46*SUM('VoT5'!$G$31:$G$32)+AV46*SUM('VoT5'!$G$33:$G$34))/100))","v":29.64955501368852},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.433054981333157},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":127.32592664073721},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":31.193889882064816},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ46:BB46))","v":193.95287150413517},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.890724003748534},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.351080064387343},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.913809994924989},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD46*'VoT5'!$H$28)+(BE46*'VoT5'!$H$29)+(BF46*'VoT5'!$H$30))/100))","v":16.37393851327661},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.177281914182803},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH46*SUM('VoT5'!$H$31:$H$32)+BI46*SUM('VoT5'!$H$33:$H$34))/100))","v":29.64955501368852},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.102563986752841},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.460079122038728},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.042106773772389},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM46:BO46))","v":153.60474988256397},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.957402226774391},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.104206010442763},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.459263207523898},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ46*'VoT5'!$I$28)+(BR46*'VoT5'!$I$29)+(BS46*'VoT5'!$I$30))/100))","v":16.247098931982599},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.175411501189984},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.273891976569235},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU46*SUM('VoT5'!$I$31:$I$32)+BV46*SUM('VoT5'!$I$33:$I$34))/100))","v":32.029447079188934},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.089590212391116},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":30.99347682377082},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.94416742758952},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ46:CB46))","v":137.02723446375145},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.09702439247436},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.33066912238829},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.79428448297551},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD46*'VoT5'!$J$28)+(CE46*'VoT5'!$J$29)+(CF46*'VoT5'!$J$30))/100))","v":16.340701049208992},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.595630001133316},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.795807016130588},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH46*SUM('VoT5'!$J$31:$J$32)+CI46*SUM('VoT5'!$J$33:$J$34))/100))","v":29.884291152372779},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":103.99824839317033},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.547343716944404},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":53.398629709988811},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B46,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B46,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.60392989111449},{"$f":"IF(ISERROR(MATCH($B46,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM46:CO46))","v":150.54990331804771}]
[null,2029,null,{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":32.178345605566093},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.329038186508708},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.765674102610527},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D47*'VoT5'!$D$28)+(E47*'VoT5'!$D$29)+(F47*'VoT5'!$D$30))/100))","v":17.208118551389706},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.394144909309503},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((H47*SUM('VoT5'!$D$31:$D$32)+I47*SUM('VoT5'!$D$33:$D$34))/100))","v":29.88139616733508},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.041061958804459},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.594654511153358},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.356006409698935},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M47:O47))","v":155.99172287965675},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.47886074083759},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.636701768538344},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.033792075890293},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q47*'VoT5'!$E$28)+(R47*'VoT5'!$E$29)+(S47*'VoT5'!$E$30))/100))","v":15.828815285548011},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.394144909309503},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((U47*SUM('VoT5'!$E$31:$E$32)+V47*SUM('VoT5'!$E$33:$E$34))/100))","v":29.88139616733508},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.215591279948519},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":26.901661495155352},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":81.558572267764873},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z47:AB47))","v":136.67582504286875},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.087300540242151},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.579004288597705},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.273605215084322},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD47*'VoT5'!$F$28)+(AE47*'VoT5'!$F$29)+(AF47*'VoT5'!$F$30))/100))","v":16.534402921386278},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.394144909309503},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH47*SUM('VoT5'!$F$31:$F$32)+AI47*SUM('VoT5'!$F$33:$F$34))/100))","v":29.88139616733508},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.137981605759968},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":83.465972032795207},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":54.416496747811436},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM47:AO47))","v":169.0204503863666},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.347474114209703},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.755471684975625},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.276945295443001},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ47*'VoT5'!$G$28)+(AR47*'VoT5'!$G$29)+(AS47*'VoT5'!$G$30))/100))","v":17.415767957005421},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B47, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.394144909309503},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU47*SUM('VoT5'!$G$31:$G$32)+AV47*SUM('VoT5'!$G$33:$G$34))/100))","v":29.88139616733508},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.855786964366636},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":128.84498113628578},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":31.566046754660761},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ47:BB47))","v":196.26681485531319},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.27119441493889},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.558086106831475},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.067877447210662},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD47*'VoT5'!$H$28)+(BE47*'VoT5'!$H$29)+(BF47*'VoT5'!$H$30))/100))","v":16.569286825789664},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.394144909309503},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH47*SUM('VoT5'!$H$31:$H$32)+BI47*SUM('VoT5'!$H$33:$H$34))/100))","v":29.88139616733508},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.461700859800231},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.157533665220868},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.818087811581208},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM47:BO47))","v":155.43732233660231},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.36252902121965},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.308266736474341},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.643699039980225},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ47*'VoT5'!$I$28)+(BR47*'VoT5'!$I$29)+(BS47*'VoT5'!$I$30))/100))","v":16.440933992314719},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.421512540452426},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.575420661574174},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU47*SUM('VoT5'!$I$31:$I$32)+BV47*SUM('VoT5'!$I$33:$I$34))/100))","v":32.28358683933515},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.412780978642612},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":31.363242680136214},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":79.886006184173525},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ47:CB47))","v":138.66202984295234},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.479956058345479},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.537431653286735},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.958856384469415},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD47*'VoT5'!$J$28)+(CE47*'VoT5'!$J$29)+(CF47*'VoT5'!$J$30))/100))","v":16.535652824107558},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":31.830011943288021},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.031979730001449},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH47*SUM('VoT5'!$J$31:$J$32)+CI47*SUM('VoT5'!$J$33:$J$34))/100))","v":30.118932811746209},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.09459605437571},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.899856567146458},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.035698927996293},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B47,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B47,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.41047460928182},{"$f":"IF(ISERROR(MATCH($B47,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM47:CO47))","v":152.34603010442459}]
[null,2030,null,{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":32.548387123007821},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.528317032753442},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":12.912475603035697},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D48*'VoT5'!$D$28)+(E48*'VoT5'!$D$29)+(F48*'VoT5'!$D$30))/100))","v":17.406006857368126},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.605672169837991},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((H48*SUM('VoT5'!$D$31:$D$32)+I48*SUM('VoT5'!$D$33:$D$34))/100))","v":30.111842641016601},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.398025048549254},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":60.279975523521024},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":66.107581275673226},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M48:O48))","v":157.78558184774352},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.852358094015351},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.839518655555942},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.183676854209923},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q48*'VoT5'!$E$28)+(R48*'VoT5'!$E$29)+(S48*'VoT5'!$E$30))/100))","v":16.010842009338187},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.605672169837991},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((U48*SUM('VoT5'!$E$31:$E$32)+V48*SUM('VoT5'!$E$33:$E$34))/100))","v":30.111842641016601},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.540062287275315},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":27.211022696113094},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":82.496471879270246},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z48:AB48))","v":138.24755686265866},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.444795360084239},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.781157671552926},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.426247774025043},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD48*'VoT5'!$F$28)+(AE48*'VoT5'!$F$29)+(AF48*'VoT5'!$F$30))/100))","v":16.724543695620632},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.605672169837991},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH48*SUM('VoT5'!$F$31:$F$32)+AI48*SUM('VoT5'!$F$33:$F$34))/100))","v":30.111842641016601},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.496059242960651},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":84.425806181025081},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.04227046773012},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM48:AO48))","v":170.96413589171584},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.730960265900997},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.959654391126488},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.429626264326217},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ48*'VoT5'!$G$28)+(AR48*'VoT5'!$G$29)+(AS48*'VoT5'!$G$30))/100))","v":17.616044170121512},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B48, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.605672169837991},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU48*SUM('VoT5'!$G$31:$G$32)+AV48*SUM('VoT5'!$G$33:$G$34))/100))","v":30.111842641016601},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.268117976656669},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":130.3266605525879},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":31.929047015268047},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ48:BB48))","v":198.52382554451262},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.6423036664007},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.759998936844113},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.218154197282988},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD48*'VoT5'!$H$28)+(BE48*'VoT5'!$H$29)+(BF48*'VoT5'!$H$30))/100))","v":16.759828754672483},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.605672169837991},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH48*SUM('VoT5'!$H$31:$H$32)+BI48*SUM('VoT5'!$H$33:$H$34))/100))","v":30.111842641016601},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.812001467177222},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.837827916327505},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":66.574976477874188},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM48:BO48))","v":157.22480586137891},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.757688006023024},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.507306717148282},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.823596981350926},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ48*'VoT5'!$I$28)+(BR48*'VoT5'!$I$29)+(BS48*'VoT5'!$I$30))/100))","v":16.62999990133471},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.666851124915915},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.869530482719945},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU48*SUM('VoT5'!$I$31:$I$32)+BV48*SUM('VoT5'!$I$33:$I$34))/100))","v":32.535998759741268},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":27.72801990344551},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":31.723910753489356},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.804671777274706},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ48:CB48))","v":140.25660243420958},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.853466007352672},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.73910696315383},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.119379130466866},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD48*'VoT5'!$J$28)+(CE48*'VoT5'!$J$29)+(CF48*'VoT5'!$J$30))/100))","v":16.725807971855865},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.063667738015155},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.262341609618087},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH48*SUM('VoT5'!$J$31:$J$32)+CI48*SUM('VoT5'!$J$33:$J$34))/100))","v":30.35211088702787},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.19956166746887},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.243696130280586},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.657093584901276},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B48,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B48,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.197174961861464},{"$f":"IF(ISERROR(MATCH($B48,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM48:CO48))","v":154.09796467704331}]
[null,2031,null,{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":33.050703470395966},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.798829981812293},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.111752684143976},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D49*'VoT5'!$D$28)+(E49*'VoT5'!$D$29)+(F49*'VoT5'!$D$30))/100))","v":17.674632204429503},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.892811844370364},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((H49*SUM('VoT5'!$D$31:$D$32)+I49*SUM('VoT5'!$D$33:$D$34))/100))","v":30.481733052724003},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.882587960929015},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.21027099442064},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.127813664933058},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M49:O49))","v":160.2206726202827},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.359365598212321},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.114834351426076},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.387139359971721},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q49*'VoT5'!$E$28)+(R49*'VoT5'!$E$29)+(S49*'VoT5'!$E$30))/100))","v":16.257935902081467},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.892811844370364},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((U49*SUM('VoT5'!$E$31:$E$32)+V49*SUM('VoT5'!$E$33:$E$34))/100))","v":30.481733052724003},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.980518515972442},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":27.630967975667215},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":83.769632551416436},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z49:AB49))","v":140.38111904305609},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":31.93008007449885},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.055572687576667},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.633453855097152},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD49*'VoT5'!$F$28)+(AE49*'VoT5'!$F$29)+(AF49*'VoT5'!$F$30))/100))","v":16.98265208265585},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.892811844370364},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH49*SUM('VoT5'!$F$31:$F$32)+AI49*SUM('VoT5'!$F$33:$F$34))/100))","v":30.481733052724003},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.982135108294727},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":85.728742096893356},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.891732904956562},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM49:AO49))","v":173.60261011014464},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.251527158835756},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.236824131058913},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.636884485336976},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ49*'VoT5'!$G$28)+(AR49*'VoT5'!$G$29)+(AS49*'VoT5'!$G$30))/100))","v":17.887911004245172},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B49, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":18.892811844370364},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU49*SUM('VoT5'!$G$31:$G$32)+AV49*SUM('VoT5'!$G$33:$G$34))/100))","v":30.481733052724003},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.827840597621758},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":132.33798024866567},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":32.421805142166328},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ49:BB49))","v":201.58762598845377},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.146069419403261},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.034087412007498},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.42214878879683},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD49*'VoT5'!$H$28)+(BE49*'VoT5'!$H$29)+(BF49*'VoT5'!$H$30))/100))","v":17.018481692868207},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":18.892811844370364},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH49*SUM('VoT5'!$H$31:$H$32)+BI49*SUM('VoT5'!$H$33:$H$34))/100))","v":30.481733052724003},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.287520330038781},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":60.761299762750355},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.602422135486435},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM49:BO49))","v":159.65124222827558},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.294100296342023},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":17.777495415885532},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.067801138324207},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ49*'VoT5'!$I$28)+(BR49*'VoT5'!$I$29)+(BS49*'VoT5'!$I$30))/100))","v":16.886649202448574},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.069975167351259},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.268772632925913},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU49*SUM('VoT5'!$I$31:$I$32)+BV49*SUM('VoT5'!$I$33:$I$34))/100))","v":32.938559807885319},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.155943954660902},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":32.213503030806706},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":82.051723049758991},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ49:CB49))","v":142.4211700352266},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.360490609877083},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.012873014355801},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.337282245770265},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD49*'VoT5'!$J$28)+(CE49*'VoT5'!$J$29)+(CF49*'VoT5'!$J$30))/100))","v":16.98393587035315},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.447595397477393},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.575048515444436},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH49*SUM('VoT5'!$J$31:$J$32)+CI49*SUM('VoT5'!$J$33:$J$34))/100))","v":30.725709337086709},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.48756113278677},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.710444387706239},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.500611621744696},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B49,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B49,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.265088774151408},{"$f":"IF(ISERROR(MATCH($B49,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM49:CO49))","v":156.47614478360236}]
[null,2032,null,{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":33.575038734881879},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.081200801374809},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.319765028500658},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D50*'VoT5'!$D$28)+(E50*'VoT5'!$D$29)+(F50*'VoT5'!$D$30))/100))","v":17.955032679411882},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.192538217945852},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((H50*SUM('VoT5'!$D$31:$D$32)+I50*SUM('VoT5'!$D$33:$D$34))/100))","v":30.889122531206578},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.388391572823778},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":62.181345745064348},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.192767697269801},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M50:O50))","v":162.76250501515793},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.888597655245192},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.402218445059098},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.599520596071821},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q50*'VoT5'!$E$28)+(R50*'VoT5'!$E$29)+(S50*'VoT5'!$E$30))/100))","v":16.51586109658901},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.192538217945852},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((U50*SUM('VoT5'!$E$31:$E$32)+V50*SUM('VoT5'!$E$33:$E$34))/100))","v":30.889122531206578},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.440282038241254},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":28.069321456236857},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":85.098601917502023},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z50:AB50))","v":142.60820541198012},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.436637128448247},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.342016620277374},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.84974276523705},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD50*'VoT5'!$F$28)+(AE50*'VoT5'!$F$29)+(AF50*'VoT5'!$F$30))/100))","v":17.252074589181547},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.192538217945852},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH50*SUM('VoT5'!$F$31:$F$32)+AI50*SUM('VoT5'!$F$33:$F$34))/100))","v":30.889122531206578},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.489517993075154},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":87.088791897397059},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":56.778431325204906},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM50:AO50))","v":176.35674121567712},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.794912977172757},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.526143540332814},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.853227820957281},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ50*'VoT5'!$G$28)+(AR50*'VoT5'!$G$29)+(AS50*'VoT5'!$G$30))/100))","v":18.171695056100909},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B50, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.192538217945852},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU50*SUM('VoT5'!$G$31:$G$32)+AV50*SUM('VoT5'!$G$33:$G$34))/100))","v":30.889122531206578},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.412098525974038},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":134.43746566317037},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":32.936163203850427},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ50:BB50))","v":204.78572739299483},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.671917623852487},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.320190490007239},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.635085434500812},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD50*'VoT5'!$H$28)+(BE50*'VoT5'!$H$29)+(BF50*'VoT5'!$H$30))/100))","v":17.288472620824447},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.192538217945852},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH50*SUM('VoT5'!$H$31:$H$32)+BI50*SUM('VoT5'!$H$33:$H$34))/100))","v":30.889122531206578},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.783883448665094},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.725251776968335},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.674905628070761},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM50:BO50))","v":162.18404085370418},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.854026091272566},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.059527771691052},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.322709926184551},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ50*'VoT5'!$I$28)+(BR50*'VoT5'!$I$29)+(BS50*'VoT5'!$I$30))/100))","v":17.154548664370093},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.51691048501695},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.685515467417861},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU50*SUM('VoT5'!$I$31:$I$32)+BV50*SUM('VoT5'!$I$33:$I$34))/100))","v":33.381116282795368},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":28.60262595444167},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":32.724556468649716},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":83.353438516885333},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ50:CB50))","v":144.68062093997673},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.889740514738499},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.298639535016797},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.564737092081744},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD50*'VoT5'!$J$28)+(CE50*'VoT5'!$J$29)+(CF50*'VoT5'!$J$30))/100))","v":17.253378743621191},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":32.873248080968523},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.901462853790346},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH50*SUM('VoT5'!$J$31:$J$32)+CI50*SUM('VoT5'!$J$33:$J$34))/100))","v":31.136969394896113},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":104.84245720398582},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.197652443502424},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.38110507023918},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B50,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B50,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":71.379814333306939},{"$f":"IF(ISERROR(MATCH($B50,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM50:CO50))","v":158.95857184704855}]
[null,2033,null,{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":34.124133256346994},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.376905249549601},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.537599773595195},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D51*'VoT5'!$D$28)+(E51*'VoT5'!$D$29)+(F51*'VoT5'!$D$30))/100))","v":18.248673742787613},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.506417754219779},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((H51*SUM('VoT5'!$D$31:$D$32)+I51*SUM('VoT5'!$D$33:$D$34))/100))","v":31.314217006897646},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.918079371909712},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":63.198274915438489},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.308009155121397},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M51:O51))","v":165.4243634424696},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.44282019716286},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.703172895499936},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.821930533192663},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q51*'VoT5'!$E$28)+(R51*'VoT5'!$E$29)+(S51*'VoT5'!$E$30))/100))","v":16.78596559049668},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.506417754219779},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((U51*SUM('VoT5'!$E$31:$E$32)+V51*SUM('VoT5'!$E$33:$E$34))/100))","v":31.314217006897646},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.921755721867758},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":28.528374110042147},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":86.490325586570933},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z51:AB51))","v":144.94045541848084},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":32.967113947332116},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.641986515125264},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.076244897852368},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD51*'VoT5'!$F$28)+(AE51*'VoT5'!$F$29)+(AF51*'VoT5'!$F$30))/100))","v":17.534219301377675},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.506417754219779},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH51*SUM('VoT5'!$F$31:$F$32)+AI51*SUM('VoT5'!$F$33:$F$34))/100))","v":31.314217006897646},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.020859638751517},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":88.513063627639184},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":57.70699989140175},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM51:AO51))","v":179.24092315779245},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.363957624938763},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.829124692557205},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.079786949039324},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ51*'VoT5'!$G$28)+(AR51*'VoT5'!$G$29)+(AS51*'VoT5'!$G$30))/100))","v":18.468879469790753},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B51, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.506417754219779},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU51*SUM('VoT5'!$G$31:$G$32)+AV51*SUM('VoT5'!$G$33:$G$34))/100))","v":31.314217006897646},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.023945276154649},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":136.63608936270489},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":33.474809396223264},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ51:BB51))","v":208.13484403508281},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.222596526726633},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.619803434900412},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.858077007821462},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD51*'VoT5'!$H$28)+(BE51*'VoT5'!$H$29)+(BF51*'VoT5'!$H$30))/100))","v":17.571212595469113},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.506417754219779},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH51*SUM('VoT5'!$H$31:$H$32)+BI51*SUM('VoT5'!$H$33:$H$34))/100))","v":31.314217006897646},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.303684971765534},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":62.734721873322272},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.798032089376377},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM51:BO51))","v":164.83643893446418},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.440391737925758},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.354877773756137},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.589655577884443},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ51*'VoT5'!$I$28)+(BR51*'VoT5'!$I$29)+(BS51*'VoT5'!$I$30))/100))","v":17.435098413372351},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.983068683149618},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.12193701442887},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU51*SUM('VoT5'!$I$31:$I$32)+BV51*SUM('VoT5'!$I$33:$I$34))/100))","v":33.842961747901342},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.070400402450957},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":33.259741991924876},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":84.716621350308245},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ51:CB51))","v":147.04676374468409},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.443981747264147},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.597900030240112},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.802932419479326},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD51*'VoT5'!$J$28)+(CE51*'VoT5'!$J$29)+(CF51*'VoT5'!$J$30))/100))","v":17.535544784282894},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.317208269666303},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.243290567951675},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH51*SUM('VoT5'!$J$31:$J$32)+CI51*SUM('VoT5'!$J$33:$J$34))/100))","v":31.56611721974603},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.21020517372001},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.707866599160351},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.30317566419069},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B51,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B51,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.547177543312586},{"$f":"IF(ISERROR(MATCH($B51,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM51:CO51))","v":161.55821980666363}]
[null,2034,null,{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":34.69384340860006},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.683711854980778},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.763613075390088},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D52*'VoT5'!$D$28)+(E52*'VoT5'!$D$29)+(F52*'VoT5'!$D$30))/100))","v":18.553339494099742},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.832081827360774},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((H52*SUM('VoT5'!$D$31:$D$32)+I52*SUM('VoT5'!$D$33:$D$34))/100))","v":31.755054388379079},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.467654180739792},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":64.253384463679055},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.465122103646664},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M52:O52))","v":168.1861607480655},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.017850900247481},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.015426613356013},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.052690801573451},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q52*'VoT5'!$E$28)+(R52*'VoT5'!$E$29)+(S52*'VoT5'!$E$30))/100))","v":17.066211097113253},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.832081827360774},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((U52*SUM('VoT5'!$E$31:$E$32)+V52*SUM('VoT5'!$E$33:$E$34))/100))","v":31.755054388379079},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.42130622707549},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.004661792887287},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.934301208989908},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z52:AB52))","v":147.36026922895269},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":33.517507399531674},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.953218712469237},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.311251002290646},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD52*'VoT5'!$F$28)+(AE52*'VoT5'!$F$29)+(AF52*'VoT5'!$F$30))/100))","v":17.826957073580822},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.832081827360774},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH52*SUM('VoT5'!$F$31:$F$32)+AI52*SUM('VoT5'!$F$33:$F$34))/100))","v":31.755054388379079},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.572150387471737},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":89.990809320895949},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.670431356377726},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM52:AO52))","v":182.2333910647454},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.954366926515014},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.143481204261231},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.314852188826356},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ52*'VoT5'!$G$28)+(AR52*'VoT5'!$G$29)+(AS52*'VoT5'!$G$30))/100))","v":18.777221605710668},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B52, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":19.832081827360774},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU52*SUM('VoT5'!$G$31:$G$32)+AV52*SUM('VoT5'!$G$33:$G$34))/100))","v":31.755054388379079},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.658763675491159},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":138.91725989645349},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":34.03367893920916},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ52:BB52))","v":211.60970251115378},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.793950545633777},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.930665280683588},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.089440749802868},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD52*'VoT5'!$H$28)+(BE52*'VoT5'!$H$29)+(BF52*'VoT5'!$H$30))/100))","v":17.864567979116075},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":19.832081827360774},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH52*SUM('VoT5'!$H$31:$H$32)+BI52*SUM('VoT5'!$H$33:$H$34))/100))","v":31.755054388379079},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.843002326593187},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":63.782092298279679},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.96332608204375},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM52:BO52))","v":167.58842070691662},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.04877235141177},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.661316625477827},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.866623644270256},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ52*'VoT5'!$I$28)+(BR52*'VoT5'!$I$29)+(BS52*'VoT5'!$I$30))/100))","v":17.726181339845859},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.46646197545347},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.574743910645459},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU52*SUM('VoT5'!$I$31:$I$32)+BV52*SUM('VoT5'!$I$33:$I$34))/100))","v":34.321919067908468},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":29.555737337309438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":33.81502093576713},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":86.130984577801257},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ52:CB52))","v":149.50174285087783},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.019031842691426},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.908396193709539},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.050070737078197},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD52*'VoT5'!$J$28)+(CE52*'VoT5'!$J$29)+(CF52*'VoT5'!$J$30))/100))","v":17.828304685724085},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":33.777582833765209},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.597952127057283},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH52*SUM('VoT5'!$J$31:$J$32)+CI52*SUM('VoT5'!$J$33:$J$34))/100))","v":32.011160132472355},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.59120641885438},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.237236630982842},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.259865192009173},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B52,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B52,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":73.758369143499024},{"$f":"IF(ISERROR(MATCH($B52,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM52:CO52))","v":164.25547096649103}]
[null,2035,null,{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":35.278764418999202},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.998709979792544},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":13.995660772498349},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D53*'VoT5'!$D$28)+(E53*'VoT5'!$D$29)+(F53*'VoT5'!$D$30))/100))","v":18.866139605501559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.166440900933559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((H53*SUM('VoT5'!$D$31:$D$32)+I53*SUM('VoT5'!$D$33:$D$34))/100))","v":32.209034418996197},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.031902248286983},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":65.336664690647055},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":71.653129149546572},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M53:O53))","v":171.02169608848061},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.608234516422506},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.336017284642033},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.289612205918228},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q53*'VoT5'!$E$28)+(R53*'VoT5'!$E$29)+(S53*'VoT5'!$E$30))/100))","v":17.353938960557013},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.166440900933559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((U53*SUM('VoT5'!$E$31:$E$32)+V53*SUM('VoT5'!$E$33:$E$34))/100))","v":32.209034418996197},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.934194377472572},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.493666020016988},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":89.416829959297132},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z53:AB53))","v":149.84469035678669},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.082595967647343},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.272760589367941},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.552531603512845},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD53*'VoT5'!$F$28)+(AE53*'VoT5'!$F$29)+(AF53*'VoT5'!$F$30))/100))","v":18.127510737267347},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.166440900933559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH53*SUM('VoT5'!$F$31:$F$32)+AI53*SUM('VoT5'!$F$33:$F$34))/100))","v":32.209034418996197},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.138160209290561},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":91.508009779048933},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":59.659585760095943},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM53:AO53))","v":185.30575574843544},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.560539738885112},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.46623081250377},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.556193504269295},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ53*'VoT5'!$G$28)+(AR53*'VoT5'!$G$29)+(AS53*'VoT5'!$G$30))/100))","v":19.09379625858924},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B53, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.166440900933559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU53*SUM('VoT5'!$G$31:$G$32)+AV53*SUM('VoT5'!$G$33:$G$34))/100))","v":32.209034418996197},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.310531277124042},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":141.25933607012911},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":34.607469903740586},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ53:BB53))","v":215.17733725099373},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.380559312764056},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.249826917896744},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.326981740066602},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD53*'VoT5'!$H$28)+(BE53*'VoT5'!$H$29)+(BF53*'VoT5'!$H$30))/100))","v":18.165755744035156},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.166440900933559},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH53*SUM('VoT5'!$H$31:$H$32)+BI53*SUM('VoT5'!$H$33:$H$34))/100))","v":32.209034418996197},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.396719073370519},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":64.857426772846253},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.159732600178472},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM53:BO53))","v":170.41387844639524},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.673396297009674},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":18.975937177816149},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.150986562147018},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ53*'VoT5'!$I$28)+(BR53*'VoT5'!$I$29)+(BS53*'VoT5'!$I$30))/100))","v":18.025035974592125},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.964447240288024},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.03964043075008},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU53*SUM('VoT5'!$I$31:$I$32)+BV53*SUM('VoT5'!$I$33:$I$34))/100))","v":34.815105442591452},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.054032425081274},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":34.38512543469718},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.583110303180931},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ53:CB53))","v":152.02226816295939},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.609435368970942},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.227182385149792},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.30380747297205},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD53*'VoT5'!$J$28)+(CE53*'VoT5'!$J$29)+(CF53*'VoT5'!$J$30))/100))","v":18.128881069483651},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.251854514560023},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.962082898961889},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH53*SUM('VoT5'!$J$31:$J$32)+CI53*SUM('VoT5'!$J$33:$J$34))/100))","v":32.4694579790443},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":105.98587997126594},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.780740468265876},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.242097653615929},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B53,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B53,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.001898702813151},{"$f":"IF(ISERROR(MATCH($B53,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM53:CO53))","v":167.02473682469497}]
[null,2036,null,{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":35.883199180588939},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.324216865486196},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.235449892713682},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D54*'VoT5'!$D$28)+(E54*'VoT5'!$D$29)+(F54*'VoT5'!$D$30))/100))","v":19.189375149103217},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.511954642664964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((H54*SUM('VoT5'!$D$31:$D$32)+I54*SUM('VoT5'!$D$33:$D$34))/100))","v":32.67852963269528},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.614974389861501},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":66.456084602192817},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.880769707483466},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M54:O54))","v":173.95182869953777},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.218314123659958},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.667303291678138},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.534437626794999},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q54*'VoT5'!$E$28)+(R54*'VoT5'!$E$29)+(S54*'VoT5'!$E$30))/100))","v":17.651265812305201},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.511954642664964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((U54*SUM('VoT5'!$E$31:$E$32)+V54*SUM('VoT5'!$E$33:$E$34))/100))","v":32.67852963269528},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.464193166019964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":29.998984085510681},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.94881786161298},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z54:AB54))","v":152.41199511314363},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":34.66653665001914},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.602962812826114},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.801861649934743},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD54*'VoT5'!$F$28)+(AE54*'VoT5'!$F$29)+(AF54*'VoT5'!$F$30))/100))","v":18.438091275195561},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.511954642664964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH54*SUM('VoT5'!$F$31:$F$32)+AI54*SUM('VoT5'!$F$33:$F$34))/100))","v":32.67852963269528},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.723052879627474},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":93.07582608399197},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":60.681739684399076},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM54:AO54))","v":188.48061864801852},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.186935291127419},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.79974778153543},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.805586290419956},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ54*'VoT5'!$G$28)+(AR54*'VoT5'!$G$29)+(AS54*'VoT5'!$G$30))/100))","v":19.42093226744527},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B54, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.511954642664964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU54*SUM('VoT5'!$G$31:$G$32)+AV54*SUM('VoT5'!$G$33:$G$34))/100))","v":32.67852963269528},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.984042722090024},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":143.67954705330888},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":35.200403306170806},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ54:BB54))","v":218.86399308156973},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.986738136918262},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.579636216362324},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.572447417081468},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD54*'VoT5'!$H$28)+(BE54*'VoT5'!$H$29)+(BF54*'VoT5'!$H$30))/100))","v":18.476991537665448},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.511954642664964},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH54*SUM('VoT5'!$H$31:$H$32)+BI54*SUM('VoT5'!$H$33:$H$34))/100))","v":32.67852963269528},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.968908555157512},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":65.968635851009353},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":73.396052848034955},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM54:BO54))","v":173.33359725420183},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.318858537087323},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.301053894711092},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.444836209220743},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ54*'VoT5'!$I$28)+(BR54*'VoT5'!$I$29)+(BS54*'VoT5'!$I$30))/100))","v":18.333860801690705},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.479500118502948},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.520046523705393},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU54*SUM('VoT5'!$I$31:$I$32)+BV54*SUM('VoT5'!$I$33:$I$34))/100))","v":35.325133466647564},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":30.568951306817436},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":34.974249386078014},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":89.083680894788174},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ54:CB54))","v":154.62688158768361},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.219535550540733},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.556603712466789},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.566009207462484},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD54*'VoT5'!$J$28)+(CE54*'VoT5'!$J$29)+(CF54*'VoT5'!$J$30))/100))","v":18.43948508545709},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":34.742381065240899},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.338361562902257},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH54*SUM('VoT5'!$J$31:$J$32)+CI54*SUM('VoT5'!$J$33:$J$34))/100))","v":32.943415056842717},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.39466327223458},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.342376324169066},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":60.257098710513915},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B54,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B54,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.286914079848231},{"$f":"IF(ISERROR(MATCH($B54,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM54:CO54))","v":169.8863891145312}]
[null,2037,null,{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":36.524065578572483},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.669343318512599},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.48969203680193},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D55*'VoT5'!$D$28)+(E55*'VoT5'!$D$29)+(F55*'VoT5'!$D$30))/100))","v":19.532093357406481},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.878293842837429},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((H55*SUM('VoT5'!$D$31:$D$32)+I55*SUM('VoT5'!$D$33:$D$34))/100))","v":33.169064811735872},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.233190559548042},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":67.642976310168919},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":74.182404941556157},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M55:O55))","v":177.05857181127311},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.865165604116086},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.018557196190798},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.794019628993937},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q55*'VoT5'!$E$28)+(R55*'VoT5'!$E$29)+(S55*'VoT5'!$E$30))/100))","v":17.966513711023811},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.878293842837429},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((U55*SUM('VoT5'!$E$31:$E$32)+V55*SUM('VoT5'!$E$33:$E$34))/100))","v":33.169064811735872},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.026137045056068},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":30.534759638222443},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":92.573144639459557},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z55:AB55))","v":155.13404132273809},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.28567371083841},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.953067609904988},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.066219788998774},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD55*'VoT5'!$F$28)+(AE55*'VoT5'!$F$29)+(AF55*'VoT5'!$F$30))/100))","v":18.767391711362311},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.878293842837429},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH55*SUM('VoT5'!$F$31:$F$32)+AI55*SUM('VoT5'!$F$33:$F$34))/100))","v":33.169064811735872},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.343199308432972},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":94.738140781786711},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.765502805385033},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM55:AO55))","v":191.84684289560471},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.851086142118533},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.153367116809164},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.070010950780471},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ55*'VoT5'!$G$28)+(AR55*'VoT5'!$G$29)+(AS55*'VoT5'!$G$30))/100))","v":19.767786037229893},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B55, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":20.878293842837429},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU55*SUM('VoT5'!$G$31:$G$32)+AV55*SUM('VoT5'!$G$33:$G$34))/100))","v":33.169064811735872},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.698149324100783},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":146.24563357532026},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":35.829075113298771},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ55:BB55))","v":222.77285801271978},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.629453718907385},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.929324405329485},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.832708266148725},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD55*'VoT5'!$H$28)+(BE55*'VoT5'!$H$29)+(BF55*'VoT5'!$H$30))/100))","v":18.806986724346615},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":20.878293842837429},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH55*SUM('VoT5'!$H$31:$H$32)+BI55*SUM('VoT5'!$H$33:$H$34))/100))","v":33.169064811735872},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.575586124780457},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":67.14682182670667},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":74.706890930732285},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM55:BO55))","v":176.42929888221943},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.003225299424066},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.645766661946201},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.756397318600975},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ55*'VoT5'!$I$28)+(BR55*'VoT5'!$I$29)+(BS55*'VoT5'!$I$30))/100))","v":18.661299703500415},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.016683167126061},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.029408562301359},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU55*SUM('VoT5'!$I$31:$I$32)+BV55*SUM('VoT5'!$I$33:$I$34))/100))","v":35.858281609379993},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.114906354346523},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":35.598882131710077},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.674696718289255},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ55:CB55))","v":157.38848520434584},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.866408845424324},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.90588054575371},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.844014861349708},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD55*'VoT5'!$J$28)+(CE55*'VoT5'!$J$29)+(CF55*'VoT5'!$J$30))/100))","v":18.768810414782259},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.253983968691479},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.7373200069257},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH55*SUM('VoT5'!$J$31:$J$32)+CI55*SUM('VoT5'!$J$33:$J$34))/100))","v":33.438681033903784},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":106.8095783227177},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.937864159786599},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.333277832927131},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B55,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B55,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.649382336749895},{"$f":"IF(ISERROR(MATCH($B55,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM55:CO55))","v":172.9205243294636}]
[null,2038,null,{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":37.155039412315126},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.009142318549536},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.74000963943965},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D56*'VoT5'!$D$28)+(E56*'VoT5'!$D$29)+(F56*'VoT5'!$D$30))/100))","v":19.869521286951439},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.238978145073201},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((H56*SUM('VoT5'!$D$31:$D$32)+I56*SUM('VoT5'!$D$33:$D$34))/100))","v":33.656980724242523},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.841863799237593},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":68.811546878973019},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.463947828437938},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M56:O56))","v":180.11735850664854},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.502032133192557},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.364389062933679},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.049594662438368},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q56*'VoT5'!$E$28)+(R56*'VoT5'!$E$29)+(S56*'VoT5'!$E$30))/100))","v":18.276895369134877},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.238978145073201},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((U56*SUM('VoT5'!$E$31:$E$32)+V56*SUM('VoT5'!$E$33:$E$34))/100))","v":33.656980724242523},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.579406626390458},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":31.062264833663857},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":94.172397927654288},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z56:AB56))","v":157.8140693877086},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":35.895253626568859},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.297768107106325},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.326497233737864},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD56*'VoT5'!$F$28)+(AE56*'VoT5'!$F$29)+(AF56*'VoT5'!$F$30))/100))","v":19.091608988652915},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.238978145073201},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH56*SUM('VoT5'!$F$31:$F$32)+AI56*SUM('VoT5'!$F$33:$F$34))/100))","v":33.656980724242523},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.953773011308357},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":96.37479559947505},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.832536704289751},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM56:AO56))","v":195.16110531507314},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.504985004583261},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.501527900968323},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.330353889977692},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ56*'VoT5'!$G$28)+(AR56*'VoT5'!$G$29)+(AS56*'VoT5'!$G$30))/100))","v":20.109285690757865},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B56, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.238978145073201},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU56*SUM('VoT5'!$G$31:$G$32)+AV56*SUM('VoT5'!$G$33:$G$34))/100))","v":33.656980724242523},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.401232808879215},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":148.7721093830759},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":36.448042594754455},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ56:BB56))","v":226.62138478670954},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.26224819221698},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.273614725279767},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.088951667621773},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD56*'VoT5'!$H$28)+(BE56*'VoT5'!$H$29)+(BF56*'VoT5'!$H$30))/100))","v":19.131888027819524},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.238978145073201},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH56*SUM('VoT5'!$H$31:$H$32)+BI56*SUM('VoT5'!$H$33:$H$34))/100))","v":33.656980724242523},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.172898876947094},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":68.306821046960181},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.997494608905839},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM56:BO56))","v":179.47721453281312},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.677028015678736},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":19.985158361942879},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.063149097519808},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ56*'VoT5'!$I$28)+(BR56*'VoT5'!$I$29)+(BS56*'VoT5'!$I$30))/100))","v":18.983684181515535},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.551656676003503},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.530907968834654},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU56*SUM('VoT5'!$I$31:$I$32)+BV56*SUM('VoT5'!$I$33:$I$34))/100))","v":36.38840033934747},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":31.652433911532363},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":36.213872899571797},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":92.241153247853589},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ56:CB56))","v":160.10746005895774},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.503296852195625},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.249765859806651},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.117729154667764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD56*'VoT5'!$J$28)+(CE56*'VoT5'!$J$29)+(CF56*'VoT5'!$J$30))/100))","v":19.093052200974643},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":35.763482548574764},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.130120034703008},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH56*SUM('VoT5'!$J$31:$J$32)+CI56*SUM('VoT5'!$J$33:$J$34))/100))","v":33.931254718721533},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.23071709895815},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.524159905310078},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":62.392844801642397},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B56,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B56,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.990819213632264},{"$f":"IF(ISERROR(MATCH($B56,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM56:CO56))","v":175.90782392058475}]
[null,2039,null,{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":37.778373167929168},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.344826899303968},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":14.987296298575684},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D57*'VoT5'!$D$28)+(E57*'VoT5'!$D$29)+(F57*'VoT5'!$D$30))/100))","v":20.202863507063402},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.595295140613377},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((H57*SUM('VoT5'!$D$31:$D$32)+I57*SUM('VoT5'!$D$33:$D$34))/100))","v":34.143466153201253},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.443166985119305},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":69.965967937976529},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.729973292476899},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M57:O57))","v":183.13910821557272},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.131187233079039},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.706033462082846},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.302075093351256},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q57*'VoT5'!$E$28)+(R57*'VoT5'!$E$29)+(S57*'VoT5'!$E$30))/100))","v":18.583518804652794},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.595295140613377},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((U57*SUM('VoT5'!$E$31:$E$32)+V57*SUM('VoT5'!$E$33:$E$34))/100))","v":34.143466153201253},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.125977003096175},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":31.583382789744611},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":95.752286831122063},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z57:AB57))","v":160.46164662396285},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":36.497452510103123},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.638294835779149},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.583623137309036},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD57*'VoT5'!$F$28)+(AE57*'VoT5'!$F$29)+(AF57*'VoT5'!$F$30))/100))","v":19.411900516258385},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.595295140613377},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH57*SUM('VoT5'!$F$31:$F$32)+AI57*SUM('VoT5'!$F$33:$F$34))/100))","v":34.143466153201253},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.55695364882385},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":97.991633160079132},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":63.886650539132312},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM57:AO57))","v":198.43523734803532},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.150966203699248},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.8454730180902},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.587544494974461},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ57*'VoT5'!$G$28)+(AR57*'VoT5'!$G$29)+(AS57*'VoT5'!$G$30))/100))","v":20.446650332825264},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B57, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.595295140613377},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU57*SUM('VoT5'!$G$31:$G$32)+AV57*SUM('VoT5'!$G$33:$G$34))/100))","v":34.143466153201253},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.095803083652115},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":151.26799363294262},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":37.059515375694055},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ57:BB57))","v":230.42331209228877},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.887380542381528},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.613736243288226},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.342092373701604},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD57*'VoT5'!$H$28)+(BE57*'VoT5'!$H$29)+(BF57*'VoT5'!$H$30))/100))","v":19.45285529915056},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.595295140613377},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH57*SUM('VoT5'!$H$31:$H$32)+BI57*SUM('VoT5'!$H$33:$H$34))/100))","v":34.143466153201253},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.762979132535072},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":69.452774542655987},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.272471152629421},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM57:BO57))","v":182.48822482782049},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.342672064933033},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.32044057440535},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.366186605843417},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ57*'VoT5'!$I$28)+(BR57*'VoT5'!$I$29)+(BS57*'VoT5'!$I$30))/100))","v":19.30216510209647},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.085651268082913},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.0263350242775},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU57*SUM('VoT5'!$I$31:$I$32)+BV57*SUM('VoT5'!$I$33:$I$34))/100))","v":36.916801447199951},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.18345287467902},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":36.821417118522014},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":93.788642508680397},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ57:CB57))","v":162.79351250188142},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.132473169716604},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.589487275887681},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.388129208196407},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD57*'VoT5'!$J$28)+(CE57*'VoT5'!$J$29)+(CF57*'VoT5'!$J$30))/100))","v":19.413367940718512},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.272048826745632},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.518163886010459},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH57*SUM('VoT5'!$J$31:$J$32)+CI57*SUM('VoT5'!$J$33:$J$34))/100))","v":34.422341521861256},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":107.65817295684212},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.103356552483163},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":63.439582118808616},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B57,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B57,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.316013447799691},{"$f":"IF(ISERROR(MATCH($B57,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM57:CO57))","v":178.85895211909147}]
[null,2040,null,{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":38.388558763697773},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.673430787755663},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.229366868429404},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D58*'VoT5'!$D$28)+(E58*'VoT5'!$D$29)+(F58*'VoT5'!$D$30))/100))","v":20.529174442965591},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.944096238336673},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((H58*SUM('VoT5'!$D$31:$D$32)+I58*SUM('VoT5'!$D$33:$D$34))/100))","v":34.625740820710647},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.03178670835787},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.096038458482766},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.969294113907225},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M58:O58))","v":186.09711928074785},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.747071381815552},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.040471456749888},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.54922988124612},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q58*'VoT5'!$E$28)+(R58*'VoT5'!$E$29)+(S58*'VoT5'!$E$30))/100))","v":18.883674543040183},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.944096238336673},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((U58*SUM('VoT5'!$E$31:$E$32)+V58*SUM('VoT5'!$E$33:$E$34))/100))","v":34.625740820710647},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.661018412190266},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":32.093508653510185},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":97.2988506793466},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z58:AB58))","v":163.05337774504704},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.086949037783654},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.97163873531764},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.835325409558935},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD58*'VoT5'!$F$28)+(AE58*'VoT5'!$F$29)+(AF58*'VoT5'!$F$30))/100))","v":19.725436041699414},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.944096238336673},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH58*SUM('VoT5'!$F$31:$F$32)+AI58*SUM('VoT5'!$F$33:$F$34))/100))","v":34.625740820710647},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.147411222063909},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":99.574366296689689},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.918529644873544},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM58:AO58))","v":201.64030716362714},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.78332153387003},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.182163201017914},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.839310103884005},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ58*'VoT5'!$G$28)+(AR58*'VoT5'!$G$29)+(AS58*'VoT5'!$G$30))/100))","v":20.776898844568976},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B58, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":21.944096238336673},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU58*SUM('VoT5'!$G$31:$G$32)+AV58*SUM('VoT5'!$G$33:$G$34))/100))","v":34.625740820710647},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.775722586002779},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":153.71123147183386},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":37.658090183769978},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ58:BB58))","v":234.14504424160663},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.499326794423702},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.946683479388522},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.58989350938765},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD58*'VoT5'!$H$28)+(BE58*'VoT5'!$H$29)+(BF58*'VoT5'!$H$30))/100))","v":19.76705231465861},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":21.944096238336673},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH58*SUM('VoT5'!$H$31:$H$32)+BI58*SUM('VoT5'!$H$33:$H$34))/100))","v":34.625740820710647},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.340612654006321},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":70.574556108625302},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.520554246022314},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM58:BO58))","v":185.43572300865395},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.994275491036518},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.648650581836261},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.662832056039711},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ58*'VoT5'!$I$28)+(BR58*'VoT5'!$I$29)+(BS58*'VoT5'!$I$30))/100))","v":19.613928212172507},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.615813253510474},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.511311893029749},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU58*SUM('VoT5'!$I$31:$I$32)+BV58*SUM('VoT5'!$I$33:$I$34))/100))","v":37.440410194867034},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":32.703270900694434},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":37.416146230906953},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":95.30349012933101},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ58:CB58))","v":165.42290726093239},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.748378088537891},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.922042849526644},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.652825634905572},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD58*'VoT5'!$J$28)+(CE58*'VoT5'!$J$29)+(CF58*'VoT5'!$J$30))/100))","v":19.726927167584282},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":36.776965003343307},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.898022615722812},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH58*SUM('VoT5'!$J$31:$J$32)+CI58*SUM('VoT5'!$J$33:$J$34))/100))","v":34.909120505430387},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.09204065259441},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.670336036651051},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":64.464240301902052},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B58,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B58,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":81.613254975314916},{"$f":"IF(ISERROR(MATCH($B58,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM58:CO58))","v":181.74783131386801}]
[null,2041,null,{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":38.991637084492758},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.998207187966376},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.468617866475949},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D59*'VoT5'!$D$28)+(E59*'VoT5'!$D$29)+(F59*'VoT5'!$D$30))/100))","v":20.85168459831112},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.288834596247998},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((H59*SUM('VoT5'!$D$31:$D$32)+I59*SUM('VoT5'!$D$33:$D$34))/100))","v":35.10693242123461},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.613550350009191},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":72.212946226566643},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":79.194179665282789},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M59:O59))","v":189.02067624185861},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.35578188039166},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.371014009102002},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.793505877752267},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q59*'VoT5'!$E$28)+(R59*'VoT5'!$E$29)+(S59*'VoT5'!$E$30))/100))","v":19.180334149459824},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.288834596247998},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((U59*SUM('VoT5'!$E$31:$E$32)+V59*SUM('VoT5'!$E$33:$E$34))/100))","v":35.10693242123461},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.189827805250104},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":32.59769271070072},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":98.827400574751152},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z59:AB59))","v":165.61492109070198},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":37.669579271098549},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.301099936262094},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.08409592256579},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD59*'VoT5'!$F$28)+(AE59*'VoT5'!$F$29)+(AF59*'VoT5'!$F$30))/100))","v":20.035319591071588},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.288834596247998},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH59*SUM('VoT5'!$F$31:$F$32)+AI59*SUM('VoT5'!$F$33:$F$34))/100))","v":35.10693242123461},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.730991306942435},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":101.13866419049916},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.938389704942608},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM59:AO59))","v":204.80804520238419},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.408311362062847},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.514931708757665},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.088143215822413},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ59*'VoT5'!$G$28)+(AR59*'VoT5'!$G$29)+(AS59*'VoT5'!$G$30))/100))","v":21.103300711949295},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B59, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.288834596247998},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU59*SUM('VoT5'!$G$31:$G$32)+AV59*SUM('VoT5'!$G$33:$G$34))/100))","v":35.10693242123461},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.447722571903626},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":156.12601114444365},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":38.249692956152529},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ59:BB59))","v":237.82342667249981},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.104145263849411},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.275752637122043},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.834808325202644},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD59*'VoT5'!$H$28)+(BE59*'VoT5'!$H$29)+(BF59*'VoT5'!$H$30))/100))","v":20.077589649242373},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.288834596247998},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH59*SUM('VoT5'!$H$31:$H$32)+BI59*SUM('VoT5'!$H$33:$H$34))/100))","v":35.10693242123461},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.911518058164511},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.68327146964819},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":79.754100008812514},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM59:BO59))","v":188.34888953662522},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.63828921860371},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":20.973037688844624},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.956022261145264},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ59*'VoT5'!$I$28)+(BR59*'VoT5'!$I$29)+(BS59*'VoT5'!$I$30))/100))","v":19.922059990789215},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.1453687416818},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.990639883824269},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU59*SUM('VoT5'!$I$31:$I$32)+BV59*SUM('VoT5'!$I$33:$I$34))/100))","v":37.962681144308746},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.217034228479093},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":38.003948101210398},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":96.800693219108098},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ59:CB59))","v":168.02167554879759},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.357109115274511},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.250724906776089},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.914438950013604},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD59*'VoT5'!$J$28)+(CE59*'VoT5'!$J$29)+(CF59*'VoT5'!$J$30))/100))","v":20.036834142313481},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.281303563506476},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.273456854818029},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH59*SUM('VoT5'!$J$31:$J$32)+CI59*SUM('VoT5'!$J$33:$J$34))/100))","v":35.394763956972263},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.53241636378297},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.230711498819204},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":65.476963546655909},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B59,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B59,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":82.895386588228448},{"$f":"IF(ISERROR(MATCH($B59,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM59:CO59))","v":184.60306163370356}]
[null,2042,null,{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":39.587524277767656},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.319110942736351},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.705016027043619},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D60*'VoT5'!$D$28)+(E60*'VoT5'!$D$29)+(F60*'VoT5'!$D$30))/100))","v":21.17034913100094},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.629462281619251},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((H60*SUM('VoT5'!$D$31:$D$32)+I60*SUM('VoT5'!$D$33:$D$34))/100))","v":35.587036348991617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.188377021138756},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":73.31653594637794},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.404459637426385},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M60:O60))","v":191.90937260494309},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.957234093157894},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.6976151602085},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.03486911851774},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q60*'VoT5'!$E$28)+(R60*'VoT5'!$E$29)+(S60*'VoT5'!$E$30))/100))","v":19.473456376095999},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.629462281619251},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((U60*SUM('VoT5'!$E$31:$E$32)+V60*SUM('VoT5'!$E$33:$E$34))/100))","v":35.587036348991617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.712331656147022},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":33.095864859116162},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":100.33772398639789},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z60:AB60))","v":168.14592050166107},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.245262200621625},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.626632630033892},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.329900087056071},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD60*'VoT5'!$F$28)+(AE60*'VoT5'!$F$29)+(AF60*'VoT5'!$F$30))/100))","v":20.341508077890403},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.629462281619251},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH60*SUM('VoT5'!$F$31:$F$32)+AI60*SUM('VoT5'!$F$33:$F$34))/100))","v":35.587036348991617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.307612761965039},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":102.68430934013605},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":66.946088917089085},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM60:AO60))","v":207.93801101919018},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.025848789135743},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.843732272879947},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.334009232812342},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ60*'VoT5'!$G$28)+(AR60*'VoT5'!$G$29)+(AS60*'VoT5'!$G$30))/100))","v":21.425810551760069},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B60, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.629462281619251},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU60*SUM('VoT5'!$G$31:$G$32)+AV60*SUM('VoT5'!$G$33:$G$34))/100))","v":35.587036348991617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.111709605878531},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":158.51199689765704},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":38.834241435865707},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ60:BB60))","v":241.45794793940127},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.701751856160364},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.600897962420213},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.07680276797262},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD60*'VoT5'!$H$28)+(BE60*'VoT5'!$H$29)+(BF60*'VoT5'!$H$30))/100))","v":20.384424125514474},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.629462281619251},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH60*SUM('VoT5'!$H$31:$H$32)+BI60*SUM('VoT5'!$H$33:$H$34))/100))","v":35.587036348991617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.475615965814121},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":72.778766468954046},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.972936927699351},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM60:BO60))","v":191.22731936246751},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.274623703392763},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.293556792358348},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.245716455733024},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ60*'VoT5'!$I$28)+(BR60*'VoT5'!$I$29)+(BS60*'VoT5'!$I$30))/100))","v":20.226517595029868},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.674320613685794},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.464252350470598},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU60*SUM('VoT5'!$I$31:$I$32)+BV60*SUM('VoT5'!$I$33:$I$34))/100))","v":38.48360709301064},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":33.724671423922643},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":38.584741000937129},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":98.280043605561602},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ60:CB60))","v":170.58945603042139},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.958581611422716},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.575487747390234},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.172932778572338},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD60*'VoT5'!$J$28)+(CE60*'VoT5'!$J$29)+(CF60*'VoT5'!$J$30))/100))","v":20.343045775164526},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":37.785067251129327},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.644414402585351},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH60*SUM('VoT5'!$J$31:$J$32)+CI60*SUM('VoT5'!$J$33:$J$34))/100))","v":35.879266651716023},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":108.97939771063933},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.784405023884617},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":66.477611043128846},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B60,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B60,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":84.162230017819724},{"$f":"IF(ISERROR(MATCH($B60,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM60:CO60))","v":187.42424608483319}]
[null,2043,null,{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":40.182172955035711},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.639347718183025},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":15.940922848127657},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D61*'VoT5'!$D$28)+(E61*'VoT5'!$D$29)+(F61*'VoT5'!$D$30))/100))","v":21.488351338457061},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.9693819926533},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((H61*SUM('VoT5'!$D$31:$D$32)+I61*SUM('VoT5'!$D$33:$D$34))/100))","v":36.069136285799487},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.762008949301219},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":74.417831920748199},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":81.612224114799901},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M61:O61))","v":194.79206498484933},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.557436223356021},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.023537490293069},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.275730700176386},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q61*'VoT5'!$E$28)+(R61*'VoT5'!$E$29)+(S61*'VoT5'!$E$30))/100))","v":19.765969365658876},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.9693819926533},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((U61*SUM('VoT5'!$E$31:$E$32)+V61*SUM('VoT5'!$E$33:$E$34))/100))","v":36.069136285799487},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.233749513939415},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":33.593001586420137},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.84490828087291},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z61:AB61))","v":170.67165938123247},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":38.819748607495562},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.951488723508632},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.57519336224431},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD61*'VoT5'!$F$28)+(AE61*'VoT5'!$F$29)+(AF61*'VoT5'!$F$30))/100))","v":20.647060170193086},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.9693819926533},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH61*SUM('VoT5'!$F$31:$F$32)+AI61*SUM('VoT5'!$F$33:$F$34))/100))","v":36.069136285799487},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.883035743669218},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":104.22674195847456},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.951693686498075},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM61:AO61))","v":211.06147138864185},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.642102701481548},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.171849444631469},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.579364231943497},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ61*'VoT5'!$G$28)+(AR61*'VoT5'!$G$29)+(AS61*'VoT5'!$G$30))/100))","v":21.747650074095528},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B61, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":22.9693819926533},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU61*SUM('VoT5'!$G$31:$G$32)+AV61*SUM('VoT5'!$G$33:$G$34))/100))","v":36.069136285799487},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.774316582387534},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":160.89302352172527},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":39.417574966412232},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ61:BB61))","v":245.08491507052503},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.298116358796079},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.925367492543604},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.318294239720036},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD61*'VoT5'!$H$28)+(BE61*'VoT5'!$H$29)+(BF61*'VoT5'!$H$30))/100))","v":20.690620864619877},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":22.9693819926533},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH61*SUM('VoT5'!$H$31:$H$32)+BI61*SUM('VoT5'!$H$33:$H$34))/100))","v":36.069136285799487},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.038541429591916},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":73.871984547212861},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":82.189240566712428},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM61:BO61))","v":194.09976654351721},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.909635604890859},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.613409716023479},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.534808538207734},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ61*'VoT5'!$I$28)+(BR61*'VoT5'!$I$29)+(BS61*'VoT5'!$I$30))/100))","v":20.530342402290636},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.205849913971967},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.936880441839865},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU61*SUM('VoT5'!$I$31:$I$32)+BV61*SUM('VoT5'!$I$33:$I$34))/100))","v":39.006593898448671},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.231253525718742},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":39.164326757246315},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":99.756319250429755},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ61:CB61))","v":173.15189953339481},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.558803982845028},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.899575587801213},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.430889343118775},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD61*'VoT5'!$J$28)+(CE61*'VoT5'!$J$29)+(CF61*'VoT5'!$J$30))/100))","v":20.648620965391792},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.291285632354253},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.014600937204627},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH61*SUM('VoT5'!$J$31:$J$32)+CI61*SUM('VoT5'!$J$33:$J$34))/100))","v":36.3657562129357},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.43308377769854},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.336947729967143},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":67.476178753434937},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B61,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B61,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":85.426440388866695},{"$f":"IF(ISERROR(MATCH($B61,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM61:CO61))","v":190.23956687226877}]
[null,2044,null,{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":40.779238839958893},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.960886235001794},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.177788614880985},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D62*'VoT5'!$D$28)+(E62*'VoT5'!$D$29)+(F62*'VoT5'!$D$30))/100))","v":21.807646203913762},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.310683454894495},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((H62*SUM('VoT5'!$D$31:$D$32)+I62*SUM('VoT5'!$D$33:$D$34))/100))","v":36.555141614667946},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.337972653419776},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":75.523604590622128},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":82.824898075120032},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M62:O62))","v":197.68647531916196},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.160078135629178},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.350784673154362},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.517571368279285},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q62*'VoT5'!$E$28)+(R62*'VoT5'!$E$29)+(S62*'VoT5'!$E$30))/100))","v":20.059671401232652},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.310683454894495},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((U62*SUM('VoT5'!$E$31:$E$32)+V62*SUM('VoT5'!$E$33:$E$34))/100))","v":36.555141614667946},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.757286900935448},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":34.092159141733681},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":103.35821918010387},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z62:AB62))","v":173.20766522277302},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.396570263725209},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.277665335578597},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.821483738418724},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD62*'VoT5'!$F$28)+(AE62*'VoT5'!$F$29)+(AF62*'VoT5'!$F$30))/100))","v":20.953854311599354},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.310683454894495},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH62*SUM('VoT5'!$F$31:$F$32)+AI62*SUM('VoT5'!$F$33:$F$34))/100))","v":36.555141614667946},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.460797781844015},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":105.77544446368086},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.961386172973548},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM62:AO62))","v":214.19762841849843},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.260861645338167},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.501300391046335},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.825716582964581},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ62*'VoT5'!$G$28)+(AR62*'VoT5'!$G$29)+(AS62*'VoT5'!$G$30))/100))","v":22.070797852863478},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B62, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.310683454894495},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU62*SUM('VoT5'!$G$31:$G$32)+AV62*SUM('VoT5'!$G$33:$G$34))/100))","v":36.555141614667946},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.439617012556127},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":163.28372886198801},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":40.003279709288684},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ62:BB62))","v":248.7266255838328},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.896905043803883},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.251155969907689},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.560767358373369},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD62*'VoT5'!$H$28)+(BE62*'VoT5'!$H$29)+(BF62*'VoT5'!$H$30))/100))","v":20.998062273275604},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.310683454894495},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH62*SUM('VoT5'!$H$31:$H$32)+BI62*SUM('VoT5'!$H$33:$H$34))/100))","v":36.555141614667946},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.603755148254194},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":74.969646484860391},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":83.410488399800997},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM62:BO62))","v":196.98389003291558},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.547228787888557},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":21.934562820728523},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.825075760931639},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ62*'VoT5'!$I$28)+(BR62*'VoT5'!$I$29)+(BS62*'VoT5'!$I$30))/100))","v":20.835402237355211},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.741929373071493},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.411429735230016},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU62*SUM('VoT5'!$I$31:$I$32)+BV62*SUM('VoT5'!$I$33:$I$34))/100))","v":39.533749582752336},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":34.73989485034879},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":39.746268491430335},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.23859585843167},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ62:CB62))","v":175.7247592002108},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.161466218621612},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.22498082390938},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.689894484087457},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD62*'VoT5'!$J$28)+(CE62*'VoT5'!$J$29)+(CF62*'VoT5'!$J$30))/100))","v":20.95543829861418},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":38.80183749816333},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.386292255672771},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH62*SUM('VoT5'!$J$31:$J$32)+CI62*SUM('VoT5'!$J$33:$J$34))/100))","v":36.856169009749699},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":109.89357513576365},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.891736485708883},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":68.478805575626382},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B62,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B62,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":86.695789691695353},{"$f":"IF(ISERROR(MATCH($B62,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM62:CO62))","v":193.06633175303062}]
[null,2045,null,{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":41.375109992419979},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.281781351295496},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.414180411796405},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D63*'VoT5'!$D$28)+(E63*'VoT5'!$D$29)+(F63*'VoT5'!$D$30))/100))","v":22.126302158405405},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.651301970836794},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((H63*SUM('VoT5'!$D$31:$D$32)+I63*SUM('VoT5'!$D$33:$D$34))/100))","v":37.043244825643292},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.912783850668191},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":76.627164602667577},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":84.03514546748022},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M63:O63))","v":200.57509392081599},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.76151415777565},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.677377032415166},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.758928111736459},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q63*'VoT5'!$E$28)+(R63*'VoT5'!$E$29)+(S63*'VoT5'!$E$30))/100))","v":20.352785737249409},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.651301970836794},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((U63*SUM('VoT5'!$E$31:$E$32)+V63*SUM('VoT5'!$E$33:$E$34))/100))","v":37.043244825643292},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.279776686440321},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":34.590317879747339},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":104.86850193503416},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z63:AB63))","v":175.73859650122182},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":39.972237696317329},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.603189266266725},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.067281286054538},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD63*'VoT5'!$F$28)+(AE63*'VoT5'!$F$29)+(AF63*'VoT5'!$F$30))/100))","v":21.260034556065317},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.651301970836794},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH63*SUM('VoT5'!$F$31:$F$32)+AI63*SUM('VoT5'!$F$33:$F$34))/100))","v":37.043244825643292},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.037403714671299},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":107.32104800576796},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.969058258651074},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM63:AO63))","v":217.32750997909034},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.878382448790013},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.83009210411646},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.071575981435021},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ63*'VoT5'!$G$28)+(AR63*'VoT5'!$G$29)+(AS63*'VoT5'!$G$30))/100))","v":22.393299010963439},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B63, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.651301970836794},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU63*SUM('VoT5'!$G$31:$G$32)+AV63*SUM('VoT5'!$G$33:$G$34))/100))","v":37.043244825643292},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.103586172523151},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":165.66965038634459},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":40.587812453417293},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ63:BB63))","v":252.36104901228501},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.494495549016158},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.576292542549847},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.802755286843585},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD63*'VoT5'!$H$28)+(BE63*'VoT5'!$H$29)+(BF63*'VoT5'!$H$30))/100))","v":21.304888489805322},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.651301970836794},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH63*SUM('VoT5'!$H$31:$H$32)+BI63*SUM('VoT5'!$H$33:$H$34))/100))","v":37.043244825643292},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.167837870832521},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":76.065111994303891},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":84.629292508558152},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM63:BO63))","v":199.86224237369458},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.183546143054571},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.255073296120482},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.114762157179896},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ63*'VoT5'!$I$28)+(BR63*'VoT5'!$I$29)+(BS63*'VoT5'!$I$30))/100))","v":21.139851645837002},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.280706914377618},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.885029452601842},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU63*SUM('VoT5'!$I$31:$I$32)+BV63*SUM('VoT5'!$I$33:$I$34))/100))","v":40.063074326137837},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.247518380598947},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":40.327045756669747},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":102.71790642193817},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ63:CB63))","v":178.29247055920686},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.762922523604054},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.549734922163697},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.948381354195963},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD63*'VoT5'!$J$28)+(CE63*'VoT5'!$J$29)+(CF63*'VoT5'!$J$30))/100))","v":21.261641688489295},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.314958966073917},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.757239817555142},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH63*SUM('VoT5'!$J$31:$J$32)+CI63*SUM('VoT5'!$J$33:$J$34))/100))","v":37.348670869300456},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.36097386419975},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.445415105780789},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":69.479426135457018},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B63,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B63,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.962599018859507},{"$f":"IF(ISERROR(MATCH($B63,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM63:CO63))","v":195.88744026009732}]
[null,2046,null,{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":41.977381189508179},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.60612309033041},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.653111210715018},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D64*'VoT5'!$D$28)+(E64*'VoT5'!$D$29)+(F64*'VoT5'!$D$30))/100))","v":22.448380685580787},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.995578951690266},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((H64*SUM('VoT5'!$D$31:$D$32)+I64*SUM('VoT5'!$D$33:$D$34))/100))","v":37.537371360146842},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.493768894895709},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":77.742577568655548},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":85.258391705797251},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M64:O64))","v":203.49473816934852},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.369409994877408},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.007477206520697},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.002877183959345},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q64*'VoT5'!$E$28)+(R64*'VoT5'!$E$29)+(S64*'VoT5'!$E$30))/100))","v":20.649048312316847},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.995578951690266},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((U64*SUM('VoT5'!$E$31:$E$32)+V64*SUM('VoT5'!$E$33:$E$34))/100))","v":37.537371360146842},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.807878352853727},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":35.093827167358022},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":106.39500611130902},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z64:AB64))","v":178.29671163152076},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":40.554088172414325},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.932209536180203},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.315718859587911},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD64*'VoT5'!$F$28)+(AE64*'VoT5'!$F$29)+(AF64*'VoT5'!$F$30))/100))","v":21.569503375956401},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.995578951690266},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH64*SUM('VoT5'!$F$31:$F$32)+AI64*SUM('VoT5'!$F$33:$F$34))/100))","v":37.537371360146842},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.620202771107799},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":108.88325233747939},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.9875533994324},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM64:AO64))","v":220.4910085080196},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.502535828234073},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.162415254524984},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.320076070121306},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ64*'VoT5'!$G$28)+(AR64*'VoT5'!$G$29)+(AS64*'VoT5'!$G$30))/100))","v":22.719264041740583},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B64, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":23.995578951690266},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU64*SUM('VoT5'!$G$31:$G$32)+AV64*SUM('VoT5'!$G$33:$G$34))/100))","v":37.537371360146842},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.77468679411114},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":168.08119826326015},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":41.178623460275993},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ64:BB64))","v":256.03450851764728},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.098504565824946},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.904921293939417},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.047342323418025},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD64*'VoT5'!$H$28)+(BE64*'VoT5'!$H$29)+(BF64*'VoT5'!$H$30))/100))","v":21.615010219921242},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":23.995578951690266},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH64*SUM('VoT5'!$H$31:$H$32)+BI64*SUM('VoT5'!$H$33:$H$34))/100))","v":37.537371360146842},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.737979209578079},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":77.172343517455161},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":85.8611873679844},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM64:BO64))","v":202.77151009501765},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.826697961431719},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.579026262959626},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.407559974171047},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ64*'VoT5'!$I$28)+(BR64*'VoT5'!$I$29)+(BS64*'VoT5'!$I$30))/100))","v":21.447571039437115},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.82623016111183},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.363715939678926},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU64*SUM('VoT5'!$I$31:$I$32)+BV64*SUM('VoT5'!$I$33:$I$34))/100))","v":40.598904178024355},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":35.760594118484867},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":40.914060948347789},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":104.21310574526247},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ64:CB64))","v":180.88776081209511},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.37083886139267},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.877977091141169},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.209644541797584},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD64*'VoT5'!$J$28)+(CE64*'VoT5'!$J$29)+(CF64*'VoT5'!$J$30))/100))","v":21.571133902386322},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":39.834504915344603},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.132171598073647},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH64*SUM('VoT5'!$J$31:$J$32)+CI64*SUM('VoT5'!$J$33:$J$34))/100))","v":37.847243296732607},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":110.83538357356234},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.005040595176553},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":70.490794012406937},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B64,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B64,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":89.243014704033129},{"$f":"IF(ISERROR(MATCH($B64,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM64:CO64))","v":198.7388493116166}]
[null,2047,null,{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":42.584756162196832},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.933213370988927},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":16.894066760589034},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D65*'VoT5'!$D$28)+(E65*'VoT5'!$D$29)+(F65*'VoT5'!$D$30))/100))","v":22.773188575435928},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.342773409692185},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((H65*SUM('VoT5'!$D$31:$D$32)+I65*SUM('VoT5'!$D$33:$D$34))/100))","v":38.036899407794088},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.079677331288238},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":78.867442783908885},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":86.492003995711357},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M65:O65))","v":206.43912411090849},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.982457271988274},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.340374720466563},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.248893533064443},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q65*'VoT5'!$E$28)+(R65*'VoT5'!$E$29)+(S65*'VoT5'!$E$30))/100))","v":20.947821480135968},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.342773409692185},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((U65*SUM('VoT5'!$E$31:$E$32)+V65*SUM('VoT5'!$E$33:$E$34))/100))","v":38.036899407794088},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.340455266319672},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":35.601603300916395},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":107.93444621214161},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z65:AB65))","v":180.87650477937768},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.140869374532045},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.264017994593736},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.566261746528536},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD65*'VoT5'!$F$28)+(AE65*'VoT5'!$F$29)+(AF65*'VoT5'!$F$30))/100))","v":21.881594701156882},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.342773409692185},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH65*SUM('VoT5'!$F$31:$F$32)+AI65*SUM('VoT5'!$F$33:$F$34))/100))","v":38.036899407794088},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.207940592038739},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":110.45869512454057},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.014679486992875},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM65:AO65))","v":223.68131520357218},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.131978417596095},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.497554582752933},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.570682001981691},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ65*'VoT5'!$G$28)+(AR65*'VoT5'!$G$29)+(AS65*'VoT5'!$G$30))/100))","v":23.04799137026453},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B65, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.342773409692185},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU65*SUM('VoT5'!$G$31:$G$32)+AV65*SUM('VoT5'!$G$33:$G$34))/100))","v":38.036899407794088},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.451474466639745},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":170.51318211531949},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":41.774441126619422},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ65:BB65))","v":259.7390977085787},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.70763208489209},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.236334916016901},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.294002043121736},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD65*'VoT5'!$H$28)+(BE65*'VoT5'!$H$29)+(BF65*'VoT5'!$H$30))/100))","v":21.927759988248162},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.342773409692185},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH65*SUM('VoT5'!$H$31:$H$32)+BI65*SUM('VoT5'!$H$33:$H$34))/100))","v":38.036899407794088},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.312952048597197},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":78.288957958566343},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.103521569282279},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM65:BO65))","v":205.70543157644582},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.475299986582627},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":22.905724476883204},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.70283902280908},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ65*'VoT5'!$I$28)+(BR65*'VoT5'!$I$29)+(BS65*'VoT5'!$I$30))/100))","v":21.757898113332132},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.377867439595278},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.84645891895557},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU65*SUM('VoT5'!$I$31:$I$32)+BV65*SUM('VoT5'!$I$33:$I$34))/100))","v":41.140549654864628},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.27801777047469},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":41.506050632956693},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":105.72097570909071},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ65:CB65))","v":183.50504411252209},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.98390681291761},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.209000854824087},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.473121729817322},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD65*'VoT5'!$J$28)+(CE65*'VoT5'!$J$29)+(CF65*'VoT5'!$J$30))/100))","v":21.883248819838574},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.359873751995494},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.510280631103136},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH65*SUM('VoT5'!$J$31:$J$32)+CI65*SUM('VoT5'!$J$33:$J$34))/100))","v":38.351254912760908},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.3169094285654},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.569408471277789},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.510732438170109},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B65,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B65,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.534280906986794},{"$f":"IF(ISERROR(MATCH($B65,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM65:CO65))","v":201.61442181643469}]
[null,2048,null,{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":43.198551084512033},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.263760993848859},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.137569209103905},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D66*'VoT5'!$D$28)+(E66*'VoT5'!$D$29)+(F66*'VoT5'!$D$30))/100))","v":23.101429682636109},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.69363771092311},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((H66*SUM('VoT5'!$D$31:$D$32)+I66*SUM('VoT5'!$D$33:$D$34))/100))","v":38.542544068299591},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.671778816154195},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":80.004197817385418},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.738655559741247},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M66:O66))","v":209.41463219328085},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.601984454947626},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.676790959033031},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.497510273426315},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q66*'VoT5'!$E$28)+(R66*'VoT5'!$E$29)+(S66*'VoT5'!$E$30))/100))","v":21.249752678452577},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.69363771092311},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((U66*SUM('VoT5'!$E$31:$E$32)+V66*SUM('VoT5'!$E$33:$E$34))/100))","v":38.542544068299591},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.878661514398431},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":36.114746625000542},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":109.49015818512051},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z66:AB66))","v":183.48356632451947},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":41.733852850251402},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.599333666317765},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.81945287020228},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD66*'VoT5'!$F$28)+(AE66*'VoT5'!$F$29)+(AF66*'VoT5'!$F$30))/100))","v":22.196984829694284},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.69363771092311},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH66*SUM('VoT5'!$F$31:$F$32)+AI66*SUM('VoT5'!$F$33:$F$34))/100))","v":38.542544068299591},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.801890798026136},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":112.05079033191413},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":73.052662290813927},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM66:AO66))","v":226.90534342075421},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.768074211153582},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.83623633156429},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.823936836959597},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ66*'VoT5'!$G$28)+(AR66*'VoT5'!$G$29)+(AS66*'VoT5'!$G$30))/100))","v":23.380193344575499},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B66, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":24.69363771092311},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU66*SUM('VoT5'!$G$31:$G$32)+AV66*SUM('VoT5'!$G$33:$G$34))/100))","v":38.542544068299591},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.135415780593966},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":172.97087202134034},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":42.37655658193431},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ66:BB66))","v":263.48284438386861},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.323198077989943},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.571251577987304},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.543268954505393},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD66*'VoT5'!$H$28)+(BE66*'VoT5'!$H$29)+(BF66*'VoT5'!$H$30))/100))","v":22.243815519651697},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":24.69363771092311},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH66*SUM('VoT5'!$H$31:$H$32)+BI66*SUM('VoT5'!$H$33:$H$34))/100))","v":38.542544068299591},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.894002346894567},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.41737500727011},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":88.3589872352442},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM66:BO66))","v":208.67036458940888},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.130757731044334},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.235875888865284},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.001239169126926},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ66*'VoT5'!$I$28)+(BR66*'VoT5'!$I$29)+(BS66*'VoT5'!$I$30))/100))","v":22.071505342438922},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.936362966846254},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.334304488475283},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU66*SUM('VoT5'!$I$31:$I$32)+BV66*SUM('VoT5'!$I$33:$I$34))/100))","v":41.688798755751193},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":36.800910587199212},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":42.104297644794272},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":107.24478384891644},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ66:CB66))","v":186.14999208090993},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.603454888819464},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.543523537599153},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.739383870050922},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD66*'VoT5'!$J$28)+(CE66*'VoT5'!$J$29)+(CF66*'VoT5'!$J$30))/100))","v":22.198662789997705},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":40.891774254139293},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.892386274224485},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH66*SUM('VoT5'!$J$31:$J$32)+CI66*SUM('VoT5'!$J$33:$J$34))/100))","v":38.861430532936936},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":111.80565817139353},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.139741712266186},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":72.541451606654007},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B66,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B66,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":91.839195785553059},{"$f":"IF(ISERROR(MATCH($B66,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM66:CO66))","v":204.52038910447325}]
[null,2049,null,{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":43.818395215584538},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.597566303441301},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.383471477314934},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D67*'VoT5'!$D$28)+(E67*'VoT5'!$D$29)+(F67*'VoT5'!$D$30))/100))","v":23.432905744880699},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.047959928351229},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((H67*SUM('VoT5'!$D$31:$D$32)+I67*SUM('VoT5'!$D$33:$D$34))/100))","v":39.054158195045126},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.269715711769308},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":81.152156052865422},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":88.99759340259854},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M67:O67))","v":212.41946516723328},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.227617340519181},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.016522722023772},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.748577236995203},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q67*'VoT5'!$E$28)+(R67*'VoT5'!$E$29)+(S67*'VoT5'!$E$30))/100))","v":21.554659536525495},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.047959928351229},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((U67*SUM('VoT5'!$E$31:$E$32)+V67*SUM('VoT5'!$E$33:$E$34))/100))","v":39.054158195045126},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.422172012855846},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":36.63294719373912},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":111.06120235807143},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z67:AB67))","v":186.11632156466641},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.332680429113097},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.937954015914006},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.075139299566757},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD67*'VoT5'!$F$28)+(AE67*'VoT5'!$F$29)+(AF67*'VoT5'!$F$30))/100))","v":22.515483261442014},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.047959928351229},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH67*SUM('VoT5'!$F$31:$F$32)+AI67*SUM('VoT5'!$F$33:$F$34))/100))","v":39.054158195045126},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.401694634691836},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":113.65857631143447},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":74.100874854508376},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM67:AO67))","v":230.1611458006347},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.410438997993637},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.178255932362294},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.079687605530101},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ67*'VoT5'!$G$28)+(AR67*'VoT5'!$G$29)+(AS67*'VoT5'!$G$30))/100))","v":23.715669309952755},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B67, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.047959928351229},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU67*SUM('VoT5'!$G$31:$G$32)+AV67*SUM('VoT5'!$G$33:$G$34))/100))","v":39.054158195045126},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.826097625685584},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":175.452783501639},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":42.984606139915684},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ67:BB67))","v":267.26348726724029},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.944830734497287},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.909468985419913},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.794992496806678},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD67*'VoT5'!$H$28)+(BE67*'VoT5'!$H$29)+(BF67*'VoT5'!$H$30))/100))","v":22.562985912092444},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.047959928351229},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH67*SUM('VoT5'!$H$31:$H$32)+BI67*SUM('VoT5'!$H$33:$H$34))/100))","v":39.054158195045126},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.48077914181988},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":80.556913083608251},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":89.626826046738771},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM67:BO67))","v":211.6645182721669},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.792675289009999},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.569281082753967},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.302580175189053},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ67*'VoT5'!$I$28)+(BR67*'VoT5'!$I$29)+(BS67*'VoT5'!$I$30))/100))","v":22.388203303527508},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.501573777249767},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.826957982570541},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU67*SUM('VoT5'!$I$31:$I$32)+BV67*SUM('VoT5'!$I$33:$I$34))/100))","v":42.243486513875204},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.328956733954755},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":42.708440634150513},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":108.78360976293469},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ67:CB67))","v":188.82100713103995},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.229108873242325},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.881343083004694},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.008270136375955},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD67*'VoT5'!$J$28)+(CE67*'VoT5'!$J$29)+(CF67*'VoT5'!$J$30))/100))","v":22.517185298336436},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.430070264047401},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.278257730190724},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH67*SUM('VoT5'!$J$31:$J$32)+CI67*SUM('VoT5'!$J$33:$J$34))/100))","v":39.377620273878364},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.30173814536404},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.715695828746597},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":73.582328948810627},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B67,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B67,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":93.156971152572297},{"$f":"IF(ISERROR(MATCH($B67,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM67:CO67))","v":207.45499593012954}]
[null,2050,null,{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":44.446809174036424},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.935986731154784},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.632773535707297},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D68*'VoT5'!$D$28)+(E68*'VoT5'!$D$29)+(F68*'VoT5'!$D$30))/100))","v":23.768964721589491},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.407180926114318},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((H68*SUM('VoT5'!$D$31:$D$32)+I68*SUM('VoT5'!$D$33:$D$34))/100))","v":39.573074238831524},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.875919550188797},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":82.315985704115377},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.273937040645066},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M68:O68))","v":215.46584229494925},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.861900087504992},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.360951540964841},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.00311539667711},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q68*'VoT5'!$E$28)+(R68*'VoT5'!$E$29)+(S68*'VoT5'!$E$30))/100))","v":21.863781969142863},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.407180926114318},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((U68*SUM('VoT5'!$E$31:$E$32)+V68*SUM('VoT5'!$E$33:$E$34))/100))","v":39.573074238831524},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.973196966830685},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":37.158312288524449},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":112.65396743905825},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z68:AB68))","v":188.78547669441338},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":42.939787265168022},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.281256055305665},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.334360792753031},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD68*'VoT5'!$F$28)+(AE68*'VoT5'!$F$29)+(AF68*'VoT5'!$F$30))/100))","v":22.838385181815124},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.407180926114318},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH68*SUM('VoT5'!$F$31:$F$32)+AI68*SUM('VoT5'!$F$33:$F$34))/100))","v":39.573074238831524},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.009791226074505},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":115.28859118305331},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":75.16357977245363},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM68:AO68))","v":233.46196218158144},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.061684977801171},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.525004220248356},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.33897432746199},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ68*'VoT5'!$G$28)+(AR68*'VoT5'!$G$29)+(AS68*'VoT5'!$G$30))/100))","v":24.055783491567123},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B68, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.407180926114318},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU68*SUM('VoT5'!$G$31:$G$32)+AV68*SUM('VoT5'!$G$33:$G$34))/100))","v":39.573074238831524},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.526328684667945},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":177.9690093391944},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":43.601062456126755},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ68:BB68))","v":271.09640047998914},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.575057946139715},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.252362511659015},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.050196312932808},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD68*'VoT5'!$H$28)+(BE68*'VoT5'!$H$29)+(BF68*'VoT5'!$H$30))/100))","v":22.886569083537974},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.407180926114318},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH68*SUM('VoT5'!$H$31:$H$32)+BI68*SUM('VoT5'!$H$33:$H$34))/100))","v":39.573074238831524},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.075668582474449},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":81.712206160464945},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.912193716239344},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM68:BO68))","v":214.70006845917874},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.463744372216908},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":23.907295862852781},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.608087455117193},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ68*'VoT5'!$I$28)+(BR68*'VoT5'!$I$29)+(BS68*'VoT5'!$I$30))/100))","v":22.709279860333762},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.074879634154165},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.32642279452881},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU68*SUM('VoT5'!$I$31:$I$32)+BV68*SUM('VoT5'!$I$33:$I$34))/100))","v":42.806083138191113},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":37.864303529533458},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":43.320936370385702},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":110.34371114249181},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ68:CB68))","v":191.52895104241099},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.863413010787468},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.223833246464654},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.280873964538848},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD68*'VoT5'!$J$28)+(CE68*'VoT5'!$J$29)+(CF68*'VoT5'!$J$30))/100))","v":22.840111628178146},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":41.976075842051578},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.669464159261484},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH68*SUM('VoT5'!$J$31:$J$32)+CI68*SUM('VoT5'!$J$33:$J$34))/100))","v":39.901175193286939},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":112.80525931894411},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.299612959006225},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":74.637597230073141},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B68,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B68,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":94.492965789330626},{"$f":"IF(ISERROR(MATCH($B68,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM68:CO68))","v":210.43017597840998}]
[null,2051,null,{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":45.086895308967939},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.280692988301958},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":17.886706136727089},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D69*'VoT5'!$D$28)+(E69*'VoT5'!$D$29)+(F69*'VoT5'!$D$30))/100))","v":24.111265666082328},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.773074103616072},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((H69*SUM('VoT5'!$D$31:$D$32)+I69*SUM('VoT5'!$D$33:$D$34))/100))","v":40.100922858496602},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.493383033766527},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":83.501432356227426},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":91.573987517140253},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M69:O69))","v":218.56880290713423},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.507964017994496},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.711777789347565},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.262381354461915},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q69*'VoT5'!$E$28)+(R69*'VoT5'!$E$29)+(S69*'VoT5'!$E$30))/100))","v":22.178646049504991},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.773074103616072},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((U69*SUM('VoT5'!$E$31:$E$32)+V69*SUM('VoT5'!$E$33:$E$34))/100))","v":40.100922858496602},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.534456671992956},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":37.693435527635025},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":114.2763165782376},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z69:AB69))","v":191.50420877786559},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":43.558170518681713},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.630934595307629},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.598397072395091},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD69*'VoT5'!$F$28)+(AE69*'VoT5'!$F$29)+(AF69*'VoT5'!$F$30))/100))","v":23.167284690480969},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.773074103616072},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH69*SUM('VoT5'!$F$31:$F$32)+AI69*SUM('VoT5'!$F$33:$F$34))/100))","v":40.100922858496602},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.629182618655975},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":116.94888199140154},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":76.246023397951717},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM69:AO69))","v":236.82408800800923},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.72502721662034},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.878193019449895},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.603077047410004},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ69*'VoT5'!$G$28)+(AR69*'VoT5'!$G$29)+(AS69*'VoT5'!$G$30))/100))","v":24.402214962442226},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B69, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":25.773074103616072},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU69*SUM('VoT5'!$G$31:$G$32)+AV69*SUM('VoT5'!$G$33:$G$34))/100))","v":40.100922858496602},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.23956585273973},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":180.53197161798175},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":44.228968847273329},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ69:BB69))","v":275.00050631799479},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.216991013671581},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.60162495077498},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.310140291081172},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD69*'VoT5'!$H$28)+(BE69*'VoT5'!$H$29)+(BF69*'VoT5'!$H$30))/100))","v":23.216162496850583},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":25.773074103616072},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH69*SUM('VoT5'!$H$31:$H$32)+BI69*SUM('VoT5'!$H$33:$H$34))/100))","v":40.100922858496602},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.681607514382023},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":82.888957679638821},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":92.221435836773054},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM69:BO69))","v":217.7920010307939},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.147277909250583},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.251588937876413},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.919269234854205},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ69*'VoT5'!$I$28)+(BR69*'VoT5'!$I$29)+(BS69*'VoT5'!$I$30))/100))","v":23.036320101084499},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.65796730516778},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.835164678315493},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU69*SUM('VoT5'!$I$31:$I$32)+BV69*SUM('VoT5'!$I$33:$I$34))/100))","v":43.378388373393207},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.409593869795955},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":43.944808617645513},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":111.93278988383946},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ69:CB69))","v":194.28719237128092},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.509498729145086},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.572684830731191},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.558541142979916},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD69*'VoT5'!$J$28)+(CE69*'VoT5'!$J$29)+(CF69*'VoT5'!$J$30))/100))","v":23.169035999694671},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":42.531397433493119},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.06793686626682},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH69*SUM('VoT5'!$J$31:$J$32)+CI69*SUM('VoT5'!$J$33:$J$34))/100))","v":40.433748851165277},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.3163333101279},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.894375780552927},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":75.712466090613972},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B69,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B69,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":95.853775223669928},{"$f":"IF(ISERROR(MATCH($B69,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM69:CO69))","v":213.46061709483683}]
[null,2052,null,{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":45.737682670185123},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.631162188057182},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.144884088609096},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D70*'VoT5'!$D$28)+(E70*'VoT5'!$D$29)+(F70*'VoT5'!$D$30))/100))","v":24.459289340165626},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.145084435474313},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((H70*SUM('VoT5'!$D$31:$D$32)+I70*SUM('VoT5'!$D$33:$D$34))/100))","v":40.637251835119358},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.12116952873334},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":84.706697798626507},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":92.895772778334788},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M70:O70))","v":221.72364010569464},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.164829114042625},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.068469296897788},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.525981828386058},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q70*'VoT5'!$E$28)+(R70*'VoT5'!$E$29)+(S70*'VoT5'!$E$30))/100))","v":22.49877415854905},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.145084435474313},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((U70*SUM('VoT5'!$E$31:$E$32)+V70*SUM('VoT5'!$E$33:$E$34))/100))","v":40.637251835119358},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.10509975039546},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":38.237505179673363},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":115.92578882523834},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z70:AB70))","v":194.26839375530716},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.186892160680927},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.986459206610924},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.866847620401796},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD70*'VoT5'!$F$28)+(AE70*'VoT5'!$F$29)+(AF70*'VoT5'!$F$30))/100))","v":23.501682877957993},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.145084435474313},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH70*SUM('VoT5'!$F$31:$F$32)+AI70*SUM('VoT5'!$F$33:$F$34))/100))","v":40.637251835119358},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.258929254211296},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":118.63693023218039},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":77.346563766287687},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM70:AO70))","v":240.24242325267937},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.399459486944735},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.237286575926362},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.871595146499338},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ70*'VoT5'!$G$28)+(AR70*'VoT5'!$G$29)+(AS70*'VoT5'!$G$30))/100))","v":24.754438218766186},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B70, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.145084435474313},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU70*SUM('VoT5'!$G$31:$G$32)+AV70*SUM('VoT5'!$G$33:$G$34))/100))","v":40.637251835119358},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.964727216500734},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":183.13778256636243},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":44.867372838682087},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ70:BB70))","v":278.96988262154525},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.869656185276675},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.956726504644557},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.574430120795373},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD70*'VoT5'!$H$28)+(BE70*'VoT5'!$H$29)+(BF70*'VoT5'!$H$30))/100))","v":23.551266189960931},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.145084435474313},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH70*SUM('VoT5'!$H$31:$H$32)+BI70*SUM('VoT5'!$H$33:$H$34))/100))","v":40.637251835119358},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.297676785429545},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":84.085382620250002},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":93.552566411734944},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM70:BO70))","v":220.93562581741449},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.842239044312798},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.601638047757465},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.235653481039424},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ70*'VoT5'!$I$28)+(BR70*'VoT5'!$I$29)+(BS70*'VoT5'!$I$30))/100))","v":23.368827936631941},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.250380271749925},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.352411920556754},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU70*SUM('VoT5'!$I$31:$I$32)+BV70*SUM('VoT5'!$I$33:$I$34))/100))","v":43.959899987953094},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":38.964000600812895},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":44.579111020671768},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":113.54843550465674},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ70:CB70))","v":197.09154712614139},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.166385977319969},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.92736866090905},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.840850476822336},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD70*'VoT5'!$J$28)+(CE70*'VoT5'!$J$29)+(CF70*'VoT5'!$J$30))/100))","v":23.503459465689858},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.095600258809448},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.473071405756276},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH70*SUM('VoT5'!$J$31:$J$32)+CI70*SUM('VoT5'!$J$33:$J$34))/100))","v":40.974881861155794},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":113.83507341117948},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.499082094377194},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":76.80530505592094},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B70,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B70,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":97.237335236242131},{"$f":"IF(ISERROR(MATCH($B70,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM70:CO70))","v":216.54172238654027}]
[null,2053,null,{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":46.395772544903906},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.985564018062512},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.405959066604069},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D71*'VoT5'!$D$28)+(E71*'VoT5'!$D$29)+(F71*'VoT5'!$D$30))/100))","v":24.811218203148293},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.521269111570049},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((H71*SUM('VoT5'!$D$31:$D$32)+I71*SUM('VoT5'!$D$33:$D$34))/100))","v":41.180367790780558},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.756000443473539},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":85.925487577376671},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":94.232389849873698},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M71:O71))","v":224.91387787072392},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.829064922121255},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.429163255486582},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.792540174780648},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q71*'VoT5'!$E$28)+(R71*'VoT5'!$E$29)+(S71*'VoT5'!$E$30))/100))","v":22.822494439134609},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.521269111570049},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((U71*SUM('VoT5'!$E$31:$E$32)+V71*SUM('VoT5'!$E$33:$E$34))/100))","v":41.180367790780558},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.682146039789714},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":38.787679861121617},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":117.59376987261238},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z71:AB71))","v":197.06359577352373},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":44.822668715779344},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.345973175158868},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.138310463772786},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD71*'VoT5'!$F$28)+(AE71*'VoT5'!$F$29)+(AF71*'VoT5'!$F$30))/100))","v":23.839833362152021},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.521269111570049},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH71*SUM('VoT5'!$F$31:$F$32)+AI71*SUM('VoT5'!$F$33:$F$34))/100))","v":41.180367790780558},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.895742304363445},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":120.34392013624938},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":78.459453346328985},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM71:AO71))","v":243.6991157869418},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.081459591332077},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.600409536937676},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.143126298946619},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ71*'VoT5'!$G$28)+(AR71*'VoT5'!$G$29)+(AS71*'VoT5'!$G$30))/100))","v":25.110613787685885},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B71, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.521269111570049},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU71*SUM('VoT5'!$G$31:$G$32)+AV71*SUM('VoT5'!$G$33:$G$34))/100))","v":41.180367790780558},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.698025647705414},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":185.77283343359704},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":45.51294038925711},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ71:BB71))","v":282.98379947055957},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.529644941376027},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.315812668612779},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.84168555827155},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD71*'VoT5'!$H$28)+(BE71*'VoT5'!$H$29)+(BF71*'VoT5'!$H$30))/100))","v":23.890130096297909},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.521269111570049},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH71*SUM('VoT5'!$H$31:$H$32)+BI71*SUM('VoT5'!$H$33:$H$34))/100))","v":41.180367790780558},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.920658996767337},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":85.295232697554283},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":94.898633661216564},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM71:BO71))","v":224.11452535553818},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.544998368728884},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":24.955615074041734},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.555587888716932},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ71*'VoT5'!$I$28)+(BR71*'VoT5'!$I$29)+(BS71*'VoT5'!$I$30))/100))","v":23.70506685717454},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.850384914588915},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.875463216772054},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU71*SUM('VoT5'!$I$31:$I$32)+BV71*SUM('VoT5'!$I$33:$I$34))/100))","v":44.548744018316235},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":39.524628354055999},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.220530958761302},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":115.18221035579242},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ71:CB71))","v":199.92736966860971},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.830644186095341},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.2860324138897},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.126327616072277},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD71*'VoT5'!$J$28)+(CE71*'VoT5'!$J$29)+(CF71*'VoT5'!$J$30))/100))","v":23.841635512053408},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":43.667033251989437},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.882751977668754},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH71*SUM('VoT5'!$J$31:$J$32)+CI71*SUM('VoT5'!$J$33:$J$34))/100))","v":41.522855756453716},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.36159461374677},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.110573844250737},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":77.910406815152342},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B71,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B71,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":98.636420236351242},{"$f":"IF(ISERROR(MATCH($B71,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM71:CO71))","v":219.65740089575434}]
[null,2054,null,{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":47.061233856710757},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.343935595809207},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.669958413821984},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D72*'VoT5'!$D$28)+(E72*'VoT5'!$D$29)+(F72*'VoT5'!$D$30))/100))","v":25.167089113520852},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.90166753077272},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((H72*SUM('VoT5'!$D$31:$D$32)+I72*SUM('VoT5'!$D$33:$D$34))/100))","v":41.730351755628611},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.397942265597877},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":87.157929339727829},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":95.58397871938763},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M72:O72))","v":228.13985032471334},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.500741009497581},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.79389744159737},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.062084311044117},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q72*'VoT5'!$E$28)+(R72*'VoT5'!$E$29)+(S72*'VoT5'!$E$30))/100))","v":23.149840795388769},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.90166753077272},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((U72*SUM('VoT5'!$E$31:$E$32)+V72*SUM('VoT5'!$E$33:$E$34))/100))","v":41.730351755628611},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.265655975841639},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":39.344017193307316},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":119.28043441266297},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z72:AB72))","v":199.89010758181192},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":45.465566770627291},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.709514153851227},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.412814033568136},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD72*'VoT5'!$F$28)+(AE72*'VoT5'!$F$29)+(AF72*'VoT5'!$F$30))/100))","v":24.181771558505584},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.90166753077272},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH72*SUM('VoT5'!$F$31:$F$32)+AI72*SUM('VoT5'!$F$33:$F$34))/100))","v":41.730351755628611},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.539688464317742},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":122.07003048141797},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":79.58480869410262},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM72:AO72))","v":247.19452763983833},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.771098957553825},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.967599933363449},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.417698942966112},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ72*'VoT5'!$G$28)+(AR72*'VoT5'!$G$29)+(AS72*'VoT5'!$G$30))/100))","v":25.470778972461193},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B72, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":26.90166753077272},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU72*SUM('VoT5'!$G$31:$G$32)+AV72*SUM('VoT5'!$G$33:$G$34))/100))","v":41.730351755628611},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.439537946741915},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":188.43740019590601},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":46.165739111086971},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ72:BB72))","v":287.04267725373489},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.197026404431249},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.67892105077425},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.111934593916434},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD72*'VoT5'!$H$28)+(BE72*'VoT5'!$H$29)+(BF72*'VoT5'!$H$30))/100))","v":24.232789706022739},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":26.90166753077272},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH72*SUM('VoT5'!$H$31:$H$32)+BI72*SUM('VoT5'!$H$33:$H$34))/100))","v":41.730351755628611},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.550619395058419},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":86.518634622521688},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":96.259778562592018},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM72:BO72))","v":227.32903258017211},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.255629484441258},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.313557089729599},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.879105965508803},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ72*'VoT5'!$I$28)+(BR72*'VoT5'!$I$29)+(BS72*'VoT5'!$I$30))/100))","v":24.045072077951431},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.458073730476997},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.404373347581249},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU72*SUM('VoT5'!$I$31:$I$32)+BV72*SUM('VoT5'!$I$33:$I$34))/100))","v":45.145007491264757},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.09153584563213},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.869135609611654},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":116.83428554703951},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ72:CB72))","v":202.7949570022833},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.502342925084477},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.648713653527469},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.415002459546074},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD72*'VoT5'!$J$28)+(CE72*'VoT5'!$J$29)+(CF72*'VoT5'!$J$30))/100))","v":24.183599556905047},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.245784505216186},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.297021488992211},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH72*SUM('VoT5'!$J$31:$J$32)+CI72*SUM('VoT5'!$J$33:$J$34))/100))","v":42.077752075993018},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":114.8960136343526},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.72891507340853},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":79.027887108694983},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B72,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B72,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":100.05117675406817},{"$f":"IF(ISERROR(MATCH($B72,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM72:CO72))","v":222.80797893617168}]
[null,2055,null,{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":47.733153422575612},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.705785143882931},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":18.936519855672945},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D73*'VoT5'!$D$28)+(E73*'VoT5'!$D$29)+(F73*'VoT5'!$D$30))/100))","v":25.526413725423843},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.28575768921084},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((H73*SUM('VoT5'!$D$31:$D$32)+I73*SUM('VoT5'!$D$33:$D$34))/100))","v":42.286783088824308},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.046114086828361},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":88.402331860535895},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":96.948684661444176},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M73:O73))","v":231.39713060880842},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.17893566488079},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.16217134669068},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.334244353718592},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q73*'VoT5'!$E$28)+(R73*'VoT5'!$E$29)+(S73*'VoT5'!$E$30))/100))","v":23.480364024431982},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.28575768921084},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((U73*SUM('VoT5'!$E$31:$E$32)+V73*SUM('VoT5'!$E$33:$E$34))/100))","v":42.286783088824308},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.854828833757729},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":39.905753739195525},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":120.98346791048314},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z73:AB73))","v":202.74405048343641},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.114704104751041},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.076583271534137},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.689981640719388},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD73*'VoT5'!$F$28)+(AE73*'VoT5'!$F$29)+(AF73*'VoT5'!$F$30))/100))","v":24.527028240404444},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.28575768921084},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH73*SUM('VoT5'!$F$31:$F$32)+AI73*SUM('VoT5'!$F$33:$F$34))/100))","v":42.286783088824308},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.189884075332337},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":123.81289260305115},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":80.721085534399549},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM73:AO73))","v":250.72386221278305},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.46743122410868},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.338353886115783},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.694936294701879},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ73*'VoT5'!$G$28)+(AR73*'VoT5'!$G$29)+(AS73*'VoT5'!$G$30))/100))","v":25.834439534390448},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B73, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.28575768921084},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU73*SUM('VoT5'!$G$31:$G$32)+AV73*SUM('VoT5'!$G$33:$G$34))/100))","v":42.286783088824308},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.188246569184969},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":191.1278263865546},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":46.824873197451943},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ73:BB73))","v":291.14094615319152},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.870884756473913},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.045553373608119},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.384806376970005},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD73*'VoT5'!$H$28)+(BE73*'VoT5'!$H$29)+(BF73*'VoT5'!$H$30))/100))","v":24.578774802557628},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.28575768921084},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH73*SUM('VoT5'!$H$31:$H$32)+BI73*SUM('VoT5'!$H$33:$H$34))/100))","v":42.286783088824308},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.186693513601085},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":87.753909574975864},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":97.634133277110408},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM73:BO73))","v":230.57473636568736},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.973157223902248},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":25.674972906875684},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.205763761913527},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ73*'VoT5'!$I$28)+(BR73*'VoT5'!$I$29)+(BS73*'VoT5'!$I$30))/100))","v":24.388377024884996},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.073023100763685},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.938416513080824},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU73*SUM('VoT5'!$I$31:$I$32)+BV73*SUM('VoT5'!$I$33:$I$34))/100))","v":45.748222962531607},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":40.663945133545667},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":46.52403492184061},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":118.50239400891959},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ73:CB73))","v":205.69037406430587},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.180560451912768},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.014914688450236},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.706478871565217},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD73*'VoT5'!$J$28)+(CE73*'VoT5'!$J$29)+(CF73*'VoT5'!$J$30))/100))","v":24.528882338159789},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":44.831450572155894},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.715311456058384},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH73*SUM('VoT5'!$J$31:$J$32)+CI73*SUM('VoT5'!$J$33:$J$34))/100))","v":42.639143437928112},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.43844894026753},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.353257259619092},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":80.156212467927318},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B73,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B73,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.47966338179975},{"$f":"IF(ISERROR(MATCH($B73,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM73:CO73))","v":225.98913310934617}]
[null,2056,null,{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":48.408266105249673},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.069354284498775},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.204348058999397},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D74*'VoT5'!$D$28)+(E74*'VoT5'!$D$29)+(F74*'VoT5'!$D$30))/100))","v":25.887445930789703},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.671673132703109},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((H74*SUM('VoT5'!$D$31:$D$32)+I74*SUM('VoT5'!$D$33:$D$34))/100))","v":42.848038797733906},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.69736617010625},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":89.652648069244265},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":98.319876001016453},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M74:O74))","v":234.66989024036695},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.860353257746453},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.532195374352963},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.607697763711442},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q74*'VoT5'!$E$28)+(R74*'VoT5'!$E$29)+(S74*'VoT5'!$E$30))/100))","v":23.812457976121355},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.671673132703109},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((U74*SUM('VoT5'!$E$31:$E$32)+V74*SUM('VoT5'!$E$33:$E$34))/100))","v":42.848038797733906},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.446801577034698},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":40.47015978675946},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":122.69459461642647},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z74:AB74))","v":205.61155598022063},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":46.766926289262209},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.445396786358256},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.968466412290805},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD74*'VoT5'!$F$28)+(AE74*'VoT5'!$F$29)+(AF74*'VoT5'!$F$30))/100))","v":24.873925661716871},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.671673132703109},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH74*SUM('VoT5'!$F$31:$F$32)+AI74*SUM('VoT5'!$F$33:$F$34))/100))","v":42.848038797733906},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.843169565910337},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":125.56403720761753},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":81.862762224415135},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM74:AO74))","v":254.26996899794301},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.167072622259177},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.710869747195783},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.973491142300166},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ74*'VoT5'!$G$28)+(AR74*'VoT5'!$G$29)+(AS74*'VoT5'!$G$30))/100))","v":26.199828295217522},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B74, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":27.671673132703109},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU74*SUM('VoT5'!$G$31:$G$32)+AV74*SUM('VoT5'!$G$33:$G$34))/100))","v":42.848038797733906},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.940513227751666},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":193.83103810322413},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":47.487139641077562},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ74:BB74))","v":295.25869097205339},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.547945438885037},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.4139280178333},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.658974909696447},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD74*'VoT5'!$H$28)+(BE74*'VoT5'!$H$29)+(BF74*'VoT5'!$H$30))/100))","v":24.926404100100509},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":27.671673132703109},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH74*SUM('VoT5'!$H$31:$H$32)+BI74*SUM('VoT5'!$H$33:$H$34))/100))","v":42.848038797733906},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.825790403116677},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":88.995054839019531},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":99.015019242337544},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM74:BO74))","v":233.83586448447375},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.694094820736574},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.038106255374441},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.533973911536634},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ74*'VoT5'!$I$28)+(BR74*'VoT5'!$I$29)+(BS74*'VoT5'!$I$30))/100))","v":24.733313436137259},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.693572247227031},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.47499757492281},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU74*SUM('VoT5'!$I$31:$I$32)+BV74*SUM('VoT5'!$I$33:$I$34))/100))","v":46.356594142812646},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.239074642467564},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":47.182046466706424},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":120.17842970709378},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ74:CB74))","v":208.59955081626777},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.862001024913901},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.382855995184649},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.999340446746736},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD74*'VoT5'!$J$28)+(CE74*'VoT5'!$J$29)+(CF74*'VoT5'!$J$30))/100))","v":24.875805982858274},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":45.422449759263841},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.135589233560239},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH74*SUM('VoT5'!$J$31:$J$32)+CI74*SUM('VoT5'!$J$33:$J$34))/100))","v":43.205382746778106},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":115.98902077577117},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.980566463953224},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":81.289899889605636},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B74,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B74,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":102.91493850758155},{"$f":"IF(ISERROR(MATCH($B74,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM74:CO74))","v":229.1854048611404}]
[null,2057,null,{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":49.087334861630275},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.435053893634333},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.473745701236176},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D75*'VoT5'!$D$28)+(E75*'VoT5'!$D$29)+(F75*'VoT5'!$D$30))/100))","v":26.250593738560184},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.059849991183011},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((H75*SUM('VoT5'!$D$31:$D$32)+I75*SUM('VoT5'!$D$33:$D$34))/100))","v":43.414557008595551},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.352434507039398},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":90.910290970525679},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":99.699102345920892},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M75:O75))","v":237.96182782348598},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.545763870283487},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.904387695344916},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.882753575603992},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q75*'VoT5'!$E$28)+(R75*'VoT5'!$E$29)+(S75*'VoT5'!$E$30))/100))","v":24.146497955761451},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.059849991183011},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((U75*SUM('VoT5'!$E$31:$E$32)+V75*SUM('VoT5'!$E$33:$E$34))/100))","v":43.414557008595551},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.042243204639796},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":41.037873181351358},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":124.41574830533669},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z75:AB75))","v":208.49586469132782},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":47.422970412097435},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.816371501062122},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.248583068895275},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD75*'VoT5'!$F$28)+(AE75*'VoT5'!$F$29)+(AF75*'VoT5'!$F$30))/100))","v":25.222855857412807},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.059849991183011},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH75*SUM('VoT5'!$F$31:$F$32)+AI75*SUM('VoT5'!$F$33:$F$34))/100))","v":43.414557008595551},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.500283225649504},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":127.32544329490264},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":83.011128993362178},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM75:AO75))","v":257.83685551391432},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.870813829241975},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.085568503429599},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.253678285568036},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ75*'VoT5'!$G$28)+(AR75*'VoT5'!$G$29)+(AS75*'VoT5'!$G$30))/100))","v":26.567358187305299},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B75, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.059849991183011},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU75*SUM('VoT5'!$G$31:$G$32)+AV75*SUM('VoT5'!$G$33:$G$34))/100))","v":43.414557008595551},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.697188072425106},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":196.55009029374338},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":48.153286881096996},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ75:BB75))","v":299.40056524726549},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.228973610031247},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.784461290212821},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.934750034850069},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD75*'VoT5'!$H$28)+(BE75*'VoT5'!$H$29)+(BF75*'VoT5'!$H$30))/100))","v":25.276070460727706},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.059849991183011},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH75*SUM('VoT5'!$H$31:$H$32)+BI75*SUM('VoT5'!$H$33:$H$34))/100))","v":43.414557008595551},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.468632318411544},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":90.243473055077118},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":100.4039970221594},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM75:BO75))","v":237.11610239564806},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.419257019395275},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.403367518707018},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.864107330528636},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ75*'VoT5'!$I$28)+(BR75*'VoT5'!$I$29)+(BS75*'VoT5'!$I$30))/100))","v":25.080271130505658},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.320181557987965},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.014722932946242},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU75*SUM('VoT5'!$I$31:$I$32)+BV75*SUM('VoT5'!$I$33:$I$34))/100))","v":46.970602596438475},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":41.817574336525183},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":47.84391387480521},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":121.86428675943137},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ75:CB75))","v":211.52577497076174},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.547434752247042},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.752953390771303},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.293918153185981},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD75*'VoT5'!$J$28)+(CE75*'VoT5'!$J$29)+(CF75*'VoT5'!$J$30))/100))","v":25.224762555605931},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.019220531417112},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.558329784918488},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH75*SUM('VoT5'!$J$31:$J$32)+CI75*SUM('VoT5'!$J$33:$J$34))/100))","v":43.776913760836415},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":116.54785118880734},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.611551619743771},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":82.430230574127961},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B75,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B75,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":104.35862416146104},{"$f":"IF(ISERROR(MATCH($B75,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM75:CO75))","v":232.40040635533279}]
[null,2058,null,{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":49.770150670698271},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.802771406981091},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":19.744629860338645},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D76*'VoT5'!$D$28)+(E76*'VoT5'!$D$29)+(F76*'VoT5'!$D$30))/100))","v":26.615745369884966},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.450168781723683},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((H76*SUM('VoT5'!$D$31:$D$32)+I76*SUM('VoT5'!$D$33:$D$34))/100))","v":43.986279388957684},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.01111746406702},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":92.174873455124356},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.08593916286317},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M76:O76))","v":241.27193008205455},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.234956529415271},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.278633746866362},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.159327125736528},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q76*'VoT5'!$E$28)+(R76*'VoT5'!$E$29)+(S76*'VoT5'!$E$30))/100))","v":24.482381144048169},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.450168781723683},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((U76*SUM('VoT5'!$E$31:$E$32)+V76*SUM('VoT5'!$E$33:$E$34))/100))","v":43.986279388957684},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.640970436434387},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":41.608719177731935},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":126.14639919684218},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z76:AB76))","v":211.3960888110085},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.082634539343722},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.189393227631324},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.53024538911783},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD76*'VoT5'!$F$28)+(AE76*'VoT5'!$F$29)+(AF76*'VoT5'!$F$30))/100))","v":25.573711424899457},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.450168781723683},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH76*SUM('VoT5'!$F$31:$F$32)+AI76*SUM('VoT5'!$F$33:$F$34))/100))","v":43.986279388957684},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.161022791427669},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":129.09656869462992},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":84.165832367766725},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM76:AO76))","v":261.42342385382432},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.578438229724803},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.462334820522777},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.535411481394338},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ76*'VoT5'!$G$28)+(AR76*'VoT5'!$G$29)+(AS76*'VoT5'!$G$30))/100))","v":26.936916082974307},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B76, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.450168781723683},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU76*SUM('VoT5'!$G$31:$G$32)+AV76*SUM('VoT5'!$G$33:$G$34))/100))","v":43.986279388957684},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.458038194614389},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":199.28414601920946},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":48.823109873803425},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ76:BB76))","v":303.56529408762731},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.913759645774967},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.157039138610596},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.212046867362648},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD76*'VoT5'!$H$28)+(BE76*'VoT5'!$H$29)+(BF76*'VoT5'!$H$30))/100))","v":25.627666255250912},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.450168781723683},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH76*SUM('VoT5'!$H$31:$H$32)+BI76*SUM('VoT5'!$H$33:$H$34))/100))","v":43.986279388957684},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.115021389283299},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":91.49877995330057},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.80063908173749},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM76:BO76))","v":240.41444042432136},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.148420611049531},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":26.770644267490098},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.196062402045818},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ76*'VoT5'!$I$28)+(BR76*'VoT5'!$I$29)+(BS76*'VoT5'!$I$30))/100))","v":25.429143312543943},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.952800675761651},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.557426456780185},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU76*SUM('VoT5'!$I$31:$I$32)+BV76*SUM('VoT5'!$I$33:$I$34))/100))","v":47.590181175450354},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.39926615039824},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":48.509433419785452},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":123.55944625005546},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ76:CB76))","v":214.46814582023916},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.23665065372073},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.125092957239332},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.590121318278992},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD76*'VoT5'!$J$28)+(CE76*'VoT5'!$J$29)+(CF76*'VoT5'!$J$30))/100))","v":25.575644645690996},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":46.621714929296814},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.983402988315518},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH76*SUM('VoT5'!$J$31:$J$32)+CI76*SUM('VoT5'!$J$33:$J$34))/100))","v":44.353676604683677},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.11506405803908},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.246018506362759},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":83.576853521570371},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B76,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B76,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":105.81027596922155},{"$f":"IF(ISERROR(MATCH($B76,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM76:CO76))","v":235.63314799715468}]
[null,2059,null,{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":50.460444587637724},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.174516113597985},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.018480706702203},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D77*'VoT5'!$D$28)+(E77*'VoT5'!$D$29)+(F77*'VoT5'!$D$30))/100))","v":26.98489609328146},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.844762291714527},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((H77*SUM('VoT5'!$D$31:$D$32)+I77*SUM('VoT5'!$D$33:$D$34))/100))","v":44.565163724540099},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.677014229182134},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":93.45330547880306},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":102.48796443206366},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M77:O77))","v":244.61828414004884},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.931697134831779},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.656978491339217},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.438929672583569},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q77*'VoT5'!$E$28)+(R77*'VoT5'!$E$29)+(S77*'VoT5'!$E$30))/100))","v":24.8219428803135},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.844762291714527},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((U77*SUM('VoT5'!$E$31:$E$32)+V77*SUM('VoT5'!$E$33:$E$34))/100))","v":44.565163724540099},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.24625484919266},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":42.185817003496403},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":127.89600394659554},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z77:AB77))","v":214.32807579928459},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":48.749523220323198},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.566500238507992},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.814992437587701},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD77*'VoT5'!$F$28)+(AE77*'VoT5'!$F$29)+(AF77*'VoT5'!$F$30))/100))","v":25.928409515869198},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.844762291714527},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH77*SUM('VoT5'!$F$31:$F$32)+AI77*SUM('VoT5'!$F$33:$F$34))/100))","v":44.565163724540099},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.828998688998681},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":130.88709122403273},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":85.333181899859241},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM77:AO77))","v":265.04927181289065},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.293812438470731},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.843227432180512},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.820230181688139},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ77*'VoT5'!$G$28)+(AR77*'VoT5'!$G$29)+(AS77*'VoT5'!$G$30))/100))","v":27.310521327535739},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B77, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":28.844762291714527},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU77*SUM('VoT5'!$G$31:$G$32)+AV77*SUM('VoT5'!$G$33:$G$34))/100))","v":44.565163724540099},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.227221046087564},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":202.04814475913136},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":49.500268678785588},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ77:BB77))","v":307.77563448400451},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.606045367050498},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.533697410021173},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.492380617882105},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD77*'VoT5'!$H$28)+(BE77*'VoT5'!$H$29)+(BF77*'VoT5'!$H$30))/100))","v":25.983112680125192},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":28.844762291714527},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH77*SUM('VoT5'!$H$31:$H$32)+BI77*SUM('VoT5'!$H$33:$H$34))/100))","v":44.565163724540099},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.768489627237443},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":92.767834805616488},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":103.21257697928625},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM77:BO77))","v":243.74890141214019},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.885569905322143},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.141943382348472},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.531653001329509},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ77*'VoT5'!$I$28)+(BR77*'VoT5'!$I$29)+(BS77*'VoT5'!$I$30))/100))","v":25.781836296291825},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.59345410521059},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.106073597383897},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU77*SUM('VoT5'!$I$31:$I$32)+BV77*SUM('VoT5'!$I$33:$I$34))/100))","v":48.217490850791179},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":42.987328575604984},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":49.182241646254646},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":125.27317090182818},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ77:CB77))","v":217.44274112368782},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.933414756026174},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.501308146714798},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.889568461017234},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD77*'VoT5'!$J$28)+(CE77*'VoT5'!$J$29)+(CF77*'VoT5'!$J$30))/100))","v":25.930369549731104},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.231861052581507},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.413131536867198},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH77*SUM('VoT5'!$J$31:$J$32)+CI77*SUM('VoT5'!$J$33:$J$34))/100))","v":44.93765660623653},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":117.69078512030929},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.887433989888819},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":84.736034130940013},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B77,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B77,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":107.2778260743941},{"$f":"IF(ISERROR(MATCH($B77,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM77:CO77))","v":238.90129419522293}]
[null,2060,null,{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":51.152488647429692},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.547203326479661},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.293025863256918},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D78*'VoT5'!$D$28)+(E78*'VoT5'!$D$29)+(F78*'VoT5'!$D$30))/100))","v":27.354982746264184},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.24035623788803},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((H78*SUM('VoT5'!$D$31:$D$32)+I78*SUM('VoT5'!$D$33:$D$34))/100))","v":45.148330154848097},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.344599281612851},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":94.734978786540339},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":103.89354433856248},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M78:O78))","v":247.97312240671567},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.630204227770058},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.036282475541825},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.719241112246998},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q78*'VoT5'!$E$28)+(R78*'VoT5'!$E$29)+(S78*'VoT5'!$E$30))/100))","v":25.162365527462054},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.24035623788803},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((U78*SUM('VoT5'!$E$31:$E$32)+V78*SUM('VoT5'!$E$33:$E$34))/100))","v":45.148330154848097},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.85307387519719},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":42.764377979391838},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":129.65004457239013},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z78:AB78))","v":217.26749642697916},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":49.418102703480997},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.944563351015475},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.100461422032133},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD78*'VoT5'!$F$28)+(AE78*'VoT5'!$F$29)+(AF78*'VoT5'!$F$30))/100))","v":26.284006893814357},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.24035623788803},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH78*SUM('VoT5'!$F$31:$F$32)+AI78*SUM('VoT5'!$F$33:$F$34))/100))","v":45.148330154848097},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.498668145232337},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":132.68215337073514},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":86.503491082022364},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM78:AO78))","v":268.68431259798984},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.01100037761119},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.225085743325835},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.10577099961959},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ78*'VoT5'!$G$28)+(AR78*'VoT5'!$G$29)+(AS78*'VoT5'!$G$30))/100))","v":27.685073795493455},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B78, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.24035623788803},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU78*SUM('VoT5'!$G$31:$G$32)+AV78*SUM('VoT5'!$G$33:$G$34))/100))","v":45.148330154848097},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.998354052178598},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":204.81915122796462},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":50.179144324396781},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ78:BB78))","v":311.99664960453998},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.30008628111748},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.911310645346951},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.773425115081718},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD78*'VoT5'!$H$28)+(BE78*'VoT5'!$H$29)+(BF78*'VoT5'!$H$30))/100))","v":26.339460289269947},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.24035623788803},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH78*SUM('VoT5'!$H$31:$H$32)+BI78*SUM('VoT5'!$H$33:$H$34))/100))","v":45.148330154848097},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.423614641729749},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":94.040107167495734},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":104.62809464620423},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM78:BO78))","v":247.09181645542972},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.624588137647017},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.514183873736574},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.868094443238789},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ78*'VoT5'!$I$28)+(BR78*'VoT5'!$I$29)+(BS78*'VoT5'!$I$30))/100))","v":26.135423483348614},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.239188245249196},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.656111755419658},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU78*SUM('VoT5'!$I$31:$I$32)+BV78*SUM('VoT5'!$I$33:$I$34))/100))","v":48.849346117233125},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":43.57688195013791},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":49.856755683074738},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":126.99124046071501},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ78:CB78))","v":220.42487809392765},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.631945405426436},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.878477176733718},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.189774809745444},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD78*'VoT5'!$J$28)+(CE78*'VoT5'!$J$29)+(CF78*'VoT5'!$J$30))/100))","v":26.285993808727397},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":47.84684594785638},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.843949601535595},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH78*SUM('VoT5'!$J$31:$J$32)+CI78*SUM('VoT5'!$J$33:$J$34))/100))","v":45.525931621857232},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.27514199851353},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.530475691894367},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":85.898153679229011},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B78,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B78,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":108.74909694584356},{"$f":"IF(ISERROR(MATCH($B78,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM78:CO78))","v":242.17772631696693}]
[null,2061,null,{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":51.860166301827192},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.928309715450503},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.573773121567665},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D79*'VoT5'!$D$28)+(E79*'VoT5'!$D$29)+(F79*'VoT5'!$D$30))/100))","v":27.733429827488116},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.644886833824451},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((H79*SUM('VoT5'!$D$31:$D$32)+I79*SUM('VoT5'!$D$33:$D$34))/100))","v":45.742931011109832},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.027265388387917},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":96.045605685636943},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":105.33087694365463},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M79:O79))","v":251.4037480176795},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.344490918214561},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.424155111750579},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.005884916662325},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q79*'VoT5'!$E$28)+(R79*'VoT5'!$E$29)+(S79*'VoT5'!$E$30))/100))","v":25.510478479273665},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.644886833824451},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((U79*SUM('VoT5'!$E$31:$E$32)+V79*SUM('VoT5'!$E$33:$E$34))/100))","v":45.742931011109832},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.47360122297291},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":43.35600891466882},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":131.44370978519947},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z79:AB79))","v":220.27331992284121},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.101785705632089},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.331167083665001},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.392379282544653},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD79*'VoT5'!$F$28)+(AE79*'VoT5'!$F$29)+(AF79*'VoT5'!$F$30))/100))","v":26.647637380592577},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.644886833824451},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH79*SUM('VoT5'!$F$31:$F$32)+AI79*SUM('VoT5'!$F$33:$F$34))/100))","v":45.742931011109832},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.183465743453951},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":134.51776679953608},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":87.700238088567005},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM79:AO79))","v":272.401470631557},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.744389923192529},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.615570409901459},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.397762316370748},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ79*'VoT5'!$G$28)+(AR79*'VoT5'!$G$29)+(AS79*'VoT5'!$G$30))/100))","v":28.068087576513097},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B79, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":29.644886833824451},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU79*SUM('VoT5'!$G$31:$G$32)+AV79*SUM('VoT5'!$G$33:$G$34))/100))","v":45.742931011109832},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.786907308662066},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":207.65275601141389},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":50.87335608406152},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ79:BB79))","v":316.31301940413749},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.009805899649372},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.297454337881671},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.060818537141188},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD79*'VoT5'!$H$28)+(BE79*'VoT5'!$H$29)+(BF79*'VoT5'!$H$30))/100))","v":26.703857955316707},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":29.644886833824451},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH79*SUM('VoT5'!$H$31:$H$32)+BI79*SUM('VoT5'!$H$33:$H$34))/100))","v":45.742931011109832},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.093539232560573},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":95.341120749029983},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":106.07558951030848},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM79:BO79))","v":250.51024949189903},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.380301132807851},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":27.894833449569202},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.212136252547925},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ79*'VoT5'!$I$28)+(BR79*'VoT5'!$I$29)+(BS79*'VoT5'!$I$30))/100))","v":26.49699836809884},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.897373422816287},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.21857552922166},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU79*SUM('VoT5'!$I$31:$I$32)+BV79*SUM('VoT5'!$I$33:$I$34))/100))","v":49.493648734262727},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.179753607409275},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.546507303193422},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":128.74812200361885},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ79:CB79))","v":223.47438291422154},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.346256184484261},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.264166629158751},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.496762958400424},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD79*'VoT5'!$J$28)+(CE79*'VoT5'!$J$29)+(CF79*'VoT5'!$J$30))/100))","v":26.649651783812097},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":48.47368897411075},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.284500045055395},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH79*SUM('VoT5'!$J$31:$J$32)+CI79*SUM('VoT5'!$J$33:$J$34))/100))","v":46.125756468730877},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":118.86826422989085},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.188044002634363},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":87.086526044291773},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B79,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B79,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":110.25360450509302},{"$f":"IF(ISERROR(MATCH($B79,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM79:CO79))","v":245.52817455201915}]
[null,2062,null,{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":52.566233295169923},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.308548713435325},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":20.853881404389519},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D80*'VoT5'!$D$28)+(E80*'VoT5'!$D$29)+(F80*'VoT5'!$D$30))/100))","v":28.111015570260534},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.048496725719584},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((H80*SUM('VoT5'!$D$31:$D$32)+I80*SUM('VoT5'!$D$33:$D$34))/100))","v":46.340197244817567},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.708377759920999},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":97.353249622518234},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":106.76493820672347},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M80:O80))","v":254.82656558916273},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.057151905562321},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.811144957121638},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.291876325160537},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q80*'VoT5'!$E$28)+(R80*'VoT5'!$E$29)+(S80*'VoT5'!$E$30))/100))","v":25.857799132542773},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.048496725719584},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((U80*SUM('VoT5'!$E$31:$E$32)+V80*SUM('VoT5'!$E$33:$E$34))/100))","v":46.340197244817567},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.092716262155491},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":43.946293309044982},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":133.23329264966051},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z80:AB80))","v":223.27230222086098},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":50.783912658106416},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.716890913477503},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.683632743487397},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD80*'VoT5'!$F$28)+(AE80*'VoT5'!$F$29)+(AF80*'VoT5'!$F$30))/100))","v":27.010440251210049},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.048496725719584},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH80*SUM('VoT5'!$F$31:$F$32)+AI80*SUM('VoT5'!$F$33:$F$34))/100))","v":46.340197244817567},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.866704755199081},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":136.34920240663675},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":88.894261321393657},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM80:AO80))","v":276.11016848322947},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.476110287937495},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.005166340707309},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.68908906636711},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ80*'VoT5'!$G$28)+(AR80*'VoT5'!$G$29)+(AS80*'VoT5'!$G$30))/100))","v":28.450229625358219},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B80, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.048496725719584},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU80*SUM('VoT5'!$G$31:$G$32)+AV80*SUM('VoT5'!$G$33:$G$34))/100))","v":46.340197244817567},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.573665832738847},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":210.47991156357699},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":51.565987830795073},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ80:BB80))","v":320.61956522711091},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.717910209654455},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.682719174622036},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.34755785716786},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD80*'VoT5'!$H$28)+(BE80*'VoT5'!$H$29)+(BF80*'VoT5'!$H$30))/100))","v":27.067426259117102},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.048496725719584},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH80*SUM('VoT5'!$H$31:$H$32)+BI80*SUM('VoT5'!$H$33:$H$34))/100))","v":46.340197244817567},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.761939087600496},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":96.639173248079189},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":107.51978990327871},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM80:BO80))","v":253.92090223895838},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.134294139380188},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.274616674113929},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.555395029158451},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ80*'VoT5'!$I$28)+(BR80*'VoT5'!$I$29)+(BS80*'VoT5'!$I$30))/100))","v":26.857750315199933},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.558995979984623},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.779759146034763},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU80*SUM('VoT5'!$I$31:$I$32)+BV80*SUM('VoT5'!$I$33:$I$34))/100))","v":50.140704542355522},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":44.781253140107587},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.234689061574812},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":130.50100491711646},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ80:CB80))","v":226.51694711879887},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.058941205620123},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.648978259631388},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.803052407792762},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD80*'VoT5'!$J$28)+(CE80*'VoT5'!$J$29)+(CF80*'VoT5'!$J$30))/100))","v":27.012482080173175},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.103805695223443},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.724047804037085},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH80*SUM('VoT5'!$J$31:$J$32)+CI80*SUM('VoT5'!$J$33:$J$34))/100))","v":46.728234803345977},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":119.47028329473885},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.844115700244956},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":88.272193696163356},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B80,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B80,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":111.75468783338475},{"$f":"IF(ISERROR(MATCH($B80,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM80:CO80))","v":248.87099722979309}]
[null,2063,null,{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":53.273745772779165},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.68956614957726},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.134563134376531},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D81*'VoT5'!$D$28)+(E81*'VoT5'!$D$29)+(F81*'VoT5'!$D$30))/100))","v":28.489374319356116},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.452932901457526},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((H81*SUM('VoT5'!$D$31:$D$32)+I81*SUM('VoT5'!$D$33:$D$34))/100))","v":46.941744444372787},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.390884527773501},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":98.663570612363017},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":108.20193532858836},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M81:O81))","v":258.25639046872487},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.771271876624503},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.198927061213258},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.578453224958078},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q81*'VoT5'!$E$28)+(R81*'VoT5'!$E$29)+(S81*'VoT5'!$E$30))/100))","v":26.205830832418606},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.452932901457526},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((U81*SUM('VoT5'!$E$31:$E$32)+V81*SUM('VoT5'!$E$33:$E$34))/100))","v":46.941744444372787},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.713098774618558},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":44.53778615362895},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":135.02653920878311},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z81:AB81))","v":226.27742413703061},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":51.467436083984637},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.103404410180634},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.975482468381486},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD81*'VoT5'!$F$28)+(AE81*'VoT5'!$F$29)+(AF81*'VoT5'!$F$30))/100))","v":27.373985864154051},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.452932901457526},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH81*SUM('VoT5'!$F$31:$F$32)+AI81*SUM('VoT5'!$F$33:$F$34))/100))","v":46.941744444372787},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.5513425169935},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":138.1843873907514},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":90.09072899902965},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM81:AO81))","v":279.82645890677452},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.209328655399915},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.395559865500111},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.981012230354647},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ81*'VoT5'!$G$28)+(AR81*'VoT5'!$G$29)+(AS81*'VoT5'!$G$30))/100))","v":28.833154008350654},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B81, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.452932901457526},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU81*SUM('VoT5'!$G$31:$G$32)+AV81*SUM('VoT5'!$G$33:$G$34))/100))","v":46.941744444372787},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.362035035517252},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":213.31285496435521},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":52.260037556703182},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ81:BB81))","v":324.93492755657564},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.427464174789741},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.068772738586862},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.634884199643675},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD81*'VoT5'!$H$28)+(BE81*'VoT5'!$H$29)+(BF81*'VoT5'!$H$30))/100))","v":27.431738872264773},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.452932901457526},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH81*SUM('VoT5'!$H$31:$H$32)+BI81*SUM('VoT5'!$H$33:$H$34))/100))","v":46.941744444372787},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.431707313465431},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":97.939883164175455},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":108.96694691221519},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM81:BO81))","v":257.33853738985607},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.889830745976816},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":28.655177403740947},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.899356536764216},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ81*'VoT5'!$I$28)+(BR81*'VoT5'!$I$29)+(BS81*'VoT5'!$I$30))/100))","v":27.219240805907464},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.225728880416298},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":42.34209163695806},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU81*SUM('VoT5'!$I$31:$I$32)+BV81*SUM('VoT5'!$I$33:$I$34))/100))","v":50.792296158308162},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.383984083024806},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.924279688963829},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":132.25747639189282},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ81:CB81))","v":229.56574016388146},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.773085259673181},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.03457768950927},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.109968903321338},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD81*'VoT5'!$J$28)+(CE81*'VoT5'!$J$29)+(CF81*'VoT5'!$J$30))/100))","v":27.376055175007703},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":49.738789409920287},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.164495420080456},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH81*SUM('VoT5'!$J$31:$J$32)+CI81*SUM('VoT5'!$J$33:$J$34))/100))","v":47.33500477419809},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.08133264555957},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.501530530059057},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":89.460288687015861},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B81,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B81,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":113.25884423031479},{"$f":"IF(ISERROR(MATCH($B81,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM81:CO81))","v":252.22066344738971}]
[null,2064,null,{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":53.984340793853605},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.072243631082458},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.41646775959147},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D82*'VoT5'!$D$28)+(E82*'VoT5'!$D$29)+(F82*'VoT5'!$D$30))/100))","v":28.869381530247683},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.859131155081112},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((H82*SUM('VoT5'!$D$31:$D$32)+I82*SUM('VoT5'!$D$33:$D$34))/100))","v":47.54846310614279},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.076364892338127},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":99.97960050704323},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":109.6451932673684},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M82:O82))","v":261.70115866674973},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.488503179175275},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.588398683481191},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.866278704501845},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q82*'VoT5'!$E$28)+(R82*'VoT5'!$E$29)+(S82*'VoT5'!$E$30))/100))","v":26.555378862926172},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.859131155081112},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((U82*SUM('VoT5'!$E$31:$E$32)+V82*SUM('VoT5'!$E$33:$E$34))/100))","v":47.54846310614279},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.336184216175099},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.131856058633041},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":136.82759871910761},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z82:AB82))","v":229.29563899391576},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.153937536026952},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.491601897896192},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.268603746061935},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD82*'VoT5'!$F$28)+(AE82*'VoT5'!$F$29)+(AF82*'VoT5'!$F$30))/100))","v":27.739115399910652},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.859131155081112},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH82*SUM('VoT5'!$F$31:$F$32)+AI82*SUM('VoT5'!$F$33:$F$34))/100))","v":47.54846310614279},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.238963159974396},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":140.0275680465457},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":91.292409536845099},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM82:AO82))","v":283.55894074336516},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.945741563677807},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.787654286102931},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.274207267093502},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ82*'VoT5'!$G$28)+(AR82*'VoT5'!$G$29)+(AS82*'VoT5'!$G$30))/100))","v":29.217746745035505},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B82, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":30.859131155081112},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU82*SUM('VoT5'!$G$31:$G$32)+AV82*SUM('VoT5'!$G$33:$G$34))/100))","v":47.54846310614279},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.153839064409837},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":216.15814114557011},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":52.95711117054941},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ82:BB82))","v":329.26909138052935},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.140109577896297},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.456508289694639},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.923462387093828},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD82*'VoT5'!$H$28)+(BE82*'VoT5'!$H$29)+(BF82*'VoT5'!$H$30))/100))","v":27.79763874994909},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":30.859131155081112},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH82*SUM('VoT5'!$H$31:$H$32)+BI82*SUM('VoT5'!$H$33:$H$34))/100))","v":47.54846310614279},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.104393635806659},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":99.24626011085968},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":110.42040900342536},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM82:BO82))","v":260.77106275009169},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.648659131168273},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.037396188918002},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.24481664168254},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ82*'VoT5'!$I$28)+(BR82*'VoT5'!$I$29)+(BS82*'VoT5'!$I$30))/100))","v":27.582306265516785},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.898499077122011},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":42.906874140284003},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU82*SUM('VoT5'!$I$31:$I$32)+BV82*SUM('VoT5'!$I$33:$I$34))/100))","v":51.449404803556391},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":45.989341049352447},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.616874776555875},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":134.02160059342344},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ82:CB82))","v":232.62781641933177},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.490340750141421},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.421857127924621},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.418222595673416},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD82*'VoT5'!$J$28)+(CE82*'VoT5'!$J$29)+(CF82*'VoT5'!$J$30))/100))","v":27.74121231238999},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":50.379522930592387},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.60686201135546},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH82*SUM('VoT5'!$J$31:$J$32)+CI82*SUM('VoT5'!$J$33:$J$34))/100))","v":47.946968962226975},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":120.7015477366426},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.161809634146351},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":90.653560059297646},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B82,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B82,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":114.76955404873026},{"$f":"IF(ISERROR(MATCH($B82,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM82:CO82))","v":255.58492374217423}]
[null,2065,null,{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":54.705450441110095},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.460583565246321},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.702543708366552},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D83*'VoT5'!$D$28)+(E83*'VoT5'!$D$29)+(F83*'VoT5'!$D$30))/100))","v":29.255011681985316},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.271339896628174},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((H83*SUM('VoT5'!$D$31:$D$32)+I83*SUM('VoT5'!$D$33:$D$34))/100))","v":48.164208737351402},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.771988263221068},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":101.31510360653995},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":111.10980699567762},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M83:O83))","v":265.19689886543864},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.216347304513619},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.983633290846424},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.158363118084434},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q83*'VoT5'!$E$28)+(R83*'VoT5'!$E$29)+(S83*'VoT5'!$E$30))/100))","v":26.910099131859923},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.271339896628174},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((U83*SUM('VoT5'!$E$31:$E$32)+V83*SUM('VoT5'!$E$33:$E$34))/100))","v":48.164208737351402},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.968489410619199},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":45.734716375604378},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":138.65530838447268},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z83:AB83))","v":232.35851417069625},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":52.85059710334955},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.885543517426758},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.566062319345939},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD83*'VoT5'!$F$28)+(AE83*'VoT5'!$F$29)+(AF83*'VoT5'!$F$30))/100))","v":28.109647732566529},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.271339896628174},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH83*SUM('VoT5'!$F$31:$F$32)+AI83*SUM('VoT5'!$F$33:$F$34))/100))","v":48.164208737351402},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.936758478827727},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":141.89802212110436},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":92.511871259823195},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM83:AO83))","v":287.3466518597553},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.693051123658208},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.185550501171573},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.571740690843679},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ83*'VoT5'!$G$28)+(AR83*'VoT5'!$G$29)+(AS83*'VoT5'!$G$30))/100))","v":29.608030274279617},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B83, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.271339896628174},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU83*SUM('VoT5'!$G$31:$G$32)+AV83*SUM('VoT5'!$G$33:$G$34))/100))","v":48.164208737351402},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.957359363648138},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":219.04552883283159},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":53.664499335234844},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ83:BB83))","v":333.66738753171455},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.863299946548345},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.849981137372868},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.216310646350482},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD83*'VoT5'!$H$28)+(BE83*'VoT5'!$H$29)+(BF83*'VoT5'!$H$30))/100))","v":28.168952823229791},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.271339896628174},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH83*SUM('VoT5'!$H$31:$H$32)+BI83*SUM('VoT5'!$H$33:$H$34))/100))","v":48.164208737351402},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.787033651893864},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":100.57196742834564},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":111.89537787431398},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM83:BO83))","v":264.25437895455349},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.418715848349116},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.425270639455363},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.595388496270221},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ83*'VoT5'!$I$28)+(BR83*'VoT5'!$I$29)+(BS83*'VoT5'!$I$30))/100))","v":27.950743980031056},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.581284870979651},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":43.480013691887116},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU83*SUM('VoT5'!$I$31:$I$32)+BV83*SUM('VoT5'!$I$33:$I$34))/100))","v":52.116288505134399},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":46.603655441525824},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":53.31971814653884},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":135.81182842074327},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ83:CB83))","v":235.73520200880793},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.218209421304195},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.814867113841945},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.731037496939429},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD83*'VoT5'!$J$28)+(CE83*'VoT5'!$J$29)+(CF83*'VoT5'!$J$30))/100))","v":28.111772655090931},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.029795115218711},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.055774270985481},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH83*SUM('VoT5'!$J$31:$J$32)+CI83*SUM('VoT5'!$J$33:$J$34))/100))","v":48.568037737389638},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.33106605409185},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.83185884321523},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":91.864488186891776},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B83,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B83,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":116.30261773754883},{"$f":"IF(ISERROR(MATCH($B83,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM83:CO83))","v":258.99896476765582}]
[null,2066,null,{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":55.434724866790276},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.85332048609256},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":21.991858757801264},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D84*'VoT5'!$D$28)+(E84*'VoT5'!$D$29)+(F84*'VoT5'!$D$30))/100))","v":29.64500813883954},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.688215879907268},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((H84*SUM('VoT5'!$D$31:$D$32)+I84*SUM('VoT5'!$D$33:$D$34))/100))","v":48.787834096209082},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.475487843653028},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":102.66572796662865},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":112.59100384225941},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M84:O84))","v":268.73221965254106},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.952432459538613},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.383342949969443},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.453754663289779},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q84*'VoT5'!$E$28)+(R84*'VoT5'!$E$29)+(S84*'VoT5'!$E$30))/100))","v":27.268835728143141},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.688215879907268},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((U84*SUM('VoT5'!$E$31:$E$32)+V84*SUM('VoT5'!$E$33:$E$34))/100))","v":48.787834096209082},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.607953893291416},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":46.344402590588928},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":140.50371232912983},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z84:AB84))","v":235.45606881301018},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":53.555144612576086},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.283945548834463},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.866888873283557},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD84*'VoT5'!$F$28)+(AE84*'VoT5'!$F$29)+(AF84*'VoT5'!$F$30))/100))","v":28.484375424980062},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.688215879907268},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH84*SUM('VoT5'!$F$31:$F$32)+AI84*SUM('VoT5'!$F$33:$F$34))/100))","v":48.787834096209082},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.642454599154455},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":143.78965444938439},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":93.745140362583498},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM84:AO84))","v":291.17724941112238},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.448822111098849},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.587951904104532},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.872642942743369},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ84*'VoT5'!$G$28)+(AR84*'VoT5'!$G$29)+(AS84*'VoT5'!$G$30))/100))","v":30.002732796600331},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B84, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":31.688215879907268},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU84*SUM('VoT5'!$G$31:$G$32)+AV84*SUM('VoT5'!$G$33:$G$34))/100))","v":48.787834096209082},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.769977537567755},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":221.9656090250117},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":54.379896916582751},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ84:BB84))","v":338.11548347916221},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.594678652633753},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.247909089249546},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.512474685887838},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD84*'VoT5'!$H$28)+(BE84*'VoT5'!$H$29)+(BF84*'VoT5'!$H$30))/100))","v":28.544471107542012},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":31.688215879907268},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH84*SUM('VoT5'!$H$31:$H$32)+BI84*SUM('VoT5'!$H$33:$H$34))/100))","v":48.787834096209082},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.477402873235363},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":101.91268509348559},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":113.38704710978443},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM84:BO84))","v":267.77713507650537},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.197491548133193},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":29.81753680622742},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.94992970770285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ84*'VoT5'!$I$28)+(BR84*'VoT5'!$I$29)+(BS84*'VoT5'!$I$30))/100))","v":28.323353337947118},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.272916569345639},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":44.059642627542289},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU84*SUM('VoT5'!$I$31:$I$32)+BV84*SUM('VoT5'!$I$33:$I$34))/100))","v":52.791676342957807},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.224925420708288},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.030519474655236},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":137.62232613849321},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ84:CB84))","v":238.87777103385673},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.954319400074212},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.212326963196166},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.047394251190184},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD84*'VoT5'!$J$28)+(CE84*'VoT5'!$J$29)+(CF84*'VoT5'!$J$30))/100))","v":28.486528674693819},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":51.688491970805366},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.509769348666133},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH84*SUM('VoT5'!$J$31:$J$32)+CI84*SUM('VoT5'!$J$33:$J$34))/100))","v":49.197046511605407},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":121.97002714630285},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.509494697873762},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":93.089127072463498},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B84,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B84,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":117.85303957068878},{"$f":"IF(ISERROR(MATCH($B84,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM84:CO84))","v":262.45166134102607}]
[null,2067,null,{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":56.172592778121235},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.250685265773519},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.284582983039115},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D85*'VoT5'!$D$28)+(E85*'VoT5'!$D$29)+(F85*'VoT5'!$D$30))/100))","v":30.039600161968693},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.110004167326352},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((H85*SUM('VoT5'!$D$31:$D$32)+I85*SUM('VoT5'!$D$33:$D$34))/100))","v":49.419614021257367},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.187277189003211},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":104.03226755786942},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":114.08965453529306},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M85:O85))","v":272.30919928216571},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.697191355195002},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.787762631957918},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.752626987356553},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q85*'VoT5'!$E$28)+(R85*'VoT5'!$E$29)+(S85*'VoT5'!$E$30))/100))","v":27.631799536685577},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.110004167326352},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((U85*SUM('VoT5'!$E$31:$E$32)+V85*SUM('VoT5'!$E$33:$E$34))/100))","v":49.419614021257367},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.254953576242869},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":46.961273110350177},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":142.37389714559046},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z85:AB85))","v":238.59012383218351},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":54.267994235105427},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.687042194532175},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.171260250107604},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD85*'VoT5'!$F$28)+(AE85*'VoT5'!$F$29)+(AF85*'VoT5'!$F$30))/100))","v":28.863518762498241},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.110004167326352},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH85*SUM('VoT5'!$F$31:$F$32)+AI85*SUM('VoT5'!$F$33:$F$34))/100))","v":49.419614021257367},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.356466367569595},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":145.70357703589525},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":94.992941827874205},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM85:AO85))","v":295.05298523133905},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.213498809348955},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.995095048363094},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.177090909524779},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ85*'VoT5'!$G$28)+(AR85*'VoT5'!$G$29)+(AS85*'VoT5'!$G$30))/100))","v":30.402086339637592},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B85, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.110004167326352},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU85*SUM('VoT5'!$G$31:$G$32)+AV85*SUM('VoT5'!$G$33:$G$34))/100))","v":49.419614021257367},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.592171287390265},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":224.92009830428844},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.103724464255322},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ85:BB85))","v":342.61599405593404},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.334675640390245},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.650526069047778},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.812128607058806},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD85*'VoT5'!$H$28)+(BE85*'VoT5'!$H$29)+(BF85*'VoT5'!$H$30))/100))","v":28.92441435298575},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.110004167326352},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH85*SUM('VoT5'!$H$31:$H$32)+BI85*SUM('VoT5'!$H$33:$H$34))/100))","v":49.419614021257367},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.175907136460168},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":103.26920125314473},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":114.89629359425656},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM85:BO85))","v":271.34140198386149},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.985444037292581},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.214425284651622},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.308648694614469},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ85*'VoT5'!$I$28)+(BR85*'VoT5'!$I$29)+(BS85*'VoT5'!$I$30))/100))","v":28.700353379339589},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.973688056251184},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":44.646101684707176},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU85*SUM('VoT5'!$I$31:$I$32)+BV85*SUM('VoT5'!$I$33:$I$34))/100))","v":53.475868996252032},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":47.853516203230846},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.74969660863924},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":139.45415805583991},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ85:CB85))","v":242.05737086771001},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.699103411988958},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.614470324534221},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.367478830156106},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD85*'VoT5'!$J$28)+(CE85*'VoT5'!$J$29)+(CF85*'VoT5'!$J$30))/100))","v":28.865700673197917},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":52.355893386905883},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.969114127430757},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH85*SUM('VoT5'!$J$31:$J$32)+CI85*SUM('VoT5'!$J$33:$J$34))/100))","v":49.834273288080574},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":122.61857265489704},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.195115549384518},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":94.328196625449223},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B85,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B85,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":119.42173097054682},{"$f":"IF(ISERROR(MATCH($B85,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM85:CO85))","v":265.94504314538057}]
[null,2068,null,{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":56.931939632896672},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.659617123380663},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.585828255177301},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D86*'VoT5'!$D$28)+(E86*'VoT5'!$D$29)+(F86*'VoT5'!$D$30))/100))","v":30.445678549551808},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.544070488024687},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((H86*SUM('VoT5'!$D$31:$D$32)+I86*SUM('VoT5'!$D$33:$D$34))/100))","v":50.066195940043563},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.919786344577389},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":105.43858639163336},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":115.63193015493532},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M86:O86))","v":275.99030289114609},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.46362978719376},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.203954756335978},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.060199326218875},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q86*'VoT5'!$E$28)+(R86*'VoT5'!$E$29)+(S86*'VoT5'!$E$30))/100))","v":28.005329029134774},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.544070488024687},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((U86*SUM('VoT5'!$E$31:$E$32)+V86*SUM('VoT5'!$E$33:$E$34))/100))","v":50.066195940043563},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.92078707671817},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":47.596100403678953},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":144.29852204988597},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z86:AB86))","v":241.81540953028309},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.001594531964948},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.101872769734946},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.484491716235603},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD86*'VoT5'!$F$28)+(AE86*'VoT5'!$F$29)+(AF86*'VoT5'!$F$30))/100))","v":29.253698761428101},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.544070488024687},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH86*SUM('VoT5'!$F$31:$F$32)+AI86*SUM('VoT5'!$F$33:$F$34))/100))","v":50.066195940043563},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.09126263976512},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":147.67321289352353},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":96.277066131834701},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM86:AO86))","v":299.04154166512336},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.000434840608136},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.414089913553067},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.490401195103168},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ86*'VoT5'!$G$28)+(AR86*'VoT5'!$G$29)+(AS86*'VoT5'!$G$30))/100))","v":30.813064852447248},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B86, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":32.544070488024687},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU86*SUM('VoT5'!$G$31:$G$32)+AV86*SUM('VoT5'!$G$33:$G$34))/100))","v":50.066195940043563},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.438298661079116},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":227.96059119906658},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":55.848622247834953},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ86:BB86))","v":347.24751210798064},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.096213547876445},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.064863015531209},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.120505294902372},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD86*'VoT5'!$H$28)+(BE86*'VoT5'!$H$29)+(BF86*'VoT5'!$H$30))/100))","v":29.315417544736516},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":32.544070488024687},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH86*SUM('VoT5'!$H$31:$H$32)+BI86*SUM('VoT5'!$H$33:$H$34))/100))","v":50.066195940043563},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.894744488216325},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":104.66520487855134},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":116.44947344320478},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM86:BO86))","v":275.00942280997242},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.796333405386108},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":30.622866976125117},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.67780980092714},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ86*'VoT5'!$I$28)+(BR86*'VoT5'!$I$29)+(BS86*'VoT5'!$I$30))/100))","v":29.088327691930573},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.690451190657612},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":45.249632253897339},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU86*SUM('VoT5'!$I$31:$I$32)+BV86*SUM('VoT5'!$I$33:$I$34))/100))","v":54.176209910761962},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":48.500404929952069},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.489808607455011},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":141.33931362847537},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ86:CB86))","v":245.32952716588244},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.465567691367035},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.028319865775362},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.696880901404143},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD86*'VoT5'!$J$28)+(CE86*'VoT5'!$J$29)+(CF86*'VoT5'!$J$30))/100))","v":29.255910167419788},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.038524943483431},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.441830189013189},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH86*SUM('VoT5'!$J$31:$J$32)+CI86*SUM('VoT5'!$J$33:$J$34))/100))","v":50.486460613249008},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.27684634612012},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.900694460146539},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":95.603334835770042},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B86,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B86,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":121.03608614483105},{"$f":"IF(ISERROR(MATCH($B86,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM86:CO86))","v":269.54011544074763}]
[null,2069,null,{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":57.732165076816983},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.090563370446652},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":22.903290729815421},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D87*'VoT5'!$D$28)+(E87*'VoT5'!$D$29)+(F87*'VoT5'!$D$30))/100))","v":30.873617713224576},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.001504283907622},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((H87*SUM('VoT5'!$D$31:$D$32)+I87*SUM('VoT5'!$D$33:$D$34))/100))","v":50.737560199834427},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.691729311758579},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":106.92061282785937},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":117.25723245863779},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M87:O87))","v":279.86957459825578},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.271328575470406},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.642552118519124},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.384329478145965},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q87*'VoT5'!$E$28)+(R87*'VoT5'!$E$29)+(S87*'VoT5'!$E$30))/100))","v":28.39896706428657},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.001504283907622},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((U87*SUM('VoT5'!$E$31:$E$32)+V87*SUM('VoT5'!$E$33:$E$34))/100))","v":50.737560199834427},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.622464979436863},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":48.265102914747487},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":146.32675698459906},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z87:AB87))","v":245.2143248787834},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":55.774687380802902},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.539035285264863},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.814585648219062},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD87*'VoT5'!$F$28)+(AE87*'VoT5'!$F$29)+(AF87*'VoT5'!$F$30))/100))","v":29.664883664465346},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.001504283907622},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH87*SUM('VoT5'!$F$31:$F$32)+AI87*SUM('VoT5'!$F$33:$F$34))/100))","v":50.737560199834427},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.865615847934457},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":149.74888189592963},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":97.630319832331779},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM87:AO87))","v":303.24481757619589},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.829734693489591},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.85564089896689},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.820578189694025},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ87*'VoT5'!$G$28)+(AR87*'VoT5'!$G$29)+(AS87*'VoT5'!$G$30))/100))","v":31.246167934110876},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B87, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.001504283907622},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU87*SUM('VoT5'!$G$31:$G$32)+AV87*SUM('VoT5'!$G$33:$G$34))/100))","v":50.737560199834427},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.329976356147114},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":231.16476563023605},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":56.63362077096253},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ87:BB87))","v":352.12836275734566},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.898747997381086},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.501505328391445},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.445483097039027},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD87*'VoT5'!$H$28)+(BE87*'VoT5'!$H$29)+(BF87*'VoT5'!$H$30))/100))","v":29.72746995626003},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.001504283907622},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH87*SUM('VoT5'!$H$31:$H$32)+BI87*SUM('VoT5'!$H$33:$H$34))/100))","v":50.737560199834427},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.65227964530299},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":106.13636079870821},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":118.08626699320938},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM87:BO87))","v":278.8749074372206},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.65087609621586},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.05329666951155},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.066844282757636},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ87*'VoT5'!$I$28)+(BR87*'VoT5'!$I$29)+(BS87*'VoT5'!$I$30))/100))","v":29.497188167970361},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.433487791304842},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":45.885653216666071},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU87*SUM('VoT5'!$I$31:$I$32)+BV87*SUM('VoT5'!$I$33:$I$34))/100))","v":54.90372593802779},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.182118188197705},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.269763708445389},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":143.3259544441764},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ87:CB87))","v":248.7778363408195},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.273293718487764},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.464448534476904},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.044015964959115},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD87*'VoT5'!$J$28)+(CE87*'VoT5'!$J$29)+(CF87*'VoT5'!$J$30))/100))","v":29.667126153595127},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":53.74617884886176},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.939994391378853},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH87*SUM('VoT5'!$J$31:$J$32)+CI87*SUM('VoT5'!$J$33:$J$34))/100))","v":51.163732040209098},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":123.94499414271151},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.64425742288816},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":96.947118686320792},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B87,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B87,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":122.73734832543064},{"$f":"IF(ISERROR(MATCH($B87,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM87:CO87))","v":273.32872443463964}]
[null,2070,null,{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":58.565312339471291},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.53923903906227},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.233813826462356},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D88*'VoT5'!$D$28)+(E88*'VoT5'!$D$29)+(F88*'VoT5'!$D$30))/100))","v":31.319162584992046},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.477757217104006},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((H88*SUM('VoT5'!$D$31:$D$32)+I88*SUM('VoT5'!$D$33:$D$34))/100))","v":51.429694918757271},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.49543053735507},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":108.46361083911228},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":118.94940080395011},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M88:O88))","v":283.90844218041747},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.112256640948033},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.099193674328831},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.721794564858037},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q88*'VoT5'!$E$28)+(R88*'VoT5'!$E$29)+(S88*'VoT5'!$E$30))/100))","v":28.808799635788745},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.477757217104006},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((U88*SUM('VoT5'!$E$31:$E$32)+V88*SUM('VoT5'!$E$33:$E$34))/100))","v":51.429694918757271},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.353010388054635},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":48.961628643890784},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":148.43843488326419},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z88:AB88))","v":248.7530739152096},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":56.579585794969177},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.994182963854662},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.158259868953039},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD88*'VoT5'!$F$28)+(AE88*'VoT5'!$F$29)+(AF88*'VoT5'!$F$30))/100))","v":30.092984993925665},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.477757217104006},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH88*SUM('VoT5'!$F$31:$F$32)+AI88*SUM('VoT5'!$F$33:$F$34))/100))","v":51.429694918757271},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.671826473471775},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":151.90994533207709},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":99.039247309971714},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM88:AO88))","v":307.6210191155206},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.693152506053679},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.315357592074783},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.164338890287532},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ88*'VoT5'!$G$28)+(AR88*'VoT5'!$G$29)+(AS88*'VoT5'!$G$30))/100))","v":31.697089170965633},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B88, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.477757217104006},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU88*SUM('VoT5'!$G$31:$G$32)+AV88*SUM('VoT5'!$G$33:$G$34))/100))","v":51.429694918757271},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.258338277728029},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":234.50076197561296},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":57.450914666951839},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ88:BB88))","v":357.21001492029285},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.734299259679062},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.956111402820113},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.7838307068665},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD88*'VoT5'!$H$28)+(BE88*'VoT5'!$H$29)+(BF88*'VoT5'!$H$30))/100))","v":30.156474484095448},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.477757217104006},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH88*SUM('VoT5'!$H$31:$H$32)+BI88*SUM('VoT5'!$H$33:$H$34))/100))","v":51.429694918757271},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.440980313703641},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":107.66804107347144},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":119.79039934250812},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM88:BO88))","v":282.89942072968324},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.540575254240821},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.501434533078097},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.471883907625514},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ88*'VoT5'!$I$28)+(BR88*'VoT5'!$I$29)+(BS88*'VoT5'!$I$30))/100))","v":29.922869441926473},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.198680932844248},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":46.547840514192558},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU88*SUM('VoT5'!$I$31:$I$32)+BV88*SUM('VoT5'!$I$33:$I$34))/100))","v":55.653980050165416},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":49.89187759329738},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.081806692482417},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":145.39432701349884},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ88:CB88))","v":252.36801129927863},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.114250143434042},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.918519833077028},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.405432401001548},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD88*'VoT5'!$J$28)+(CE88*'VoT5'!$J$29)+(CF88*'VoT5'!$J$30))/100))","v":30.095259844974965},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":54.474934221756421},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.458653407668066},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH88*SUM('VoT5'!$J$31:$J$32)+CI88*SUM('VoT5'!$J$33:$J$34))/100))","v":51.862016951174049},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":124.62316415625183},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.4184110713705},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":98.346186717950289},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B88,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B88,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":124.50860158861104},{"$f":"IF(ISERROR(MATCH($B88,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM88:CO88))","v":277.27319937793186}]
[null,2071,null,{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":59.414791016602884},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.996709681434009},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.570815861380602},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D89*'VoT5'!$D$28)+(E89*'VoT5'!$D$29)+(F89*'VoT5'!$D$30))/100))","v":31.773441060403457},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.963345695643568},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((H89*SUM('VoT5'!$D$31:$D$32)+I89*SUM('VoT5'!$D$33:$D$34))/100))","v":52.134172893944154},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.314885974024989},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":110.03685481190034},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":120.67473915875696},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M89:O89))","v":288.02647994468231},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.969668640777364},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.564786351806653},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.065874667245904},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q89*'VoT5'!$E$28)+(R89*'VoT5'!$E$29)+(S89*'VoT5'!$E$30))/100))","v":29.226665775774563},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.963345695643568},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((U89*SUM('VoT5'!$E$31:$E$32)+V89*SUM('VoT5'!$E$33:$E$34))/100))","v":52.134172893944154},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.097876001991921},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":49.671807722071641},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":150.59150604882396},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z89:AB89))","v":252.36118977288751},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":57.400261887588094},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.45825248102043},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.508670817268733},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD89*'VoT5'!$F$28)+(AE89*'VoT5'!$F$29)+(AF89*'VoT5'!$F$30))/100))","v":30.52947799741899},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.963345695643568},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH89*SUM('VoT5'!$F$31:$F$32)+AI89*SUM('VoT5'!$F$33:$F$34))/100))","v":52.134172893944154},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.493840499526399},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":154.11337009409021},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":100.47579268859646},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM89:AO89))","v":312.0830032822131},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.573495098661013},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.784085685920331},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.514838013647385},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ89*'VoT5'!$G$28)+(AR89*'VoT5'!$G$29)+(AS89*'VoT5'!$G$30))/100))","v":32.156849399371801},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B89, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":33.963345695643568},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU89*SUM('VoT5'!$G$31:$G$32)+AV89*SUM('VoT5'!$G$33:$G$34))/100))","v":52.134172893944154},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":66.204898018597163},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":237.9021507689437},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":58.28422921854844},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ89:BB89))","v":362.39127800608929},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.586229059833755},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.419628699259789},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.128810631653369},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD89*'VoT5'!$H$28)+(BE89*'VoT5'!$H$29)+(BF89*'VoT5'!$H$30))/100))","v":30.593888390525454},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":33.963345695643568},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH89*SUM('VoT5'!$H$31:$H$32)+BI89*SUM('VoT5'!$H$33:$H$34))/100))","v":52.134172893944154},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.245141151142256},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":109.22974545865917},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":121.52793622059549},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM89:BO89))","v":287.00282283039689},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.447714361193299},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":31.958356828306272},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.884863149281379},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ89*'VoT5'!$I$28)+(BR89*'VoT5'!$I$29)+(BS89*'VoT5'!$I$30))/100))","v":30.35689495180798},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.977370210531845},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":47.223008056271532},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU89*SUM('VoT5'!$I$31:$I$32)+BV89*SUM('VoT5'!$I$33:$I$34))/100))","v":56.417655478233129},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":50.615549754932914},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.909767403360924},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":147.50324397543605},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ89:CB89))","v":256.02856113372991},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.971691058636438},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.381491870972681},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.773933348846974},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD89*'VoT5'!$J$28)+(CE89*'VoT5'!$J$29)+(CF89*'VoT5'!$J$30))/100))","v":30.531785844748565},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.216543057649368},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.987479216488545},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH89*SUM('VoT5'!$J$31:$J$32)+CI89*SUM('VoT5'!$J$33:$J$34))/100))","v":52.572765674923886},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":125.31150671999522},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.207739737126715},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":99.772679384972136},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B89,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B89,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":126.31457508971558},{"$f":"IF(ISERROR(MATCH($B89,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM89:CO89))","v":281.29499421181441}]
[null,2072,null,{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":60.275653358344783},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.460310780640057},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":23.912333981565943},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D90*'VoT5'!$D$28)+(E90*'VoT5'!$D$29)+(F90*'VoT5'!$D$30))/100))","v":32.233807215168078},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.455441431548302},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((H90*SUM('VoT5'!$D$31:$D$32)+I90*SUM('VoT5'!$D$33:$D$34))/100))","v":52.848523144115205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.145322740898081},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":111.63118145835466},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":122.42319836838828},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M90:O90))","v":292.199702567641},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.838570617814689},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.036618327607208},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.414565706423723},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q90*'VoT5'!$E$28)+(R90*'VoT5'!$E$29)+(S90*'VoT5'!$E$30))/100))","v":29.650131641942643},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.455441431548302},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((U90*SUM('VoT5'!$E$31:$E$32)+V90*SUM('VoT5'!$E$33:$E$34))/100))","v":52.848523144115205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.85272338540392},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":50.391503743593063},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":152.77343001633236},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z90:AB90))","v":256.01765714532934},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":58.231935668134412},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.928540884994668},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.863777540556534},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD90*'VoT5'!$F$28)+(AE90*'VoT5'!$F$29)+(AF90*'VoT5'!$F$30))/100))","v":30.971820341325774},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.455441431548302},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH90*SUM('VoT5'!$F$31:$F$32)+AI90*SUM('VoT5'!$F$33:$F$34))/100))","v":52.848523144115205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.326870142840747},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":156.34632243479371},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":101.93158887507312},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM90:AO90))","v":316.60478145270758},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.465634955974565},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.259095095068325},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.870034093592434},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ90*'VoT5'!$G$28)+(AR90*'VoT5'!$G$29)+(AS90*'VoT5'!$G$30))/100))","v":32.622770766817979},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B90, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.455441431548302},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU90*SUM('VoT5'!$G$31:$G$32)+AV90*SUM('VoT5'!$G$33:$G$34))/100))","v":52.848523144115205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.164142384653189},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":241.3491207761117},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":59.128710823098395},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ90:BB90))","v":367.64197398386329},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.449575371523785},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.889357482327441},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.478413551539216},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD90*'VoT5'!$H$28)+(BE90*'VoT5'!$H$29)+(BF90*'VoT5'!$H$30))/100))","v":31.037163978173293},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.455441431548302},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH90*SUM('VoT5'!$H$31:$H$32)+BI90*SUM('VoT5'!$H$33:$H$34))/100))","v":52.848523144115205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.060078359445235},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":110.81237787820493},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":123.28875742305814},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM90:BO90))","v":291.16121366070831},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.367009826658887},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.421402232097236},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.303376628940608},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ90*'VoT5'!$I$28)+(BR90*'VoT5'!$I$29)+(BS90*'VoT5'!$I$30))/100))","v":30.796736735799499},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.767024735544794},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":47.907223360303455},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU90*SUM('VoT5'!$I$31:$I$32)+BV90*SUM('VoT5'!$I$33:$I$34))/100))","v":57.192018059012909},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":51.348919677557205},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.748823421628408},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":149.64042203919018},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ90:CB90))","v":259.73816513837579},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.840622338534956},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.850668088614377},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.147372491507387},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD90*'VoT5'!$J$28)+(CE90*'VoT5'!$J$29)+(CF90*'VoT5'!$J$30))/100))","v":30.974161627111034},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":55.968594986233143},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.523391696001227},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH90*SUM('VoT5'!$J$31:$J$32)+CI90*SUM('VoT5'!$J$33:$J$34))/100))","v":53.293470706489359},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.01017442219481},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.007646011291655},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":101.21828814581434},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B90,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B90,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":128.14475001833694},{"$f":"IF(ISERROR(MATCH($B90,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM90:CO90))","v":285.37068417544293}]
[null,2073,null,{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":61.152044785456361},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.932274774466968},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.260012742990309},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D91*'VoT5'!$D$28)+(E91*'VoT5'!$D$29)+(F91*'VoT5'!$D$30))/100))","v":32.702477909429902},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.956414076480634},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((H91*SUM('VoT5'!$D$31:$D$32)+I91*SUM('VoT5'!$D$33:$D$34))/100))","v":53.574926835736136},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.990739746563854},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":113.25426814389941},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":124.2031980125528},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M91:O91))","v":296.44820590301606},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.723146707105535},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.516961674711951},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.769546779039509},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q91*'VoT5'!$E$28)+(R91*'VoT5'!$E$29)+(S91*'VoT5'!$E$30))/100))","v":30.081236403748285},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.956414076480634},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((U91*SUM('VoT5'!$E$31:$E$32)+V91*SUM('VoT5'!$E$33:$E$34))/100))","v":53.574926835736136},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.621187451634661},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.124182352941268},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":154.99471368389814},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z91:AB91))","v":259.74008348847406},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.078612001948066},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.407312815799585},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.225290029730353},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD91*'VoT5'!$F$28)+(AE91*'VoT5'!$F$29)+(AF91*'VoT5'!$F$30))/100))","v":31.422142093423716},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.956414076480634},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH91*SUM('VoT5'!$F$31:$F$32)+AI91*SUM('VoT5'!$F$33:$F$34))/100))","v":53.574926835736136},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.174926797814521},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":158.61955497576139},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":103.41364615134833},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM91:AO91))","v":321.20812792492427},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.373868113382862},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.742673193202229},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.231637551327164},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ91*'VoT5'!$G$28)+(AR91*'VoT5'!$G$29)+(AS91*'VoT5'!$G$30))/100))","v":33.097096884175734},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B91, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":34.956414076480634},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU91*SUM('VoT5'!$G$31:$G$32)+AV91*SUM('VoT5'!$G$33:$G$34))/100))","v":53.574926835736136},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.140690548225493},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":244.85827063354449},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":59.988426021097986},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ91:BB91))","v":372.98738720286798},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.328495576887335},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.367559697231009},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.834322954268092},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD91*'VoT5'!$H$28)+(BE91*'VoT5'!$H$29)+(BF91*'VoT5'!$H$30))/100))","v":31.488435808784843},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":34.956414076480634},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH91*SUM('VoT5'!$H$31:$H$32)+BI91*SUM('VoT5'!$H$33:$H$34))/100))","v":53.574926835736136},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.889716210191324},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":112.42355938482336},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":125.08134205789314},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM91:BO91))","v":295.39461765290781},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.302888451906185},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":32.892800506326196},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.729439668197077},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ91*'VoT5'!$I$28)+(BR91*'VoT5'!$I$29)+(BS91*'VoT5'!$I$30))/100))","v":31.244512820412123},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.569901160716483},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":48.603781215928549},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU91*SUM('VoT5'!$I$31:$I$32)+BV91*SUM('VoT5'!$I$33:$I$34))/100))","v":57.979475007244908},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.095518851344885},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.603015161260203},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":151.81615263218512},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ91:CB91))","v":263.51468664479023},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.725228259280954},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.328307770370955},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.527548098345139},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD91*'VoT5'!$J$28)+(CE91*'VoT5'!$J$29)+(CF91*'VoT5'!$J$30))/100))","v":31.42451742086056},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":56.73323920068237},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.06897149424946},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH91*SUM('VoT5'!$J$31:$J$32)+CI91*SUM('VoT5'!$J$33:$J$34))/100))","v":54.026343813329404},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":126.71932213992731},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.821981785060608},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":102.6899742256073},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B91,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B91,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":130.00793945035795},{"$f":"IF(ISERROR(MATCH($B91,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM91:CO91))","v":289.51989546102584}]
[null,2074,null,{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":61.8991906329423},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.334636010830089},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.556417676700587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D92*'VoT5'!$D$28)+(E92*'VoT5'!$D$29)+(F92*'VoT5'!$D$30))/100))","v":33.10203152465656},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.383505921272928},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((H92*SUM('VoT5'!$D$31:$D$32)+I92*SUM('VoT5'!$D$33:$D$34))/100))","v":54.239391894265161},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.711479116709185},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":114.6379905762505},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":125.7206927090118},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M92:O92))","v":300.07016240197152},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.477270186014074},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.926466521581148},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.072177117648717},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q92*'VoT5'!$E$28)+(R92*'VoT5'!$E$29)+(S92*'VoT5'!$E$30))/100))","v":30.448764111859337},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.383505921272928},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((U92*SUM('VoT5'!$E$31:$E$32)+V92*SUM('VoT5'!$E$33:$E$34))/100))","v":54.239391894265161},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.276322495480031},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":51.748809390109429},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":156.88841416631828},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z92:AB92))","v":262.91354605190776},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":59.800424981176299},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.815477990546526},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.533488566074698},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD92*'VoT5'!$F$28)+(AE92*'VoT5'!$F$29)+(AF92*'VoT5'!$F$30))/100))","v":31.806052771579786},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.383505921272928},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH92*SUM('VoT5'!$F$31:$F$32)+AI92*SUM('VoT5'!$F$33:$F$34))/100))","v":54.239391894265161},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.897916535727362},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":160.5575431860656},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":104.67713744696134},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM92:AO92))","v":325.13259716875433},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.148159840931058},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.154935747100872},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.539913640669443},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ92*'VoT5'!$G$28)+(AR92*'VoT5'!$G$29)+(AS92*'VoT5'!$G$30))/100))","v":33.50147189056527},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B92, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.383505921272928},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU92*SUM('VoT5'!$G$31:$G$32)+AV92*SUM('VoT5'!$G$33:$G$34))/100))","v":54.239391894265161},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.973222545586268},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":247.84990960110935},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":60.721354961677591},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ92:BB92))","v":377.54448710837323},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.077797271762613},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.775239174769176},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.137744717767635},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD92*'VoT5'!$H$28)+(BE92*'VoT5'!$H$29)+(BF92*'VoT5'!$H$30))/100))","v":31.873156452892502},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.383505921272928},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH92*SUM('VoT5'!$H$31:$H$32)+BI92*SUM('VoT5'!$H$33:$H$34))/100))","v":54.239391894265161},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.597003451858029},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":113.79713235116736},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":126.6095657770573},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM92:BO92))","v":299.00370158008269},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.100748639686572},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.294679452430216},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.092669180376202},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ92*'VoT5'!$I$28)+(BR92*'VoT5'!$I$29)+(BS92*'VoT5'!$I$30))/100))","v":31.626253252680449},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.309869094826745},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":49.197614397386332},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU92*SUM('VoT5'!$I$31:$I$32)+BV92*SUM('VoT5'!$I$33:$I$34))/100))","v":58.698248887877746},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":52.732013521620651},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":60.331235213943842},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":153.6710179669156},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ92:CB92))","v":266.73426670248011},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.479377170259177},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.735507674180035},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.851657414316463},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD92*'VoT5'!$J$28)+(CE92*'VoT5'!$J$29)+(CF92*'VoT5'!$J$30))/100))","v":31.808457120385199},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":57.437970566501654},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.53409206494792},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH92*SUM('VoT5'!$J$31:$J$32)+CI92*SUM('VoT5'!$J$33:$J$34))/100))","v":54.696324211884701},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":127.43910707342587},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.516223619255605},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":103.9446238140271},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B92,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B92,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":131.59635554406867},{"$f":"IF(ISERROR(MATCH($B92,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM92:CO92))","v":293.05720297735138}]
[null,2075,null,{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":62.638036425313118},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.732527409812405},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":24.849529843283179},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D93*'VoT5'!$D$28)+(E93*'VoT5'!$D$29)+(F93*'VoT5'!$D$30))/100))","v":33.497146492410323},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.805853195961639},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((H93*SUM('VoT5'!$D$31:$D$32)+I93*SUM('VoT5'!$D$33:$D$34))/100))","v":54.903845773776823},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.4242117817166},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":116.00634121407016},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":127.22132953272761},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M93:O93))","v":303.65188252851436},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.223016095188925},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.331422172586691},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.371445531008103},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q93*'VoT5'!$E$28)+(R93*'VoT5'!$E$29)+(S93*'VoT5'!$E$30))/100))","v":30.812208948809538},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.805853195961639},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((U93*SUM('VoT5'!$E$31:$E$32)+V93*SUM('VoT5'!$E$33:$E$34))/100))","v":54.903845773776823},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.924179633692845},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.366497435576917},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":158.76107749992937},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z93:AB93))","v":266.05175456919915},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":60.51421932852621},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.219108851868754},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.838263319971929},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD93*'VoT5'!$F$28)+(AE93*'VoT5'!$F$29)+(AF93*'VoT5'!$F$30))/100))","v":32.185698579899928},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.805853195961639},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH93*SUM('VoT5'!$F$31:$F$32)+AI93*SUM('VoT5'!$F$33:$F$34))/100))","v":54.903845773776823},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.612874569130931},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":162.47400225448655},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":105.92659259765516},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM93:AO93))","v":329.01346942127265},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.913849949350322},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.562618469724569},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.844765086027117},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ93*'VoT5'!$G$28)+(AR93*'VoT5'!$G$29)+(AS93*'VoT5'!$G$30))/100))","v":33.901354688570713},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B93, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":35.805853195961639},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU93*SUM('VoT5'!$G$31:$G$32)+AV93*SUM('VoT5'!$G$33:$G$34))/100))","v":54.903845773776823},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.796505931733506},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":250.80831440375323},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":61.44614178298724},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ93:BB93))","v":382.05096211847399},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.818774962179788},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.178389734500655},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.437795764065648},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD93*'VoT5'!$H$28)+(BE93*'VoT5'!$H$29)+(BF93*'VoT5'!$H$30))/100))","v":32.253603229239587},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":35.805853195961639},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH93*SUM('VoT5'!$H$31:$H$32)+BI93*SUM('VoT5'!$H$33:$H$34))/100))","v":54.903845773776823},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.296433428296247},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":115.15544627355941},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":128.12081243459423},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM93:BO93))","v":302.57269213644986},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.889745385938085},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":33.692093918923604},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.451863570121507},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ93*'VoT5'!$I$28)+(BR93*'VoT5'!$I$29)+(BS93*'VoT5'!$I$30))/100))","v":32.003752924408971},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.050668376782241},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":49.784850676576802},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU93*SUM('VoT5'!$I$31:$I$32)+BV93*SUM('VoT5'!$I$33:$I$34))/100))","v":59.416776790618648},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.361437362470618},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.051365458468133},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":155.50527757311102},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ93:CB93))","v":269.91808039404975},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.225148228978448},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.138183987774617},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.17216619473648},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD93*'VoT5'!$J$28)+(CE93*'VoT5'!$J$29)+(CF93*'VoT5'!$J$30))/100))","v":32.188131627675077},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.143493692173564},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.994045603821242},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH93*SUM('VoT5'!$J$31:$J$32)+CI93*SUM('VoT5'!$J$33:$J$34))/100))","v":55.366232161422474},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.16968878092692},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.202753109861419},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":105.18533548019369},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B93,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B93,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":133.16712589810501},{"$f":"IF(ISERROR(MATCH($B93,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM93:CO93))","v":296.55521448816012}]
[null,{"$f":"B93+1","v":2076},null,{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":63.346689564253772},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.114159127496713},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.130664092209372},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D94*'VoT5'!$D$28)+(E94*'VoT5'!$D$29)+(F94*'VoT5'!$D$30))/100))","v":33.876115236676512},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.210941409255511},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((H94*SUM('VoT5'!$D$31:$D$32)+I94*SUM('VoT5'!$D$33:$D$34))/100))","v":55.557153701329938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.107818896351887},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":117.31877472140707},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":128.66064340108406},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M94:O94))","v":307.08723701884298},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.93828738027419},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.719829464311246},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.658484454018541},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q94*'VoT5'!$E$28)+(R94*'VoT5'!$E$29)+(S94*'VoT5'!$E$30))/100))","v":31.160801750170805},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.210941409255511},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((U94*SUM('VoT5'!$E$31:$E$32)+V94*SUM('VoT5'!$E$33:$E$34))/100))","v":55.557153701329938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.545562335361112},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":52.958943893046843},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":160.55721515577801},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z94:AB94))","v":269.06172138418594},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.198844740257243},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.606245490938569},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.130583568999938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD94*'VoT5'!$F$28)+(AE94*'VoT5'!$F$29)+(AF94*'VoT5'!$F$30))/100))","v":32.549830306073041},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.210941409255511},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH94*SUM('VoT5'!$F$31:$F$32)+AI94*SUM('VoT5'!$F$33:$F$34))/100))","v":55.557153701329938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.298616113325828},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":164.3121459490319},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":107.12498923690997},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM94:AO94))","v":332.73575129926769},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.648250421532751},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.953641392318616},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.13715889254809},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ94*'VoT5'!$G$28)+(AR94*'VoT5'!$G$29)+(AS94*'VoT5'!$G$30))/100))","v":34.28489642751142},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B94, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.210941409255511},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU94*SUM('VoT5'!$G$31:$G$32)+AV94*SUM('VoT5'!$G$33:$G$34))/100))","v":55.557153701329938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":70.586146154165903},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":253.64582511478193},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.141310465393587},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ94:BB94))","v":386.37328173434145},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.529472879960714},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.56506569932229},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.725585338016138},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD94*'VoT5'!$H$28)+(BE94*'VoT5'!$H$29)+(BF94*'VoT5'!$H$30))/100))","v":32.618503192184626},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.210941409255511},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH94*SUM('VoT5'!$H$31:$H$32)+BI94*SUM('VoT5'!$H$33:$H$34))/100))","v":55.557153701329938},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.967281463691663},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":116.45825321204272},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":129.5703025699317},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM94:BO94))","v":305.99583724566605},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.646500079026296},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.073268193784486},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.796379617192837},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ94*'VoT5'!$I$28)+(BR94*'VoT5'!$I$29)+(BS94*'VoT5'!$I$30))/100))","v":32.365826215049324},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.780853242904932},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":50.348089767663488},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU94*SUM('VoT5'!$I$31:$I$32)+BV94*SUM('VoT5'!$I$33:$I$34))/100))","v":60.122749362131607},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":53.965140036490233},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.742067853335548},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":157.26458085531749},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ94:CB94))","v":272.97178874514327},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.940443635881522},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.524405086348089},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.479577505253477},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD94*'VoT5'!$J$28)+(CE94*'VoT5'!$J$29)+(CF94*'VoT5'!$J$30))/100))","v":32.552290880045391},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":58.838907850385645},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.435203315559086},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH94*SUM('VoT5'!$J$31:$J$32)+CI94*SUM('VoT5'!$J$33:$J$34))/100))","v":56.024771280496083},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":128.91122921404045},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.861227832891259},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":106.37534593410442},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B94,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B94,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":134.67370731663206},{"$f":"IF(ISERROR(MATCH($B94,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM94:CO94))","v":299.91028108362775}]
[null,2077,null,{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":64.071774846466852},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.504640064520792},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.418317240161475},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D95*'VoT5'!$D$28)+(E95*'VoT5'!$D$29)+(F95*'VoT5'!$D$30))/100))","v":34.263871451652101},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.625422747610209},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((H95*SUM('VoT5'!$D$31:$D$32)+I95*SUM('VoT5'!$D$33:$D$34))/100))","v":56.223229207417063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.807277390784236},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":118.66164074112987},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":130.13333186471036},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M95:O95))","v":310.60224999662444},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.670144269217417},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.117243086375666},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.952179192756724},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q95*'VoT5'!$E$28)+(R95*'VoT5'!$E$29)+(S95*'VoT5'!$E$30))/100))","v":31.517477669408716},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.625422747610209},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((U95*SUM('VoT5'!$E$31:$E$32)+V95*SUM('VoT5'!$E$33:$E$34))/100))","v":56.223229207417063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.181353566420896},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":53.565127910594398},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":162.3950013836517},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z95:AB95))","v":272.141482860667},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":61.899345143906494},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.002358996644041},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.429682096355545},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD95*'VoT5'!$F$28)+(AE95*'VoT5'!$F$29)+(AF95*'VoT5'!$F$30))/100))","v":32.922405464393314},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.625422747610209},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH95*SUM('VoT5'!$F$31:$F$32)+AI95*SUM('VoT5'!$F$33:$F$34))/100))","v":56.223229207417063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.000258530152024},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":166.19291224536136},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":108.35117411866504},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM95:AO95))","v":336.54434489417844},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.399680062309955},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.353731296110936},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.436332683036838},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ95*'VoT5'!$G$28)+(AR95*'VoT5'!$G$29)+(AS95*'VoT5'!$G$30))/100))","v":34.677331675079856},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B95, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":36.625422747610209},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU95*SUM('VoT5'!$G$31:$G$32)+AV95*SUM('VoT5'!$G$33:$G$34))/100))","v":56.223229207417063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":71.394096436281487},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":256.54913160089239},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":62.852598615505812},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ95:BB95))","v":390.79582665267969},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.256650355040776},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.960707848733833},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.020048133676394},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD95*'VoT5'!$H$28)+(BE95*'VoT5'!$H$29)+(BF95*'VoT5'!$H$30))/100))","v":32.991864401036494},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":36.625422747610209},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH95*SUM('VoT5'!$H$31:$H$32)+BI95*SUM('VoT5'!$H$33:$H$34))/100))","v":56.223229207417063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.653685023258063},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":117.7912694434694},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":131.05340326629974},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM95:BO95))","v":309.49835773302721},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.420802287048957},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.46328108086918},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":31.14888425097049},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ95*'VoT5'!$I$28)+(BR95*'VoT5'!$I$29)+(BS95*'VoT5'!$I$30))/100))","v":32.73629520714077},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.525045105743231},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":50.924389162773096},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU95*SUM('VoT5'!$I$31:$I$32)+BV95*SUM('VoT5'!$I$33:$I$34))/100))","v":60.842591630674839},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":54.582841278057671},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":62.448786152299633},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":159.06467859958775},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ95:CB95))","v":276.09630602994503},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.672325205975667},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.919581822140763},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.794117023380672},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD95*'VoT5'!$J$28)+(CE95*'VoT5'!$J$29)+(CF95*'VoT5'!$J$30))/100))","v":32.924894202836221},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":59.547662005469739},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.886590526507014},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH95*SUM('VoT5'!$J$31:$J$32)+CI95*SUM('VoT5'!$J$33:$J$34))/100))","v":56.696199278192317},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":129.66389275365069},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.534971169570746},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":107.59295017290066},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B95,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B95,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":136.21522312034764},{"$f":"IF(ISERROR(MATCH($B95,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM95:CO95))","v":303.34314446281905}]
[null,2078,null,{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":64.799633954101978},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.896614792656763},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.707070809862692},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D96*'VoT5'!$D$28)+(E96*'VoT5'!$D$29)+(F96*'VoT5'!$D$30))/100))","v":34.653111034271518},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.041489690998532},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((H96*SUM('VoT5'!$D$31:$D$32)+I96*SUM('VoT5'!$D$33:$D$34))/100))","v":56.895151357821298},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.509411674949355},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":120.00964391643319},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":131.61165412176666},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M96:O96))","v":314.1307097131492},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.404800888473261},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.516177020650225},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.246997465446853},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q96*'VoT5'!$E$28)+(R96*'VoT5'!$E$29)+(S96*'VoT5'!$E$30))/100))","v":31.875518058118658},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.041489690998532},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((U96*SUM('VoT5'!$E$31:$E$32)+V96*SUM('VoT5'!$E$33:$E$34))/100))","v":56.895151357821298},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.819577027072285},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.17363089486151},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":164.23981809233112},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z96:AB96))","v":275.23302601426491},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":62.602525323128994},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.399987840943581},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.729924829943464},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD96*'VoT5'!$F$28)+(AE96*'VoT5'!$F$29)+(AF96*'VoT5'!$F$30))/100))","v":33.296405914980731},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.041489690998532},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH96*SUM('VoT5'!$F$31:$F$32)+AI96*SUM('VoT5'!$F$33:$F$34))/100))","v":56.895151357821298},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.704585091341258},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":168.08087344344042},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":109.58204979042858},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM96:AO96))","v":340.36750832521028},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.153984309277064},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.75535175027224},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.736650967678223},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ96*'VoT5'!$G$28)+(AR96*'VoT5'!$G$29)+(AS96*'VoT5'!$G$30))/100))","v":35.071268190006634},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B96, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.041489690998532},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU96*SUM('VoT5'!$G$31:$G$32)+AV96*SUM('VoT5'!$G$33:$G$34))/100))","v":56.895151357821298},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":72.205137545210476},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":259.46354473271288},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":63.566607809889042},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ96:BB96))","v":395.23529008781242},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.986609659260381},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.357863533558351},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.315637401502716},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD96*'VoT5'!$H$28)+(BE96*'VoT5'!$H$29)+(BF96*'VoT5'!$H$30))/100))","v":33.36665390920448},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.041489690998532},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH96*SUM('VoT5'!$H$31:$H$32)+BI96*SUM('VoT5'!$H$33:$H$34))/100))","v":56.895151357821298},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.34271443069369},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":119.12938514995288},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":132.54217758826178},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM96:BO96))","v":313.01427716890834},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.198066600635812},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":34.854785968533186},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":31.502737396900486},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ96*'VoT5'!$I$28)+(BR96*'VoT5'!$I$29)+(BS96*'VoT5'!$I$30))/100))","v":33.108181434326546},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.276134898200169},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":51.502893200497965},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU96*SUM('VoT5'!$I$31:$I$32)+BV96*SUM('VoT5'!$I$33:$I$34))/100))","v":61.568651157237873},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.202905545670617},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":63.158208013495589},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":160.87166264676284},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ96:CB96))","v":279.23277620592904},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.407006600800571},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.316270312899128},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.109859817498997},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD96*'VoT5'!$J$28)+(CE96*'VoT5'!$J$29)+(CF96*'VoT5'!$J$30))/100))","v":33.298922925637839},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.262985617333484},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.339704526498409},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH96*SUM('VoT5'!$J$31:$J$32)+CI96*SUM('VoT5'!$J$33:$J$34))/100))","v":57.373494396248489},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":130.42784624635505},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.211291922232959},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":108.8152123763176},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B96,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B96,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":137.76263601759098},{"$f":"IF(ISERROR(MATCH($B96,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM96:CO96))","v":306.78914031614153}]
[null,2079,null,{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":65.525769756183664},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.287661467246778},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":25.99514071616667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D97*'VoT5'!$D$28)+(E97*'VoT5'!$D$29)+(F97*'VoT5'!$D$30))/100))","v":35.041429039174439},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.456571539240535},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((H97*SUM('VoT5'!$D$31:$D$32)+I97*SUM('VoT5'!$D$33:$D$34))/100))","v":57.570686240960029},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.209883560583684},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.35445551065489},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":133.08647624956907},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M97:O97))","v":317.65081532080762},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.137718108141272},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.914166424510626},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.541117715729559},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q97*'VoT5'!$E$28)+(R97*'VoT5'!$E$29)+(S97*'VoT5'!$E$30))/100))","v":32.232710737452251},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.456571539240535},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((U97*SUM('VoT5'!$E$31:$E$32)+V97*SUM('VoT5'!$E$33:$E$34))/100))","v":57.570686240960029},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.456289406770594},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":54.780693165450586},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":166.0802669462351},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z97:AB97))","v":278.31724951845626},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":63.304040627521729},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.796675244807204},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.029456697974108},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD97*'VoT5'!$F$28)+(AE97*'VoT5'!$F$29)+(AF97*'VoT5'!$F$30))/100))","v":33.669520868571944},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.456571539240535},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH97*SUM('VoT5'!$F$31:$F$32)+AI97*SUM('VoT5'!$F$33:$F$34))/100))","v":57.570686240960029},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.407244063485322},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":169.96436463629027},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":110.81001119642494},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM97:AO97))","v":344.18161989620057},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.906502638222207},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.156021313317723},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.036258207884927},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ97*'VoT5'!$G$28)+(AR97*'VoT5'!$G$29)+(AS97*'VoT5'!$G$30))/100))","v":35.464272006590079},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B97, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.456571539240535},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU97*SUM('VoT5'!$G$31:$G$32)+AV97*SUM('VoT5'!$G$33:$G$34))/100))","v":57.570686240960029},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":73.014258403870684},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":262.37105759457404},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":64.278926490274486},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ97:BB97))","v":399.66424248871925},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.714840685425131},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.754078898216449},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.610526821485639},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD97*'VoT5'!$H$28)+(BE97*'VoT5'!$H$29)+(BF97*'VoT5'!$H$30))/100))","v":33.740556052174973},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.456571539240535},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH97*SUM('VoT5'!$H$31:$H$32)+BI97*SUM('VoT5'!$H$33:$H$34))/100))","v":57.570686240960029},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.030112467178746},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":120.46433268528359},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":134.02742703428297},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM97:BO97))","v":316.52187218674533},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.973490635116406},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.245363915062534},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":31.855752747321596},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ97*'VoT5'!$I$28)+(BR97*'VoT5'!$I$29)+(BS97*'VoT5'!$I$30))/100))","v":33.47918717022791},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.031837000062751},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":52.080027551135807},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU97*SUM('VoT5'!$I$31:$I$32)+BV97*SUM('VoT5'!$I$33:$I$34))/100))","v":62.298455418921414},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":55.821501726692844},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":63.865950221829763},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":162.67436841314051},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ97:CB97))","v":282.36182036166315},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.139948537378103},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.712019589636633},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.424855047556019},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD97*'VoT5'!$J$28)+(CE97*'VoT5'!$J$29)+(CF97*'VoT5'!$J$30))/100))","v":33.67206608450492},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":60.982701904821667},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.791745717392089},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH97*SUM('VoT5'!$J$31:$J$32)+CI97*SUM('VoT5'!$J$33:$J$34))/100))","v":58.054389525806585},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.20325904145},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.886011393415373},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":110.0345807075266},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B97,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B97,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":139.30638520408138},{"$f":"IF(ISERROR(MATCH($B97,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM97:CO97))","v":310.22697730502335}]
[null,2080,null,{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":66.264589719594994},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.685538956532469},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.288242635980112},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D98*'VoT5'!$D$28)+(E98*'VoT5'!$D$29)+(F98*'VoT5'!$D$30))/100))","v":35.436530194291514},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.878904049291272},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((H98*SUM('VoT5'!$D$31:$D$32)+I98*SUM('VoT5'!$D$33:$D$34))/100))","v":58.257270837315836},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.922591309508029},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":122.72275831295387},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":134.5870606132342},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M98:O98))","v":321.23241023569608},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.883437947138717},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.319107918863715},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.840375667106482},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q98*'VoT5'!$E$28)+(R98*'VoT5'!$E$29)+(S98*'VoT5'!$E$30))/100))","v":32.596142868906846},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.878904049291272},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((U98*SUM('VoT5'!$E$31:$E$32)+V98*SUM('VoT5'!$E$33:$E$34))/100))","v":58.257270837315836},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.104123896853096},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":55.398359617454773},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":167.95286481429727},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z98:AB98))","v":281.45534832860517},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.017810021673725},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.200291995789669},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.334220797395332},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD98*'VoT5'!$F$28)+(AE98*'VoT5'!$F$29)+(AF98*'VoT5'!$F$30))/100))","v":34.04915340503441},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.878904049291272},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH98*SUM('VoT5'!$F$31:$F$32)+AI98*SUM('VoT5'!$F$33:$F$34))/100))","v":58.257270837315836},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.12217710301023},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":171.88075670812799},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":112.05942266800902},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM98:AO98))","v":348.06235647914724},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.672165979244284},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.563689783954558},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.341098996085574},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ98*'VoT5'!$G$28)+(AR98*'VoT5'!$G$29)+(AS98*'VoT5'!$G$30))/100))","v":35.864140825282533},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B98, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":37.878904049291272},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU98*SUM('VoT5'!$G$31:$G$32)+AV98*SUM('VoT5'!$G$33:$G$34))/100))","v":58.257270837315836},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":73.837513009244674},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":265.32935897574816},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.00368797410556},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ98:BB98))","v":404.1705599590984},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.455792472354815},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.157215364398795},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.910567378441495},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD98*'VoT5'!$H$28)+(BE98*'VoT5'!$H$29)+(BF98*'VoT5'!$H$30))/100))","v":34.120989528663713},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":37.878904049291272},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH98*SUM('VoT5'!$H$31:$H$32)+BI98*SUM('VoT5'!$H$33:$H$34))/100))","v":58.257270837315836},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.729517992576284},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.82259912302372},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":135.53862086086505},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM98:BO98))","v":320.09073797646505},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.762459799205018},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":35.642764488532151},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":32.214934580160666},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ98*'VoT5'!$I$28)+(BR98*'VoT5'!$I$29)+(BS98*'VoT5'!$I$30))/100))","v":33.85667364512453},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.799817967127424},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":52.66724330141183},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU98*SUM('VoT5'!$I$31:$I$32)+BV98*SUM('VoT5'!$I$33:$I$34))/100))","v":63.040219845416935},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":56.450903563813398},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":64.586055291662518},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":164.50856389632469},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ98:CB98))","v":285.5455227518006},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.885693525040793},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.114681826261027},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.74535262346166},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD98*'VoT5'!$J$28)+(CE98*'VoT5'!$J$29)+(CF98*'VoT5'!$J$30))/100))","v":34.05172731893385},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":61.714112349645163},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.251683176967887},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH98*SUM('VoT5'!$J$31:$J$32)+CI98*SUM('VoT5'!$J$33:$J$34))/100))","v":58.746428001522254},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":131.99030302847137},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.572516883962464},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":111.27524900024275},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B98,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B98,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":140.87710064630224},{"$f":"IF(ISERROR(MATCH($B98,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM98:CO98))","v":313.72486653050748}]
[null,2081,null,{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":67.042057877694489},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.10422969861245},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.596676924464415},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D99*'VoT5'!$D$28)+(E99*'VoT5'!$D$29)+(F99*'VoT5'!$D$30))/100))","v":35.852299370199432},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.323329071564082},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((H99*SUM('VoT5'!$D$31:$D$32)+I99*SUM('VoT5'!$D$33:$D$34))/100))","v":58.968254440920006},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.672581304717397},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":124.16263800233564},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":136.1661416059903},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M99:O99))","v":325.0013609130433},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.668166918194999},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.745232189110965},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.155288013518138},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q99*'VoT5'!$E$28)+(R99*'VoT5'!$E$29)+(S99*'VoT5'!$E$30))/100))","v":32.97858639213208},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.323329071564082},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((U99*SUM('VoT5'!$E$31:$E$32)+V99*SUM('VoT5'!$E$33:$E$34))/100))","v":58.968254440920006},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.785847067180264},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.04833663830064},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":169.92341960090738},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z99:AB99))","v":284.75760330638832},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":64.76891719752328},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.625022224403878},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.654927322348751},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD99*'VoT5'!$F$28)+(AE99*'VoT5'!$F$29)+(AF99*'VoT5'!$F$30))/100))","v":34.448644787908407},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.323329071564082},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH99*SUM('VoT5'!$F$31:$F$32)+AI99*SUM('VoT5'!$F$33:$F$34))/100))","v":58.968254440920006},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.874508795344923},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":173.89739660427901},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":113.37419173710092},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM99:AO99))","v":352.14609713672485},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.477881711017659},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.992683680543131},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.661886221462694},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ99*'VoT5'!$G$28)+(AR99*'VoT5'!$G$29)+(AS99*'VoT5'!$G$30))/100))","v":36.284927064618557},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B99, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.323329071564082},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU99*SUM('VoT5'!$G$31:$G$32)+AV99*SUM('VoT5'!$G$33:$G$34))/100))","v":58.968254440920006},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":74.703832645129609},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":268.44241119391643},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":65.766362243617507},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ99:BB99))","v":408.91260608266356},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.235503971168271},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.581440184175399},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.226303269083282},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD99*'VoT5'!$H$28)+(BE99*'VoT5'!$H$29)+(BF99*'VoT5'!$H$30))/100))","v":34.521323749303086},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.323329071564082},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH99*SUM('VoT5'!$H$31:$H$32)+BI99*SUM('VoT5'!$H$33:$H$34))/100))","v":58.968254440920006},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.465509915540466},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":123.2519174385201},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":137.12886630504502},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM99:BO99))","v":323.84629365910558},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.592700498128551},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.060953366992507},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":32.59290546864451},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ99*'VoT5'!$I$28)+(BR99*'VoT5'!$I$29)+(BS99*'VoT5'!$I$30))/100))","v":34.253906704434733},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.593828712121791},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":53.285176722791157},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU99*SUM('VoT5'!$I$31:$I$32)+BV99*SUM('VoT5'!$I$33:$I$34))/100))","v":63.808693939169061},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.113229856068884},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":65.343829566867484},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":166.43870744215045},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ99:CB99))","v":288.89576686508678},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.670448960306743},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.538407609196184},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.082615654179168},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD99*'VoT5'!$J$28)+(CE99*'VoT5'!$J$29)+(CF99*'VoT5'!$J$30))/100))","v":34.451248900985213},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":62.470313059163601},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.735680290265002},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH99*SUM('VoT5'!$J$31:$J$32)+CI99*SUM('VoT5'!$J$33:$J$34))/100))","v":59.463150780771912},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":132.78915267529811},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.294933962131879},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":112.58081752859808},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B99,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B99,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":142.52998132392133},{"$f":"IF(ISERROR(MATCH($B99,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM99:CO99))","v":317.40573281465129}]
[null,2082,null,{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":67.857520217963412},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.543381487439511},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":26.920184124195174},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D100*'VoT5'!$D$28)+(E100*'VoT5'!$D$29)+(F100*'VoT5'!$D$30))/100))","v":36.288386818496157},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.789472752126592},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((H100*SUM('VoT5'!$D$31:$D$32)+I100*SUM('VoT5'!$D$33:$D$34))/100))","v":59.703371968543323},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.459222648546486},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":125.67288334033015},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":137.82239089210233},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M100:O100))","v":328.95449688097892},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.491244900936607},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.192180776060979},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.485589848145263},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q100*'VoT5'!$E$28)+(R100*'VoT5'!$E$29)+(S100*'VoT5'!$E$30))/100))","v":33.379719592535167},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.789472752126592},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((U100*SUM('VoT5'!$E$31:$E$32)+V100*SUM('VoT5'!$E$33:$E$34))/100))","v":59.703371968543323},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.500885446693417},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":56.730077462047859},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":171.99027365940069},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z100:AB100))","v":288.22123656814199},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":65.556730317623646},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.070508644137568},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.991306491905135},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD100*'VoT5'!$F$28)+(AE100*'VoT5'!$F$29)+(AF100*'VoT5'!$F$30))/100))","v":34.867658961803372},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.789472752126592},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH100*SUM('VoT5'!$F$31:$F$32)+AI100*SUM('VoT5'!$F$33:$F$34))/100))","v":59.703371968543323},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.663606272969474},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":176.01258791091067},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":114.7532124092989},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM100:AO100))","v":356.42940659317901},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.322972058935562},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.442642129939117},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.998350035201202},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ100*'VoT5'!$G$28)+(AR100*'VoT5'!$G$29)+(AS100*'VoT5'!$G$30))/100))","v":36.726276755801663},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B100, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":38.789472752126592},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU100*SUM('VoT5'!$G$31:$G$32)+AV100*SUM('VoT5'!$G$33:$G$34))/100))","v":59.703371968543323},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":75.612488556423216},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":271.70759552431048},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":66.56630773103069},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ100:BB100))","v":413.88639181176438},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.053319282230362},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.026396496188006},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.557468893819649},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD100*'VoT5'!$H$28)+(BE100*'VoT5'!$H$29)+(BF100*'VoT5'!$H$30))/100))","v":34.941221949700576},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":38.789472752126592},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH100*SUM('VoT5'!$H$31:$H$32)+BI100*SUM('VoT5'!$H$33:$H$34))/100))","v":59.703371968543323},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.23746911369787},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":124.751085277616},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":138.79682563946074},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM100:BO100))","v":327.7853800307746},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.463514326679004},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.499578766568128},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":32.98934746059696},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ100*'VoT5'!$I$28)+(BR100*'VoT5'!$I$29)+(BS100*'VoT5'!$I$30))/100))","v":34.670552192488067},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.413610271299774},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":53.933308004669172},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU100*SUM('VoT5'!$I$31:$I$32)+BV100*SUM('VoT5'!$I$33:$I$34))/100))","v":64.603580905579236},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":57.807923449211735},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":66.138635601579907},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":168.46317539821641},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ100:CB100))","v":292.40973444900806},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.493554700540585},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.982840496877692},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.436360431312409},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD100*'VoT5'!$J$28)+(CE100*'VoT5'!$J$29)+(CF100*'VoT5'!$J$30))/100))","v":34.870294749864676},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":63.251057401237873},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":42.243329914987186},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH100*SUM('VoT5'!$J$31:$J$32)+CI100*SUM('VoT5'!$J$33:$J$34))/100))","v":60.204287952485245},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":133.5999850668272},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.05265492481967},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":113.95018803776023},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B100,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B100,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":144.2636368203103},{"$f":"IF(ISERROR(MATCH($B100,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM100:CO100))","v":321.2664797828902}]
[null,2083,null,{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":68.692209279458993},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.992887462601146},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.251318877568682},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D101*'VoT5'!$D$28)+(E101*'VoT5'!$D$29)+(F101*'VoT5'!$D$30))/100))","v":36.734756203045244},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.266607025577542},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((H101*SUM('VoT5'!$D$31:$D$32)+I101*SUM('VoT5'!$D$33:$D$34))/100))","v":60.453094163965261},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":66.26441118097803},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":127.2187367802119},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":139.51769071645921},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M101:O101))","v":333.00083867764914},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.333729164189918},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.649667379863018},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.823679438235054},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q101*'VoT5'!$E$28)+(R101*'VoT5'!$E$29)+(S101*'VoT5'!$E$30))/100))","v":33.790310588642676},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.266607025577542},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((U101*SUM('VoT5'!$E$31:$E$32)+V101*SUM('VoT5'!$E$33:$E$34))/100))","v":60.453094163965261},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.232782782053299},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":57.427892162073299},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":174.10585936966558},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z101:AB101))","v":291.76653431379219},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":66.363118254108414},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.526498606192625},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.335616706465238},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD101*'VoT5'!$F$28)+(AE101*'VoT5'!$F$29)+(AF101*'VoT5'!$F$30))/100))","v":35.296552523517576},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.266607025577542},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH101*SUM('VoT5'!$F$31:$F$32)+AI101*SUM('VoT5'!$F$33:$F$34))/100))","v":60.453094163965261},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":66.471308849166647},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":178.17765055014155},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":116.1647472084171},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM101:AO101))","v":360.81370660772529},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.187987688167397},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.903209561801745},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.342746889658031},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ101*'VoT5'!$G$28)+(AR101*'VoT5'!$G$29)+(AS101*'VoT5'!$G$30))/100))","v":37.178032454787733},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B101, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.266607025577542},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU101*SUM('VoT5'!$G$31:$G$32)+AV101*SUM('VoT5'!$G$33:$G$34))/100))","v":60.453094163965261},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":76.542568478409507},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":275.04976537049612},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":67.385114088067766},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ101:BB101))","v":418.97744793697342},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.890416792143597},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.481843851804534},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.89644264019724},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD101*'VoT5'!$H$28)+(BE101*'VoT5'!$H$29)+(BF101*'VoT5'!$H$30))/100))","v":35.371020381223332},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.266607025577542},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH101*SUM('VoT5'!$H$31:$H$32)+BI101*SUM('VoT5'!$H$33:$H$34))/100))","v":60.453094163965261},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.027629329325222},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":126.28560003672392},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":140.5041116080526},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM101:BO101))","v":331.81734097410174},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":73.354859936888843},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":36.948545941433821},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":33.395136640378219},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ101*'VoT5'!$I$28)+(BR101*'VoT5'!$I$29)+(BS101*'VoT5'!$I$30))/100))","v":35.097021220211545},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.249370450985126},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":54.596720727344113},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU101*SUM('VoT5'!$I$31:$I$32)+BV101*SUM('VoT5'!$I$33:$I$34))/100))","v":65.414345379901718},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":58.518996315061287},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":66.952181329475025},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":170.5353756395167},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ101:CB101))","v":296.00655328405298},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.336067375743781},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.437752087024599},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.79844569442454},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD101*'VoT5'!$J$28)+(CE101*'VoT5'!$J$29)+(CF101*'VoT5'!$J$30))/100))","v":35.299220733386456},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.047019477128686},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":42.762948747033086},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH101*SUM('VoT5'!$J$31:$J$32)+CI101*SUM('VoT5'!$J$33:$J$34))/100))","v":60.960171721321331},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":134.42297994422924},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.828241200223687},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":115.35184514525507},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B101,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B101,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":146.03816791485519},{"$f":"IF(ISERROR(MATCH($B101,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM101:CO101))","v":325.21825426033394}]
[null,2084,null,{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":69.533000792631313},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.445679797460507},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.584874572972165},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D102*'VoT5'!$D$28)+(E102*'VoT5'!$D$29)+(F102*'VoT5'!$D$30))/100))","v":37.184389015527955},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.747229650537292},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((H102*SUM('VoT5'!$D$31:$D$32)+I102*SUM('VoT5'!$D$33:$D$34))/100))","v":61.210779378664647},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.075486485306428},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":128.77589202857703},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":141.22538495896879},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M102:O102))","v":337.07676347285224},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.182372870213086},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.110498690120728},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.164240817498918},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q102*'VoT5'!$E$28)+(R102*'VoT5'!$E$29)+(S102*'VoT5'!$E$30))/100))","v":34.203903435173572},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.747229650537292},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((U102*SUM('VoT5'!$E$31:$E$32)+V102*SUM('VoT5'!$E$33:$E$34))/100))","v":61.210779378664647},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.970031053860538},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.130808618767986},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":176.23691222830988},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z102:AB102))","v":295.33775190093843},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":67.175401731390465},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.985822332683902},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.682444189482638},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD102*'VoT5'!$F$28)+(AE102*'VoT5'!$F$29)+(AF102*'VoT5'!$F$30))/100))","v":35.728581746588269},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.747229650537292},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH102*SUM('VoT5'!$F$31:$F$32)+AI102*SUM('VoT5'!$F$33:$F$34))/100))","v":61.210779378664647},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.284916577554966},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":180.35854206594757},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":117.58660180600751},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM102:AO102))","v":365.23006044951001},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.059327488064113},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.367144224201439},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.689661646000577},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ102*'VoT5'!$G$28)+(AR102*'VoT5'!$G$29)+(AS102*'VoT5'!$G$30))/100))","v":37.633090961310074},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B102, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":39.747229650537292},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU102*SUM('VoT5'!$G$31:$G$32)+AV102*SUM('VoT5'!$G$33:$G$34))/100))","v":61.210779378664647},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":77.479448259218969},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":278.41636998038314},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":68.209906777569103},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ102:BB102))","v":424.10572501717127},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.733634362015223},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.940621004835648},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.237894639857839},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD102*'VoT5'!$H$28)+(BE102*'VoT5'!$H$29)+(BF102*'VoT5'!$H$30))/100))","v":35.803961089649064},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":39.747229650537292},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH102*SUM('VoT5'!$H$31:$H$32)+BI102*SUM('VoT5'!$H$33:$H$34))/100))","v":61.210779378664647},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.823566444106035},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":127.83133370667743},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":142.22387962607132},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM102:BO102))","v":335.8787797768548},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":74.252722217514659},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.400795536802498},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":33.80389256427388},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ102*'VoT5'!$I$28)+(BR102*'VoT5'!$I$29)+(BS102*'VoT5'!$I$30))/100))","v":35.526608183407482},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.094288804338504},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":55.264983692185403},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU102*SUM('VoT5'!$I$31:$I$32)+BV102*SUM('VoT5'!$I$33:$I$34))/100))","v":66.233643244745409},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.235267868664948},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":67.771674929123023},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":172.62272583595637},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ102:CB102))","v":299.62966863374436},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.184739701437962},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.895989557579107},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.163178180224637},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD102*'VoT5'!$J$28)+(CE102*'VoT5'!$J$29)+(CF102*'VoT5'!$J$30))/100))","v":35.731282615302113},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":64.851703623179532},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":43.286366537228972},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH102*SUM('VoT5'!$J$31:$J$32)+CI102*SUM('VoT5'!$J$33:$J$34))/100))","v":61.724063556992981},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":135.25831974479232},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.609497824006667},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":116.76374983494601},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B102,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B102,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":147.82567269116115},{"$f":"IF(ISERROR(MATCH($B102,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM102:CO102))","v":329.19892035011378}]
[null,2085,null,{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":70.418278778426711},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.922429479049818},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":27.936078777047992},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D103*'VoT5'!$D$28)+(E103*'VoT5'!$D$29)+(F103*'VoT5'!$D$30))/100))","v":37.657812003683937},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.253282129286418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((H103*SUM('VoT5'!$D$31:$D$32)+I103*SUM('VoT5'!$D$33:$D$34))/100))","v":61.996134056552975},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.929475970803395},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":130.41543671979579},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":143.02343369718616},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M103:O103))","v":341.36834638778532},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.07591851019167},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.59571269114835},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.52282137778181},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q103*'VoT5'!$E$28)+(R103*'VoT5'!$E$29)+(S103*'VoT5'!$E$30))/100))","v":34.639379574478063},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.253282129286418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((U103*SUM('VoT5'!$E$31:$E$32)+V103*SUM('VoT5'!$E$33:$E$34))/100))","v":61.996134056552975},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.746287301540917},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":58.870916547090495},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":178.48071958455469},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z103:AB103))","v":299.09792343318611},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.030663314550324},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.469448983340762},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.047622394511944},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD103*'VoT5'!$F$28)+(AE103*'VoT5'!$F$29)+(AF103*'VoT5'!$F$30))/100))","v":36.183469735361768},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.253282129286418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH103*SUM('VoT5'!$F$31:$F$32)+AI103*SUM('VoT5'!$F$33:$F$34))/100))","v":61.996134056552975},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.141572478252158},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":182.65482505418387},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":119.08368705785503},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM103:AO103))","v":369.88008459029106},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.976770077470718},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.855625776447681},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.054931742006776},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ103*'VoT5'!$G$28)+(AR103*'VoT5'!$G$29)+(AS103*'VoT5'!$G$30))/100))","v":38.112226718227021},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B103, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.253282129286418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU103*SUM('VoT5'!$G$31:$G$32)+AV103*SUM('VoT5'!$G$33:$G$34))/100))","v":61.996134056552975},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":78.465898565024418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":281.96110241561593},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.078339438248108},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ103:BB103))","v":429.50534041888847},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.621466767728663},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.423672162704669},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.597412943467795},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD103*'VoT5'!$H$28)+(BE103*'VoT5'!$H$29)+(BF103*'VoT5'!$H$30))/100))","v":36.259808790677674},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.253282129286418},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH103*SUM('VoT5'!$H$31:$H$32)+BI103*SUM('VoT5'!$H$33:$H$34))/100))","v":61.996134056552975},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":66.66161677495964},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":129.45885250114003},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":144.03464096604102},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM103:BO103))","v":340.15511024214072},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":75.198090598214719},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":37.87697376242965},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":34.234275858252417},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ103*'VoT5'!$I$28)+(BR103*'VoT5'!$I$29)+(BS103*'VoT5'!$I$30))/100))","v":35.97892469177372},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.968659001056025},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":55.968604604418779},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU103*SUM('VoT5'!$I$31:$I$32)+BV103*SUM('VoT5'!$I$33:$I$34))/100))","v":67.083249520486561},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":59.989437515149994},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":68.634528123883953},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":174.82051821207321},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ103:CB103))","v":303.44448385110718},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.078315475360938},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.378472478247375},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.547208745857976},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD103*'VoT5'!$J$28)+(CE103*'VoT5'!$J$29)+(CF103*'VoT5'!$J$30))/100))","v":36.186204990907591},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":65.68443714386288},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":43.837478483263979},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH103*SUM('VoT5'!$J$31:$J$32)+CI103*SUM('VoT5'!$J$33:$J$34))/100))","v":62.515953249598788},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.1061896423638},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.432090915702346},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":118.25035872697524},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B103,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B103,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":149.70775475690095},{"$f":"IF(ISERROR(MATCH($B103,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM103:CO103))","v":333.39020439957852}]
[null,2086,null,{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":71.342685164202621},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.420251018892806},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.302805855059919},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D104*'VoT5'!$D$28)+(E104*'VoT5'!$D$29)+(F104*'VoT5'!$D$30))/100))","v":38.152159813576993},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.781701620564164},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((H104*SUM('VoT5'!$D$31:$D$32)+I104*SUM('VoT5'!$D$33:$D$34))/100))","v":62.806491201126065},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.821210935916724},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":132.12744764364791},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":144.9009543881034},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M104:O104))","v":345.84961296766801},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.008957972182017},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.102372664868113},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.897250839554516},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q104*'VoT5'!$E$28)+(R104*'VoT5'!$E$29)+(S104*'VoT5'!$E$30))/100))","v":35.094103322820693},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.781701620564164},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((U104*SUM('VoT5'!$E$31:$E$32)+V104*SUM('VoT5'!$E$33:$E$34))/100))","v":62.806491201126065},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.556853297609884},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":59.64373650430425},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":180.82370097779466},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z104:AB104))","v":303.02429077970879},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":68.923726602768724},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.974451447393811},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.428941110318444},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD104*'VoT5'!$F$28)+(AE104*'VoT5'!$F$29)+(AF104*'VoT5'!$F$30))/100))","v":36.65846331747052},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.781701620564164},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH104*SUM('VoT5'!$F$31:$F$32)+AI104*SUM('VoT5'!$F$33:$F$34))/100))","v":62.806491201126065},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.036091711445977},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":185.05260144977214},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":120.64694197785094},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM104:AO104))","v":374.73563513906907},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":73.934762710110618},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.365697723876053},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.43634641027927},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ104*'VoT5'!$G$28)+(AR104*'VoT5'!$G$29)+(AS104*'VoT5'!$G$30))/100))","v":38.612539795536442},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B104, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":40.781701620564164},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU104*SUM('VoT5'!$G$31:$G$32)+AV104*SUM('VoT5'!$G$33:$G$34))/100))","v":62.806491201126065},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":79.495948985986615},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":285.66250847289172},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":69.985155952415369},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ104:BB104))","v":435.1436134112937},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.548540476223664},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.928073697765271},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.972821595883062},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD104*'VoT5'!$H$28)+(BE104*'VoT5'!$H$29)+(BF104*'VoT5'!$H$30))/100))","v":36.735804503361642},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":40.781701620564164},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH104*SUM('VoT5'!$H$31:$H$32)+BI104*SUM('VoT5'!$H$33:$H$34))/100))","v":62.806491201126065},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.536708090764364},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":131.15830599564853},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":145.9254361429708},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM104:BO104))","v":344.62045022938366},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":76.185243314143378},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.374198588529531},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":34.683681662608393},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ104*'VoT5'!$I$28)+(BR104*'VoT5'!$I$29)+(BS104*'VoT5'!$I$30))/100))","v":36.45123313661766},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.869751200518166},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":56.703324855989891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU104*SUM('VoT5'!$I$31:$I$32)+BV104*SUM('VoT5'!$I$33:$I$34))/100))","v":67.960212648001459},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":60.776940704380138},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":69.535518565329824},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":177.11545080916758},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ104:CB104))","v":307.42791007887752},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.011386403185838},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.882280660592279},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.948213077718346},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD104*'VoT5'!$J$28)+(CE104*'VoT5'!$J$29)+(CF104*'VoT5'!$J$30))/100))","v":36.661234479711837},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":66.542620190969672},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":44.412949025134949},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH104*SUM('VoT5'!$J$31:$J$32)+CI104*SUM('VoT5'!$J$33:$J$34))/100))","v":63.33313424999222},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":136.96677758839891},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":66.29104179786556},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":119.80267424254552},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B104,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B104,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":151.67302296422113},{"$f":"IF(ISERROR(MATCH($B104,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM104:CO104))","v":337.7667390046322}]
[null,2087,null,{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":72.295020572126589},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.933113204306842},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":28.680612831308917},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D105*'VoT5'!$D$28)+(E105*'VoT5'!$D$29)+(F105*'VoT5'!$D$30))/100))","v":38.661443317493578},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.326086211069331},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((H105*SUM('VoT5'!$D$31:$D$32)+I105*SUM('VoT5'!$D$33:$D$34))/100))","v":63.636197034019553},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.739887823948465},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":133.89118342763268},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":146.83520047357328},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M105:O105))","v":350.46627172515446},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.970187286817165},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.624340319111624},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.282992911118392},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q105*'VoT5'!$E$28)+(R105*'VoT5'!$E$29)+(S105*'VoT5'!$E$30))/100))","v":35.562565606329393},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.326086211069331},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((U105*SUM('VoT5'!$E$31:$E$32)+V105*SUM('VoT5'!$E$33:$E$34))/100))","v":63.636197034019553},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.391908864505083},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":60.439905614048335},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":183.23747069555429},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z105:AB105))","v":307.06928517410768},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":69.84377194643379},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.494711513752939},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.821780580441565},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD105*'VoT5'!$F$28)+(AE105*'VoT5'!$F$29)+(AF105*'VoT5'!$F$30))/100))","v":37.147807845742165},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.326086211069331},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH105*SUM('VoT5'!$F$31:$F$32)+AI105*SUM('VoT5'!$F$33:$F$34))/100))","v":63.636197034019553},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.95763698844496},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":187.52282168725608},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":122.2574274037753},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM105:AO105))","v":379.73788607947631},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":74.921699103704952},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.891180437538893},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.829284731873187},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ105*'VoT5'!$G$28)+(AR105*'VoT5'!$G$29)+(AS105*'VoT5'!$G$30))/100))","v":39.127968795055146},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B105, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.326086211069331},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU105*SUM('VoT5'!$G$31:$G$32)+AV105*SUM('VoT5'!$G$33:$G$34))/100))","v":63.636197034019553},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":80.557120244562398},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":289.47574483915645},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":70.919370047233443},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ105:BB105))","v":440.95223513095226},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.50362379449183},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.44771467930849},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.359572442304369},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD105*'VoT5'!$H$28)+(BE105*'VoT5'!$H$29)+(BF105*'VoT5'!$H$30))/100))","v":37.226181439505872},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.326086211069331},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH105*SUM('VoT5'!$H$31:$H$32)+BI105*SUM('VoT5'!$H$33:$H$34))/100))","v":63.636197034019553},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.438238476135012},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":132.90910495360052},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":147.87335777552286},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM105:BO105))","v":349.22070120525837},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":77.202220802478323},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":38.886446031732007},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":35.146665331479873},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ105*'VoT5'!$I$28)+(BR105*'VoT5'!$I$29)+(BS105*'VoT5'!$I$30))/100))","v":36.937811401769792},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":70.791762189158376},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":57.460243156486804},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU105*SUM('VoT5'!$I$31:$I$32)+BV105*SUM('VoT5'!$I$33:$I$34))/100))","v":68.858280096876285},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":61.588236669549659},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":70.463730564719853},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":179.47972003603743},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ105:CB105))","v":311.53168727030697},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":72.97264813433047},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.401310362497853},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":31.361332923965399},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD105*'VoT5'!$J$28)+(CE105*'VoT5'!$J$29)+(CF105*'VoT5'!$J$30))/100))","v":37.150615999525328},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":67.420725894436558},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":45.005806216164544},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH105*SUM('VoT5'!$J$31:$J$32)+CI105*SUM('VoT5'!$J$33:$J$34))/100))","v":64.169870107360097},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":137.84027435362447},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":67.175944099860104},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":121.40188975262284},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B105,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B105,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":153.69766767535364},{"$f":"IF(ISERROR(MATCH($B105,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM105:CO105))","v":342.27550152783658}]
[null,2088,null,{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":73.282952338573068},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.465145133986127},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.072541463087013},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D106*'VoT5'!$D$28)+(E106*'VoT5'!$D$29)+(F106*'VoT5'!$D$30))/100))","v":39.189762801847507},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.8908187891601},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((H106*SUM('VoT5'!$D$31:$D$32)+I106*SUM('VoT5'!$D$33:$D$34))/100))","v":64.489249417076536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":70.692902983560387},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":135.72084406412571},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":148.84174473944918},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M106:O106))","v":355.25549178713527},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":73.967345396099049},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.165818061505817},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.683153235917786},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q106*'VoT5'!$E$28)+(R106*'VoT5'!$E$29)+(S106*'VoT5'!$E$30))/100))","v":36.048538056171616},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.8908187891601},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((U106*SUM('VoT5'!$E$31:$E$32)+V106*SUM('VoT5'!$E$33:$E$34))/100))","v":64.489249417076536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":64.258177108255623},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":61.265833904055178},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":185.74146221074921},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z106:AB106))","v":311.26547322305998},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":70.798206711764351},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.034417842104411},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.22930359010752},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD106*'VoT5'!$F$28)+(AE106*'VoT5'!$F$29)+(AF106*'VoT5'!$F$30))/100))","v":37.655443076138774},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.8908187891601},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH106*SUM('VoT5'!$F$31:$F$32)+AI106*SUM('VoT5'!$F$33:$F$34))/100))","v":64.489249417076536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":70.913627751563482},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":190.0853737276652},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":123.92810949585264},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM106:AO106))","v":384.92711097508135},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":75.945525170216001},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.436304625116591},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.236910287876647},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ106*'VoT5'!$G$28)+(AR106*'VoT5'!$G$29)+(AS106*'VoT5'!$G$30))/100))","v":39.662663481124106},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B106, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":41.8908187891601},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU106*SUM('VoT5'!$G$31:$G$32)+AV106*SUM('VoT5'!$G$33:$G$34))/100))","v":64.489249417076536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":81.657955924160177},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":293.43151221675953},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":71.888503162786478},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ106:BB106))","v":446.97797130370623},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":73.494406182576256},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.98677878271414},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.760779247911426},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD106*'VoT5'!$H$28)+(BE106*'VoT5'!$H$29)+(BF106*'VoT5'!$H$30))/100))","v":37.734887667079285},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":41.8908187891601},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH106*SUM('VoT5'!$H$31:$H$32)+BI106*SUM('VoT5'!$H$33:$H$34))/100))","v":64.489249417076536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.373466231727932},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":134.72534521184394},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":149.89408875258647},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM106:BO106))","v":353.99290019615836},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":78.257210838685467},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.41784024138753},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":35.626954387224608},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ106*'VoT5'!$I$28)+(BR106*'VoT5'!$I$29)+(BS106*'VoT5'!$I$30))/100))","v":37.442576971763799},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":71.738821143088259},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":58.245453521914378},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU106*SUM('VoT5'!$I$31:$I$32)+BV106*SUM('VoT5'!$I$33:$I$34))/100))","v":69.781866005704288},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":62.429857226038315},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":71.426637238738465},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":181.93236083277978},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ106:CB106))","v":315.78885529755655},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":73.96983987178497},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.939740337877609},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":31.789894348922445},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD106*'VoT5'!$J$28)+(CE106*'VoT5'!$J$29)+(CF106*'VoT5'!$J$30))/100))","v":37.658289604132293},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":68.322686802941192},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":45.620823201893536},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH106*SUM('VoT5'!$J$31:$J$32)+CI106*SUM('VoT5'!$J$33:$J$34))/100))","v":65.030215282892655},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":138.72687357032845},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":68.093922248176341},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":123.06088068234523},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B106,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B106,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":155.79798948346112},{"$f":"IF(ISERROR(MATCH($B106,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM106:CO106))","v":346.95279241398271}]
[null,2089,null,{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,2,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,)) * $CR$5))","v":74.318208454041965},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,3,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.022662694947179},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,4,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":29.483244435353068},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((D107*'VoT5'!$D$28)+(E107*'VoT5'!$D$29)+(F107*'VoT5'!$D$30))/100))","v":39.743390082267986},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,6,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,7,TRUE) * ('VoT5'!$J$33*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":42.482603439608049},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((H107*SUM('VoT5'!$D$31:$D$32)+I107*SUM('VoT5'!$D$33:$D$34))/100))","v":65.371724417506002},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,9,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,10,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,11,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":71.691569901288531},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,12,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":137.63814992217627},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,13,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":150.94440738555369},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(M107:O107))","v":360.2741272090185},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,15,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":75.012269818801443},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,16,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.73323391272416},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,17,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.102482219443321},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((Q107*'VoT5'!$E$28)+(R107*'VoT5'!$E$29)+(S107*'VoT5'!$E$30))/100))","v":36.557789775506635},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,19,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,20,TRUE) * ('VoT5'!$J$33*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":42.482603439608049},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((U107*SUM('VoT5'!$E$31:$E$32)+V107*SUM('VoT5'!$E$33:$E$34))/100))","v":65.371724417506002},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,22,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,23,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,24,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":65.165941720588123},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,25,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":62.131326180150197},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,26,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":188.36540104663857},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(Z107:AB107))","v":315.66266894737691},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,28,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":71.79836123779873},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,29,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.599977424212845},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,30,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.656347949120768},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AD107*'VoT5'!$F$28)+(AE107*'VoT5'!$F$29)+(AF107*'VoT5'!$F$30))/100))","v":38.187395276224251},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,32,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,33,TRUE) * ('VoT5'!$J$33*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":42.482603439608049},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((AH107*SUM('VoT5'!$F$31:$F$32)+AI107*SUM('VoT5'!$F$33:$F$34))/100))","v":65.371724417506002},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,35,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,36,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,37,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":71.9154128114873},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,38,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":192.77067828122063},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,39,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":125.67882134819908},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AM107:AO107))","v":390.36491244090701},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,41,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":77.018395010553732},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,42,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":41.007541595165364},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,43,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.664062105447893},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((AQ107*'VoT5'!$G$28)+(AR107*'VoT5'!$G$29)+(AS107*'VoT5'!$G$30))/100))","v":40.222971351021499},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,45,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,46,TRUE) * ('VoT5'!$J$33*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,52,)+'VoT5'!$J$34*VLOOKUP($B107, 'A1.3.2'!$B$27:$BB$106,53,))/('VoT5'!$J$33+'VoT5'!$J$34) * $CR$5)","v":42.482603439608049},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((AU107*SUM('VoT5'!$G$31:$G$32)+AV107*SUM('VoT5'!$G$33:$G$34))/100))","v":65.371724417506002},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,48,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,49,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,50,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":82.811524326489405},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,51,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":297.57677053127463},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,52,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":72.904060125984941},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(AZ107:BB107))","v":453.29235498374896},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,54,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":74.532649471434837},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,55,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.551665375730359},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,56,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":30.181204841235981},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BD107*'VoT5'!$H$28)+(BE107*'VoT5'!$H$29)+(BF107*'VoT5'!$H$30))/100))","v":38.267962167726999},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,58,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,59,TRUE) * (VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,) * 'VoT5'!$J$33 + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,) * 'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":42.482603439608049},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((BH107*SUM('VoT5'!$H$31:$H$32)+BI107*SUM('VoT5'!$H$33:$H$34))/100))","v":65.371724417506002},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,61,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,62,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,63,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":70.353493685259849},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,64,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":136.62858782268788},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,65,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":152.01161768805855},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BM107:BO107))","v":358.99369919600628},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,67,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":79.362737479124107},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,68,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":39.97468953397523},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,69,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":36.130250463977937},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((BQ107*'VoT5'!$I$28)+(BR107*'VoT5'!$I$29)+(BS107*'VoT5'!$I$30))/100))","v":37.971522047691508},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,71,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":72.717196073813},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,72,TRUE) * (VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":59.068277385208454},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((BU107*SUM('VoT5'!$I$31:$I$32)+BV107*SUM('VoT5'!$I$33:$I$34))/100))","v":70.737681226423334},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,74,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,75,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,76,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":63.311793466577683},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,77,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":72.435669498617273},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,78,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":184.50248912515056},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(BZ107:CB107))","v":320.24995209034552},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,80,TRUE)-1)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,38,)+VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,37,))*$CR$5))","v":75.014799533531729},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,81,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*$CR$5)","v":40.503962426583819},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,82,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*$CR$5)","v":32.238984914798962},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((CD107*'VoT5'!$J$28)+(CE107*'VoT5'!$J$29)+(CF107*'VoT5'!$J$30))/100))","v":38.190282016646705},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,84,TRUE)*('VoT5'!$J$31*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,39,)+'VoT5'!$J$32*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,40,))/('VoT5'!$J$31+'VoT5'!$J$32)*$CR$5))","v":69.254472451250464},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,85,TRUE) * (VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)*'VoT5'!$J$33 + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)*'VoT5'!$J$34) / (SUM('VoT5'!$J$33:$J$34))) * $CR$5)","v":46.265301006148498},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",((CH107*SUM('VoT5'!$J$31:$J$32)+CI107*SUM('VoT5'!$J$33:$J$34))/100))","v":65.92033241840231},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,87,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,88,TRUE)*VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,41,)) * $CR$5)","v":139.62677177528303},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(((VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,89,TRUE) -1) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,43,)) + VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,42,)) * $CR$5)","v":69.055873796034263},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,90,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,52,)) * $CR$5)","v":124.79934133705233},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",(VLOOKUP($B107,'Forecast occupancies'!$C$28:$CP$64,91,TRUE) * VLOOKUP($B107,'A1.3.2'!$B$27:$BB$106,53,)) * $CR$5)","v":157.99892184553812},{"$f":"IF(ISERROR(MATCH($B107,'A1.3.2'!$B$27:$B$106,0)),\"\",SUM(CM107:CO107))","v":351.85413697862469}]
[]
[]
[null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"A1.3.7","index":30,"n_rows":121,"n_cols":20,"rows_kept":121,"cut":false,"hidden":false,"merged":[[23,1,26,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[17,0,17,1],[10,0,10,1]]}
[]
[]
["TAG Table A 1.3.7"]
["Fuel & electricity price forecasts"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Gas Oil",null,"DESNZ, 2023","Table 7 (central scenario, Industrial series)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Petrol / Diesel",null,"DESNZ, 2023","Table 8 (central scenario)"]
["Links:",null,null,null,null,"Electricity",null,"DESNZ, 2023","Table 4 (road values are from the 'Domestic' central series whereas rail values are from the 'Industrial' central series)"]
["Contents",null,null,null,null,"Non-Variable Costs (all fuel types)",null,"DfT, based on DESNZ, 2023","Tables 9, 12 and 13 (scenarios and series as per fuel tables)"]
["TAG Unit 3.5.6",null,null,null,"Notes:"]
["TAG Unit A 1.3",null,null,null,"1) All values represent annual averages"]
["Parameters:",null,null,null,"2) Values up to 2022 are observed, whereas values from 2023 onwards are forecasts based on Department for Energy Security and Net Zero (DESNZ) energy modelling"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"3) Forecast values for fuel duty are grown in line with RPI data as per table A5.3.1, beyond any planned or current policy exceptions to this assumption. This accounts for RPI growth equal to annual CPIH (Consumer Price Index Housing) from 2030."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010},null,null,"4) Underlying DESNZ data is adjusted to ensure the figures presented in this table are consistent with the latest GDP deflator and RPI data at time of publication."]
[null,null,null,null,"5) Resource costs for petrol and diesel are assumed by DESNZ to flat-line from 2030, while retail electricity prices are assumed by DESNZ to flat-line from 2050 onwards."]
["Sheet Navigation:",null,null,null,"6) Non-variable costs represent the residual components of retail prices that are not resource costs and hence do not contribute to social welfare."]
[null,null,null,null,"7) This is calculated as (Retail Price - Duty - VAT - Carbon Costs - LRVC)*Market Price Adjustment factor."]
[null,null,null,null,"where 'Carbon costs' is relevant only for the electricity NVCs, based on DESNZ Central Market Carbon values as displayed in table A3.4.2; and LRVC represents the Long-Run Variable Cost of energy, as defined by DESNZ."]
[]
[null,null,null,null,"TAG1: Unit 3.5.6 (Tables 11a and 11b)"]
[]
["Table A 1.3.7:",null,null,{"$f":"CONCATENATE(\"Fuel and Electricity Prices and Components (\",$B$14,\" prices)\")","v":"Fuel and Electricity Prices and Components (2023 prices)"}]
[null,"Year",null,"Resource Cost",null,null,null,null,"Duty",null,null,null,"VAT rate",null,null,"Non-variable costs (NVCs)"]
[null,null,null,"Petrol","Diesel","Gas Oil","Electricity",null,"Petrol","Diesel","Gas Oil","Electricity","Petrol","Diesel","Electricity","Petrol","Diesel","Gas Oil","Electricity"]
[null,null,null,null,null,"Rail Diesel","Road","Rail",null,null,"Rail Diesel",null,null,null,"Road",null,null,"Rail Diesel","Road","Rail"]
[null,null,null,"(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(p/kWh)","(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(%)","(%)","(%)","(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(p/kWh)"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.264599852338122},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.688607006457005},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":55.188435802007042},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":16.26745253097064},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.4266193606861339},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":79.643609643654059},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":79.643609643654059},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":15.304814209176239},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B28,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B28,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":17.5},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":17.5},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2196660459052628},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7455117400224287},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.440696429674357},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.0279444298802023},{"$f":"IF(ISERROR(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.6240771460333301}]
[null,{"$f":"B28+1","v":2011},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":72.443931600801918},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":78.298665518300481},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":70.78814465056584},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":17.335186900191037},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.7716295464374703},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":79.261612725350616},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":79.261612725350602},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":15.236155454304845},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B29,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B29,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2306284393312685},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7514502583867495},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4250771079313966},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.3613338334148199},{"$f":"IF(ISERROR(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9001173440457575}]
[null,{"$f":"B29+1","v":2012},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":74.012713435246667},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":80.943891679199808},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":73.132757046901801},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":18.009232647458973},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.686361823885113},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":77.76062630216461},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":77.76062630216461},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.948289508302221},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B30,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B30,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2239974612494766},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7483432816403344},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4230540162254761},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.089829085372081},{"$f":"IF(ISERROR(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.8883015238458229}]
[null,2013,null,{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":71.189963719750068},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":77.665442826821334},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":69.633326850686032},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":18.818783541273987},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.700165584030973},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":76.155340785617696},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":76.155340785617696},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.639697952576036},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B31,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B31,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2145919187215819},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7255340354139888},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4283525707521312},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.8660558796894851},{"$f":"IF(ISERROR(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.251161986223976}]
[null,2014,null,{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":63.094272926648451},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":69.167335409494925},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.058323065679268},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":19.537496108936978},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.912720911357258},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":75.164218815189002},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":75.164218815189002},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.449169932721407},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B32,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B32,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2748375104667131},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.790166756546042},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4208008027086523},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.161673041425534},{"$f":"IF(ISERROR(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":6.056605454105477}]
[null,2015,null,{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.076904210696121},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":48.735640592965382},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":41.34600680517368},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":19.166431675002663},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.019029501913831},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":74.670857719446843},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":74.670857719446843},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.354328817853975},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B33,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B33,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.3000463140692746},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.820536597886103},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4312189693047603},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.00539109632626},{"$f":"IF(ISERROR(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":6.9465572796820059}]
[null,2016,null,{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":41.892221982612369},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":42.807423921684489},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":37.227141463463383},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":18.540223685359724},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.760112682722264},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":73.234815894653948},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":73.234815894653948},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.078271769912769},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B34,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B34,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.3438751117919274},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.8760747742045547},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4197143518115518},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.890051243497412},{"$f":"IF(ISERROR(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":5.9264820565094141}]
[null,2017,null,{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":50.231730764992299},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.436063780397596},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.696883026863929},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":19.461661015044204},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.245159560105471},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":71.899697118957178},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":71.899697118957178},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.8216156325312},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B35,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B35,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.3193811282851353},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.8474775582284506},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4181106571973556},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.543993646834943},{"$f":"IF(ISERROR(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":5.301022081710931}]
[null,2018,null,{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.15010124387684},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.554147902957752},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":54.226800107365698},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.725417702051416},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.233064757159914},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":70.544044951698226},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":70.544044951698226},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.561012265089186},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B36,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B36,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2457809188246598},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7628335839051763},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4295682272103716},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.841750628423439},{"$f":"IF(ISERROR(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9887768644890231}]
[null,2019,null,{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":55.710494105117171},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.769284437223199},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":50.13980672796162},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":22.182183674779534},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.258370461912588},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":69.071760325523755},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":69.071760325523755},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.277988093638216},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B37,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B37,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2721123223531627},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7845641943675563},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4235252600948662},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":15.038517677887031},{"$f":"IF(ISERROR(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":6.2522007710713288}]
[null,2020,null,{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":42.296227340714516},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":46.591091817785781},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":36.420196192509643},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.986320301099887},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.03962534634244},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":65.660267774352292},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":65.660267774352292},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.622180897433728},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B38,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B38,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.1974414398405475},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.7038197832711619},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.4577452956135919},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.879610338774162},{"$f":"IF(ISERROR(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":6.9180928751607036}]
[null,2021,null,{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.69350753756806},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.553925745886801},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":41.786759830658525},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":22.880777041204638},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.928299182304649},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":66.847219695087929},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":66.847219695087929},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.85035422611354},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B39,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B39,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.2884235626004532},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.8142257302357594},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1657128339125067},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.7490964866912497},{"$f":"IF(ISERROR(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":-1.1487231975965027}]
[null,2022,null,{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":89.924875533758353},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":101.01963794604306},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":79.143915472623291},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":33.063961530591094},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.541301078736591},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.829125252899438},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.829125252899438},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.50224351524137},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B40,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B40,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.4812984533217399},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":5.0165003462843289},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9961781625030359},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2731265826912033},{"$f":"IF(ISERROR(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":-3.9776252227663256}]
[null,2023,null,{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":74.254006925506488},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":75.633042417537467},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.848245312175074},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":35.937559613731032},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":18.990017657512777},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":53.982515038870943},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":53.982515038870943},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.378508084904745},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B41,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B41,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.92038503627306567},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.3894541211962301},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.5897578194083186},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":19.335714894365417},{"$f":"IF(ISERROR(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.5407458300143282}]
[null,2024,null,{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":67.412276537866973},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":68.606226025265755},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":53.133890093161156},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":33.357197872127692},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":19.195027726074628},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.847672358545758},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.847672358545758},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.160326810387078},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B42,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B42,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.96794622972796862},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.4409225860101944},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.3056108845349415},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":17.141017903560929},{"$f":"IF(ISERROR(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.8068813331134446}]
[null,2025,null,{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":63.005291652065274},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":64.066273135761577},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":48.836712824563769},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":30.634023404647625},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":18.173741055456087},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.935426755525299},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.935426755525299},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.17719819398012},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B43,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B43,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.71084704412917366},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.1825561886981391},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2043748028444572},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":15.099027608105475},{"$f":"IF(ISERROR(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":4.193364115860831}]
[null,2026,null,{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":63.43802373576839},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":64.446825462790414},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":49.232405908262109},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":29.320007677338317},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":17.010051885957335},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.624563139769187},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":52.624563139769187},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.11743253565345},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B44,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B44,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.22502277870753457},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.69254068660273627},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1681693506564663},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":14.889170474161268},{"$f":"IF(ISERROR(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.7871461872285264}]
[null,2027,null,{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":62.122518993569443},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":63.111150057296662},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":47.973792938491705},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":27.157421985008199},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":15.54243678838594},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":55.594041763648235},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":55.594041763648235},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.9376180009471273},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B45,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B45,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.21378828514330711},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.68107610788806017},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1772669434752019},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.835156982259099},{"$f":"IF(ISERROR(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.6969587412875864}]
[null,2028,null,{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.514334726847387},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":62.493767739809215},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":47.351512814154503},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":25.884584264362548},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.668489273512487},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":56.761333475566872},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":56.761333475566872},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.9711885208157156},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B46,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B46,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.46586264850350406},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.93713065668727591},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1659418159758537},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.772507160215515},{"$f":"IF(ISERROR(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2596340641711241}]
[null,2029,null,{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.84946369245224},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.818726960441985},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":46.707542302075801},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":24.962204366912765},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.249205347775945},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.364545161259834},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.364545161259834},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.077153921339521},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B47,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B47,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.50926305214849588},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.98119490491852801},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1639346384661478},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.992761346916142},{"$f":"IF(ISERROR(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.3611817392689609}]
[null,2030,null,{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707512},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":24.40705769798496},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.922034869173643},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.470270267557581},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.470270267557581},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.095726511194759},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B48,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B48,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2003408693381794},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.357577070189221},{"$f":"IF(ISERROR(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2482424007124777}]
[null,2031,null,{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":23.47413270510804},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":13.101642880135238},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.550584384868465},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.550584384868465},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.10983518615981},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B49,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B49,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2008485639265412},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.984944943719565},{"$f":"IF(ISERROR(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2183301086303295}]
[null,2032,null,{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707512},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":23.00643846312396},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.803182597331357},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.590192713430277},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.590192713430277},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.116793128951171},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B50,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B50,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810675},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2013547696744857},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.661272011173367},{"$f":"IF(ISERROR(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0428769916607372}]
[null,2033,null,{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":22.466368851913533},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.487268520034096},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.632826565658419},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.632826565658419},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.124282561490988},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B51,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B51,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2018594909480647},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.333729258755863},{"$f":"IF(ISERROR(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9717615849970773}]
[null,2034,null,{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661937},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":22.003780439349899},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.126310102230443},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.678492463036335},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.678492463036335},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.132304629399654},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B52,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B52,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943845597},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809851},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2023627321006263},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.258997186412417},{"$f":"IF(ISERROR(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0077290532459351}]
[null,2035,null,{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":22.293909294259997},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.258039500815716},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.727197405099211},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.727197405099211},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.140860562276272},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B53,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B53,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2028644974726594},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.128044648520506},{"$f":"IF(ISERROR(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.849357838430842}]
[null,2036,null,{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.821890745879287},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.281015482423705},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.778948871220756},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.778948871220756},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.149951674012547},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B54,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B54,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2033647913919983},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.394744385395569},{"$f":"IF(ISERROR(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.7855080114992514}]
[null,2037,null,{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.446363152320295},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.786281715624307},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.830746731665329},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.830746731665329},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.159050935778312},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B55,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B55,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2038636181737541},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.7472527028928635},{"$f":"IF(ISERROR(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.8899823348961626}]
[null,2038,null,{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.522583125305054},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.860516344896615},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.882591028024706},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.882591028024706},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.168158354879923},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B56,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B56,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2043609821203667},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.7629620377243409},{"$f":"IF(ISERROR(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9008693287842662}]
[null,2039,null,{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.671585561124363},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.887856954601355},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.934481801927895},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.934481801927895},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.177273938630302},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B57,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B57,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.204856887521677},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.7040709759318826},{"$f":"IF(ISERROR(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.847317772056305}]
[null,2040,null,{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918346},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.426261676585547},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.831623041781363},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.9864190950412},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":57.9864190950412},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.186397694348916},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B58,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B58,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.205351338654963},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.4185349855220171},{"$f":"IF(ISERROR(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.7813484588306632}]
[null,2041,null,{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.577021095112904},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.885166795761608},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.038402949068413},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.038402949068413},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.195529629361806},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B59,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B59,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2058443397849219},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.5284715536057991},{"$f":"IF(ISERROR(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.7903951934250406}]
[null,2042,null,{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.371450730928256},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.096513280531198},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.090433405750524},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.090433405750524},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.20466975100156},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B60,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B60,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809734},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2063358951637513},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.0657276452151478},{"$f":"IF(ISERROR(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.7506830097332209}]
[null,2043,null,{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.19562433411426},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.950216127082943},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.14251050686606},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.14251050686606},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.213818066607359},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B61,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B61,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809851},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2068260090312277},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.134072648353925},{"$f":"IF(ISERROR(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.8125726777964548}]
[null,2044,null,{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":21.115312295120191},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.004640468924784},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.194634294230987},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.194634294230987},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.222974583524962},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B62,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B62,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2073146856145986},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.0975305410060887},{"$f":"IF(ISERROR(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.8675763295307113}]
[null,2045,null,{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.896952132156823},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.920836738616757},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.246804809698723},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.246804809698723},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.232139309106698},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B63,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B63,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943835005},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2078019291288458},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.0375320673292698},{"$f":"IF(ISERROR(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9124501757873866}]
[null,2046,null,{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.496151587970026},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.776960117547601},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.299022095160232},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.299022095160232},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.241312250711498},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B64,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B64,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2082877437764741},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.8687283840176931},{"$f":"IF(ISERROR(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9221586981022858}]
[null,2047,null,{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.462846515953878},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":11.731503946558165},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.351286192544066},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.351286192544066},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.250493415704899},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B65,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B65,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2087721337476895},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.0737597683738045},{"$f":"IF(ISERROR(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0264922884781074}]
[null,2048,null,{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918389},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.406085587283222},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.216044211843919},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.403597143816299},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.403597143816299},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.259682811459019},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B66,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B66,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809734},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2092551032205039},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.4139177534898106},{"$f":"IF(ISERROR(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9302363194005365}]
[null,2049,null,{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.342166383479},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.208710224606746},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.455954990980658},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.455954990980658},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.2688804453526},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B67,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B67,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2097366563605294},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.3291464559158435},{"$f":"IF(ISERROR(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":2.9268334350032266}]
[null,2050,null,{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.508359776078542},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.508359776078542},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.278086324771003},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B68,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B68,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2102167973212401},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":9.0117152614604858},{"$f":"IF(ISERROR(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.1034183773132407}]
[null,2051,null,{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.56081154118899},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.56081154118899},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.287300457106198},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B69,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B69,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2106955302439575},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9931095928381275},{"$f":"IF(ISERROR(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0854922415309316}]
[null,2052,null,{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.613310328428824},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.613310328428824},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.296522849756784},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B70,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B70,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809851},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2111728592578292},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9924817046245131},{"$f":"IF(ISERROR(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0848872856112171}]
[null,2053,null,{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.665856179952613},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.665856179952613},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.305753510128001},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B71,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B71,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.211648788479859},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9918443980876965},{"$f":"IF(ISERROR(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0842732553527066}]
[null,2054,null,{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.718449137952661},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.718449137952661},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.314992445631722},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B72,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B72,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2121233220150178},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9911975319528281},{"$f":"IF(ISERROR(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B72,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0836500146403187}]
[null,2055,null,{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.771089244659144},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.771089244659144},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.324239663686461},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B73,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B73,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2125964639562197},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9905409628259338},{"$f":"IF(ISERROR(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B73,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0830174253172444}]
[null,2056,null,{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661887},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.823776542340113},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.823776542340113},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.333495171717386},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B74,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B74,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943833817},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2130682183844077},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.989874545162138},{"$f":"IF(ISERROR(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B74,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0823753471543247}]
[null,2057,null,{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.876511073301444},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.876511073301444},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.342758977156322},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B75,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B75,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.213538589368532},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9891981312333851},{"$f":"IF(ISERROR(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B75,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.081723637818961}]
[null,2058,null,{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.929292879887029},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.929292879887029},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.352031087441761},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B76,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B76,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2140075809655948},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9885115710956995},{"$f":"IF(ISERROR(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B76,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0810621528435669}]
[null,2059,null,{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.98212200447864},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":58.98212200447864},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.361311510018856},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B77,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B77,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943836182},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2144751972207404},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9878147125559504},{"$f":"IF(ISERROR(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B77,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0803907455935415}]
[null,2060,null,{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661873},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707462},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918346},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.034998489496097},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.034998489496097},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.370600252339436},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B78,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B78,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943836182},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809734},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2149414421672198},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.987107401138104},{"$f":"IF(ISERROR(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B78,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0797092672347666}]
[null,2061,null,{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707455},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.08792237739722},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.08792237739722},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.379897321862014},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B79,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B79,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2154063198264566},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9863894800489916},{"$f":"IF(ISERROR(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B79,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.079017566700609}]
[null,2062,null,{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661873},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707462},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.140893710677908},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.140893710677908},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.389202726051785},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B80,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B80,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943833817},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2158698342081111},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.985660790143541},{"$f":"IF(ISERROR(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B80,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.07831549065844}]
[null,2063,null,{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.193912531872108},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.193912531872108},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.398516472380642},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B81,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B81,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2163319893100542},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9849211698895086},{"$f":"IF(ISERROR(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B81,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0776028834756377}]
[null,2064,null,{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.246978883552025},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.246978883552025},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.407838568327172},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B82,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B82,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809851},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2167927891184305},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9841704553316664},{"$f":"IF(ISERROR(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B82,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0768795871850938}]
[null,2065,null,{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.300092808327847},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.300092808327847},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.417169021376663},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B83,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B83,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2172522376077102},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9834084800554557},{"$f":"IF(ISERROR(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B83,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.076145441450191}]
[null,2066,null,{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.353254348848161},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.353254348848161},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.426507839021127},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B84,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B84,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2177103387407477},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9826350751501014},{"$f":"IF(ISERROR(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B84,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0754002835292655}]
[null,2067,null,{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707455},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.406463547799582},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.406463547799582},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.435855028759272},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B85,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B85,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2181670964686835},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.981850069171168},{"$f":"IF(ISERROR(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B85,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.074643948239526}]
[null,2068,null,{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707462},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918346},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.459720447907159},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.459720447907159},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.445210598096546},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B86,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B86,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2186225147311465},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9810532881025509},{"$f":"IF(ISERROR(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B86,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0738762679204399}]
[null,2069,null,{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707462},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.513025091934146},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.513025091934146},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.454574554545117},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B87,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B87,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2190765974561892},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9802445553179027},{"$f":"IF(ISERROR(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B87,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.073097072396568}]
[null,2070,null,{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.566377522682203},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.566377522682203},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.463946905623898},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B88,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B88,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2195293485603136},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.979423691541486},{"$f":"IF(ISERROR(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B88,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0723061889398378}]
[null,2071,null,{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707455},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.619777782991271},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.619777782991271},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.473327658858524},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B89,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B89,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809851},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2199807719486158},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9785905148084222},{"$f":"IF(ISERROR(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B89,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0715034422312568}]
[null,2072,null,{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.673225915739835},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.673225915739835},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.482716821781388},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B90,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B90,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2204308715146692},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9777448404243643},{"$f":"IF(ISERROR(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B90,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0706886543220473}]
[null,2073,null,{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.726721963844668},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.726721963844668},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.492114401931644},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B91,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B91,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.220879651140641},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.976886480924545},{"$f":"IF(ISERROR(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B91,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0698616445941989}]
[null,2074,null,{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.780265970261091},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.780265970261091},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.501520406855184},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B92,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B92,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2213271146973255},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9760152460322278},{"$f":"IF(ISERROR(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B92,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0690222297204337}]
[null,2075,null,{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.833857977982966},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.833857977982966},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.510934844104685},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B93,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B93,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2217732660441549},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9751309426165253},{"$f":"IF(ISERROR(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B93,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0681702236235613}]
[null,{"$f":"B93+1","v":2076},null,{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.887498030042622},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.887498030042622},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.520357721239586},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B94,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B94,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2222181090292743},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9742333746495877},{"$f":"IF(ISERROR(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B94,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0673054374352366}]
[null,2077,null,{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.941186169511035},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.941186169511035},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.529789045826098},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B95,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B95,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2226616474895002},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9733223431631473},{"$f":"IF(ISERROR(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B95,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0664276794540863}]
[null,2078,null,{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918346},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.994922439497699},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.994922439497699},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.539228825437217},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B96,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B96,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943837348},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2231038852504286},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9723976462044082},{"$f":"IF(ISERROR(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B96,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0655367551032189}]
[null,2079,null,{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.048706883150899},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.048706883150899},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.548677067652742},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B97,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B97,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2235448261264383},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9714590787912893},{"$f":"IF(ISERROR(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B97,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0646324668870881}]
[null,2080,null,{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.102539543657478},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.102539543657478},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.558133780059244},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B98,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B98,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2239844739207073},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9705064328669746},{"$f":"IF(ISERROR(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B98,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0637146143477163}]
[null,2081,null,{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.156420464243055},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.156420464243055},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.567598970250115},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B99,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B99,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2244228324252395},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.969539497253793},{"$f":"IF(ISERROR(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B99,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0627829940202536}]
[null,2082,null,{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.210349688171938},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.210349688171938},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.577072645825547},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B100,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B100,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2248599054209737},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9685580576064137},{"$f":"IF(ISERROR(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B100,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0618373993878785}]
[null,2083,null,{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.264327258747308},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.264327258747308},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.586554814392539},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B101,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B101,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810089},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2252956966777102},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9675618963643267},{"$f":"IF(ISERROR(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B101,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0608776208360178}]
[null,2084,null,{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.31835321931112},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.31835321931112},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.596045483564922},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B102,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B102,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2257302099542198},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9665507927036057},{"$f":"IF(ISERROR(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B102,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0599034456058791}]
[null,2085,null,{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.372427613244191},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.372427613244191},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.605544660963346},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B103,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B103,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.226163448998264},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9655245224879749},{"$f":"IF(ISERROR(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B103,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0589146577472892}]
[null,2086,null,{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707505},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.42655048396621},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.42655048396621},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.615052354215285},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B104,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B104,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2265954175465472},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9644828582191085},{"$f":"IF(ISERROR(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B104,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0579110380708201}]
[null,2087,null,{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.480721874935796},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.480721874935796},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.624568570955073},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B105,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B105,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2270261193249055},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9634255689862101},{"$f":"IF(ISERROR(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B105,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0568923640992036}]
[null,2088,null,{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.534941829650585},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.534941829650585},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.634093318823863},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B106,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B106,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2274555580482192},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9623524204148186},{"$f":"IF(ISERROR(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B106,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0558584100180126}]
[null,2089,null,{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.58921039164715},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.58921039164715},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.643626605469676},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B107,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B107,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2278837374204223},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9612631746148548},{"$f":"IF(ISERROR(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B107,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0548089466256041}]
[null,{"$f":"B107+1","v":2090},null,{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.64352760450106},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.64352760450106},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.653168438547381},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B108,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B108,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2283106611346275},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.960157590127892},{"$f":"IF(ISERROR(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B108,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0537437412823096}]
[null,2091,null,{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.69789351182704},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.69789351182704},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.662718825718708},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B109,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B109,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809969},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2287363328731571},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9590354218736259},{"$f":"IF(ISERROR(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B109,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.052662557858866}]
[null,2092,null,{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.75230815727884},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.75230815727884},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.672277774652258},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B110,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B110,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.069323401381044},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2291607563074614},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9578964210955441},{"$f":"IF(ISERROR(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B110,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0515651566840707}]
[null,2093,null,{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661894},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707462},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.41960127791836},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.806771584549388},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.806771584549388},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.681845293023514},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B111,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B111,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943838536},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013809734},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2295839350982489},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9567403353057919},{"$f":"IF(ISERROR(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B111,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0504512944916526}]
[null,2094,null,{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661923},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707484},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.86128383737077},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.86128383737077},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.691421388514829},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B112,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B112,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943843243},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2300058728955174},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9555669082291942},{"$f":"IF(ISERROR(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B112,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0493207243663494}]
[null,2095,null,{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.915844959514274},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.915844959514274},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.701006068815452},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B113,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B113,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2304265733385558},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.954375879746447},{"$f":"IF(ISERROR(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B113,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0481731956891656}]
[null,2096,null,{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.970454994790416},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.970454994790416},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.71059934162151},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B114,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B114,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810557},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2308460400559293},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9531669858364573},{"$f":"IF(ISERROR(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B114,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0470084540818245}]
[null,2097,null,{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.025113987049046},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.025113987049046},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.720201214636052},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B115,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B115,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943842055},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2312642766656432},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.951939958517821},{"$f":"IF(ISERROR(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B115,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0458262413503734}]
[null,2098,null,{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661901},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918375},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.079821980179211},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.079821980179211},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.729811695569017},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B116,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B116,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2316812867750566},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9506945257894017},{"$f":"IF(ISERROR(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B116,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0446262954279497}]
[null,2099,null,{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707491},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501393},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.125169709109905},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.13457901810942},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.13457901810942},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.739430792137256},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B117,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B117,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943839713},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810322},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2320970739808983},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.9494304115700576},{"$f":"IF(ISERROR(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B117,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0434083503166911}]
[null,{"$f":"B117+1","v":2100},null,{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,3,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,3,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":59.519721623661916},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,4,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,4,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":60.468645401707477},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,5,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,5,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":45.419601277918368},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,6,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,6,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":20.565382846501368},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,7,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,7,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":12.12516970910996},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,8,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,8,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.188363105222166},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,9,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,9,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":61.188363105222166},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,10,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,10,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":10.748878971719785},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,11,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,11,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP(B118,'VoC Fuel'!$B$30:$O$128,12,FALSE)=\"\",\"\",VLOOKUP(B118,'VoC Fuel'!$B$30:$O$128,12,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,13,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,13,FALSE)))","v":20},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,14,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$O$128,14,FALSE)))","v":5},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,15,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,15,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":0.59606385943840889},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,16,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,16,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":1.0693234013810207},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,17,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,17,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.2325116418694271},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,18,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,18,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":8.948147335637394},{"$f":"IF(ISERROR(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,1,FALSE)),\"\",IF(VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,19,FALSE)=\"\",\"\",VLOOKUP($B118,'VoC Fuel'!$B$30:$T$128,19,FALSE) * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))))","v":3.0421721360288294}]
[]
[]
[null,null,null,"Top"]

{"sheet":"VoC Fuel","index":31,"n_rows":130,"n_cols":20,"rows_kept":130,"cut":false,"hidden":true,"merged":[[25,1,28,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[22,0,22,1]]}
[]
[]
["TAG Table A 1.3.7"]
["Fuel costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Gas Oil",null,"DESNZ, 2023","Table 7 (central scenario, Industrial series)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Petrol / Diesel",null,"DESNZ, 2023","Table 8 (central scenario)"]
["Links:",null,null,null,null,"Electricity",null,"DESNZ, 2023","Table 4 (road values are from the 'Domestic' central series whereas rail values are from the 'Industrial' central series)"]
["Contents",null,null,null,null,"Non-Variable Costs (all fuel types)",null,"DfT, based on DESNZ, 2023","Tables 9, 12 and 13 (scenarios and series as per fuel tables)"]
["TAG Unit 3.5.6",null,null,null,"Notes:"]
["TAG Unit A 1.3",null,null,null,"1) All values represent annual averages"]
["Parameters:",null,null,null,"2) Values up to 2022 are observed, whereas values from 2023 onwards are forecasts based on Department for Energy Security and Net Zero (DESNZ) energy modelling"]
["Price base year:",2010,null,null,"3) Forecast values for fuel duty are grown in line with RPI data as per table A5.3.1, beyond any planned or current policy exceptions to this assumption. This accounts for RPI growth equal to annual CPIH (Consumer Price Index Housing) from 2030."]
["Source year (fuel):",2023,null,null,"4) Underlying DESNZ data is adjusted to ensure the figures presented in this table are consistent with the latest GDP deflator and RPI data at time of publication."]
["Source year (electricity):",2023,null,null,"5) Resource costs for petrol and diesel are assumed by DESNZ to flat-line from 2030, while retail electricity prices are assumed by DESNZ to flat-line from 2050 onwards."]
["Source year (NVCs)",2023,null,null,"6) Non-variable costs represent the residual components of retail prices that are not resource costs and hence do not contribute to social welfare."]
["Sheet Navigation:",null,null,null,"7) This is calculated as (Retail Price - Duty - VAT - Carbon Costs - LRVC)*Market Price Adjustment factor."]
[null,null,null,null,"where 'Carbon costs' is relevant only for the electricity NVCs, based on DESNZ Central Market Carbon values as displayed in table A3.4.2; and LRVC represents the Long-Run Variable Cost of energy, as defined by DESNZ."]
[]
[null,null,null,null,"This feeds into Table A 1.3.7"]
[null,null,null,null,"TAG1: Unit 3.5.6 (Tables 11a and 11b)"]
[]
[]
["Table A 1.3.7:",null,null,{"$f":"CONCATENATE(\"Fuel and Electricity Prices and Components (\",$B$14,\" prices)\")","v":"Fuel and Electricity Prices and Components (2010 prices)"}]
[null,"Year",null,"Resource Cost",null,null,null,null,"Duty",null,null,null,"VAT rate",null,null,"Non-Variable Costs (NVCs)"]
[null,null,null,"Petrol","Diesel","Gas Oil","Electricity",null,"Petrol","Diesel","Gas Oil","Electricity","Petrol","Diesel","Electricity","Petrol","Diesel","Gas Oil","Electricity"]
[null,null,null,null,null,null,"Road","Rail",null,null,null,null,null,null,"Road",null,null,null,"Road","Rail"]
[null,null,null,"(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(p/kWh)","(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(%)","(%)","(%)","(p/litre)","(p/litre)","(p/litre)","(p/kWh)","(p/kWh)"]
[null,2002,null,20.260564722003625,22.457906811909737,16.595855997009693,null,null,55.881629458627046,55.752490601865965,3.8084961934491584,null,17.5,17.5]
[null,2003,null,22.190312269865981,24.014678079283794,18.08524504601564,null,null,54.997126890246989,54.836249238508636,4.6672833702300878,null,17.5,17.5]
[null,2004,null,24.639570867069907,26.224823297106855,19.997608539631088,null,null,54.717081061081174,54.561788226033237,4.980338601129314,null,17.5,17.5]
[null,2005,null,30.238628021900414,34.032081009321608,25.141215663158796,null,null,53.181935529728385,53.00284715843091,5.971996335562566,null,17.5,17.5]
[null,2006,null,33.489819322900757,36.990146986702818,29.489825927025418,null,null,51.794280054780224,51.655103160344311,7.1437318350708283,null,17.5,17.5]
[null,2007,null,33.592357798577879,35.856592567491653,27.744329704609484,null,null,52.46950567356928,52.306821903196443,8.7732195824400332,null,17.5,17.5]
[null,2008,null,42.438080268168306,51.328893345247145,42.270251421293281,null,null,52.337600460413142,52.283758602174657,10.06172729781289,null,17.291666666666664,17.291666666666664]
[null,2009,null,32.687334421529144,36.483987363696471,31.346241268402178,null,null,55.268105039459634,55.268105039459634,10.626705842175637,null,15,15]
[null,2010,null,42.560441675796646,44.30122479694549,39.633174086757982,{"$f":"VLOOKUP($B38,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":11.682352810669517},{"$f":"VLOOKUP($B38,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":6.7696581854941753},57.195479452054784,57.195479452054784,10.991041095890411,0,17.5,17.5,5,3.0303225042530193,3.4079547678758959,2.4709111355537132,5.7652099488692174,2.6026046642792595]
[null,2011,null,52.025082989566329,56.22961760287437,50.835991624760844,{"$f":"VLOOKUP($B39,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":12.44913848811732},{"$f":"VLOOKUP($B39,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":7.0174247430143675},56.92115114135504,56.921151141355033,10.941734310060125,0,20,20,5,3.0381950674222153,3.4122194716807823,2.4596942331581335,6.0046311260950338,2.0826981938924898]
[null,2012,null,53.151692262779889,58.129267546023449,52.519757977612883,{"$f":"VLOOKUP($B40,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":12.933199542859834},{"$f":"VLOOKUP($B40,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":7.6743330802051917},55.843228650030731,55.843228650030731,10.735005473017123,0,20,20,5,3.0334330787037094,3.409988218910438,2.4582413645524372,7.2459374293707173,2.7923554809426845]
[null,2013,null,51.124555069057237,55.774873328963167,50.006667614467759,{"$f":"VLOOKUP($B41,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.514572633805351},{"$f":"VLOOKUP($B41,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4023888826892605},54.690404522807668,54.690404522807668,10.513392689975452,0,20,20,5,3.0266785566925076,3.3936079245002166,2.4620464829782698,7.0852363279916544,3.0529410848947327]
[null,2014,null,45.310693561790323,49.672019247590235,43.848590965493003,{"$f":"VLOOKUP($B42,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.030710840996433},{"$f":"VLOOKUP($B42,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.555033946253177},53.978637482768043,53.978637482768043,10.376566377187853,0,20,20,5,3.0699434905667111,3.4400234434599763,2.4566232356406612,9.4519598416456123,4.349507190211769]
[null,2015,null,32.371651160471231,34.999146103365753,29.69233430316093,{"$f":"VLOOKUP($B43,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.764233614494062},{"$f":"VLOOKUP($B43,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.6313786879588896},53.624333797384892,53.624333797384892,10.308456919807899,0,20,20,5,3.0880470096677697,3.4618333243041457,2.4641049662671595,8.6215843661039049,4.9886196259844082]
[null,2016,null,30.084594763195017,30.741840384468173,26.734401092051851,{"$f":"VLOOKUP($B44,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.314526897726875},{"$f":"VLOOKUP($B44,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4454394559461594},52.593050797408793,52.593050797408793,10.110208557086004,0,20,20,5,3.1195223422245233,3.5017176620010333,2.4558430088247398,7.8206111565776943,4.2560600179058339]
[null,2017,null,36.073552387503895,37.656578122427312,32.816884441578054,{"$f":"VLOOKUP($B45,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.976250419452311},{"$f":"VLOOKUP($B45,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7937723458387893},51.634244951678241,51.634244951678241,9.9258928172855168,0,20,20,5,3.1019321659802532,3.481180779179355,2.454691327192478,8.2902351409785489,3.8068904825629599]
[null,2018,null,41.04192986734445,44.204663968955117,38.942582401382204,{"$f":"VLOOKUP($B46,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.88380809981766},{"$f":"VLOOKUP($B46,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7850865510029656},50.660693200024674,50.660693200024674,9.7387424029037941,0,20,20,5,3.0490767104490644,3.4203943241730075,2.4629194978289171,7.7859244208892262,2.1463683841617462]
[null,2019,null,40.008086463054191,44.359162707523353,36.007537808372405,{"$f":"VLOOKUP($B47,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.929973996019761},{"$f":"VLOOKUP($B47,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.5214023914155135},49.60338269563259,49.60338269563259,9.5354906510672475,0,20,20,5,3.0679864165283925,3.4360000041483709,2.4585797849124535,10.799802177267152,4.4899725455929822]
[null,2020,null,30.374728274988861,33.459053986075745,26.154899210227679,{"$f":"VLOOKUP($B48,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.071173405202881},{"$f":"VLOOKUP($B48,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.3643121764088342},47.153444113185223,47.153444113185223,9.0645274792214554,0,20,20,5,3.0143620649259737,3.3780139921331549,2.4831546547245704,9.9675412940947492,4.9681781207437821]
[null,2021,null,42.150315880383751,44.20450442846915,30.008857885220326,{"$f":"VLOOKUP($B49,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":16.431663745059062},{"$f":"VLOOKUP($B49,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":10.720649565682566},48.005845008834747,48.005845008834747,9.228388496952876,0,20,20,5,3.079700215169308,3.4573012205655673,2.2734336647130604,1.2561009302794919,-0.82494721595613285]
[null,2022,null,64.578895831468301,72.546518826162909,56.836627714679025,{"$f":"VLOOKUP($B50,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":23.744643679358077},{"$f":"VLOOKUP($B50,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.751586084860007},42.965851489495869,42.965851489495869,8.260252587395593,0,20,20,5,3.2182119162138081,3.602563266040927,2.1516835725412413,2.3505720677642037,-2.8565026461584213]
[null,2023,null,53.324975429198624,54.315319745597861,42.979582421108773,{"$f":"VLOOKUP($B51,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":25.808297258760984},{"$f":"VLOOKUP($B51,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.63754316993055},38.767150854795482,38.767150854795482,7.4532501548974128,0,20,20,5,0.6609678248596218,0.99782637921640149,2.5779584892807659,13.885803128205971,2.5427608852943213]
[null,2024,null,48.411636473900352,49.269062621193889,38.157717017454175,{"$f":"VLOOKUP($B52,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":23.95522922692421},{"$f":"VLOOKUP($B52,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.784769660748299},37.952171831440459,37.952171831440459,7.2965648582448317,0,20,20,5,0.69512355028613571,1.034788083173154,2.3739004330521514,12.309697434319375,2.7338841626931458]
[null,2025,null,45.246792306123851,46.008728447909427,35.071730391941124,{"$f":"VLOOKUP($B53,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":21.999601273897014},{"$f":"VLOOKUP($B53,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":13.051340060490666},38.015192013872266,38.015192013872266,7.3086809197586318,0,20,20,5,0.51048963862832109,0.84924413263297993,2.3011984767239326,10.843256943894872,3.0114339643420767]
[null,2026,null,45.557555707135251,46.282019335883945,35.3558945042817,{"$f":"VLOOKUP($B54,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":21.055950428998568},{"$f":"VLOOKUP($B54,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":12.215645140578811},37.791947567432402,37.791947567432402,7.2657606465809588,0,20,20,5,0.16159847316559386,0.49734306101299136,2.2751977943598884,10.692549568299054,2.719711511101957]
[null,2027,null,44.612835537015293,45.322813750510022,34.452030747067774,{"$f":"VLOOKUP($B55,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":19.502905230741025},{"$f":"VLOOKUP($B55,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":11.161688024217016},39.924457060350932,39.924457060350932,7.1366281452918772,0,20,20,5,0.15353050325963402,0.48910985712839111,2.2817311645254961,9.9356174391802359,2.6549440522408134]
[null,2028,null,44.176072425875518,44.879445126060332,34.005144798223959,{"$f":"VLOOKUP($B56,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":18.588826072065057},{"$f":"VLOOKUP($B56,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.815926235408968},40.762739119919985,40.762739119919985,7.1607365701602319,0,20,20,5,0.33455587534492237,0.6729935704605331,2.2735981065177153,9.8906259247900508,2.3408825136464975]
[null,2029,null,43.698600124504956,44.394669496247154,33.542682055059466,{"$f":"VLOOKUP($B57,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":17.926425652149121},{"$f":"VLOOKUP($B57,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.5148205313061656},41.19593120813218,41.19593120813218,7.2368348524380615,0,20,20,5,0.36572355980817672,0.70463799008888972,2.2721566665763735,9.3306571358070727,2.4138082385156872]
[null,2030,null,42.74365552176382,43.425118236620783,32.617756568730456,{"$f":"VLOOKUP($B58,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":17.527751106412143},{"$f":"VLOOKUP($B58,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.2798654298241736},41.271856924857914,41.271856924857914,7.2501726228654633,0,20,20,5,0.42805892873465168,0.7679268293455862,2.2983015366931934,8.8745041637060957,2.3327016733231001]
[null,2031,null,42.74365552176382,43.425118236620769,32.617756568730456,{"$f":"VLOOKUP($B59,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":16.857777802852166},{"$f":"VLOOKUP($B59,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.408849617586899},41.329533924518245,41.329533924518245,7.2603046652561822,0,20,20,5,0.42805892873465168,0.76792682934559464,2.2986661338721319,7.8887583777479762,2.3112203781532408]
[null,2032,null,42.74365552176382,43.425118236620783,32.617756568730456,{"$f":"VLOOKUP($B60,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":16.521906581960355},{"$f":"VLOOKUP($B60,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":9.1945125345648968},41.35797835781959,41.35797835781959,7.2653014613046336,0,20,20,5,0.42805892873465168,0.76792682934562839,2.2990296618511454,7.6563150135475997,2.1852199973149915]
[null,2033,null,42.743655521763813,43.425118236620769,32.617756568730456,{"$f":"VLOOKUP($B61,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":16.134059515649913},{"$f":"VLOOKUP($B61,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.9676411358737145},41.388595548953781,41.388595548953781,7.2706799428533131,0,20,20,5,0.42805892873464318,0.76792682934560308,2.2993921237656814,7.4210925663307385,2.1341489848539186]
[null,2034,null,42.743655521763827,43.425118236620776,32.617756568730449,{"$f":"VLOOKUP($B62,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.80185500904955},{"$f":"VLOOKUP($B62,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7084214714096486},41.421390181276756,41.421390181276756,7.2764409326211812,0,20,20,5,0.42805892873466855,0.76792682934556922,2.2997535227420656,7.3674242716960077,2.1599787607816334]
[null,2035,null,42.743655521763806,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B63,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":16.010208937678662},{"$f":"VLOOKUP($B63,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.8030219816543003},41.456367281453844,41.456367281453844,7.2825853136358951,0,20,20,5,0.42805892873462631,0.76792682934561995,2.3001138618973886,7.2733816583124238,2.0462456238321414]
[null,2036,null,42.743655521763806,43.425118236620769,32.617756568730442,{"$f":"VLOOKUP($B64,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.671232247575205},{"$f":"VLOOKUP($B64,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.8195220158670917},41.493532220742907,41.493532220742907,7.2891140294592356,0,20,20,5,0.42805892873462631,0.76792682934561995,2.3004731443396533,6.7467674036420799,2.0003923346527248]
[null,2037,null,42.743655521763806,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B65,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.401549835424586},{"$f":"VLOOKUP($B65,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4642325567401322},41.530730477777887,41.530730477777887,7.2956485981670225,0,20,20,5,0.42805892873460938,0.76792682934557766,2.3008313731677248,6.9999186899826213,2.0754198107283459]
[null,2038,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B66,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.456286655091491},{"$f":"VLOOKUP($B66,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.5175436162485134},41.567962082427606,41.567962082427606,7.3021890250062649,0,20,20,5,0.42805892873463475,0.76792682934561152,2.3011885514713697,7.0112002346235451,2.0832382262673668]
[null,2039,null,42.743655521763806,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B67,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.563291671493186},{"$f":"VLOOKUP($B67,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.5371780764088552},41.605227064587631,41.605227064587631,7.3087353152286818,0,20,20,5,0.42805892873464318,0.76792682934560308,2.3015446823313059,6.9689080465907471,2.0447805649915423]
[null,2040,null,42.743655521763799,43.425118236620762,32.617756568730435,{"$f":"VLOOKUP($B68,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.387114106714062},{"$f":"VLOOKUP($B68,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4967941005996828},41.642525454180323,41.642525454180323,7.315287474090697,0,20,20,5,0.42805892873462631,0.7679268293455862,2.3018997688192293,6.7638524502236264,1.997405182133515]
[null,2041,null,42.743655521763806,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B69,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.495380887478591},{"$f":"VLOOKUP($B69,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.5352461583889419},41.679857281154959,41.679857281154959,7.3218455068534531,0,20,20,5,0.42805892873463475,0.76792682934559464,2.302253813997801,6.8428025976240141,2.0039020288349145]
[null,2042,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B70,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.347752024431305},{"$f":"VLOOKUP($B70,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.6870231004560861},41.717222575487519,41.717222575487519,7.3284094187827957,0,20,20,5,0.42805892873464318,0.76792682934556078,2.3026068209207065,6.5104864228255517,1.9753830127267253]
[null,2043,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B71,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.221483575385625},{"$f":"VLOOKUP($B71,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.5819608629284012},41.754621367180953,41.754621367180953,7.3349792151493025,0,20,20,5,0.42805892873461787,0.76792682934556922,2.30295879263271,6.5595678901292631,2.0198286280603748]
[null,2044,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B72,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.16380806825341},{"$f":"VLOOKUP($B72,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.6210453084907535},41.792053686265092,41.792053686265092,7.3415549012282781,0,20,20,5,0.42805892873464318,0.76792682934557766,2.3033097321695788,6.5333254413088326,2.0593291008118042]
[null,2045,null,42.743655521763799,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B73,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":15.006994304163628},{"$f":"VLOOKUP($B73,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.5608622686174431},41.829519562796669,41.829519562796669,7.3481364822997444,0,20,20,5,0.4280589287345925,0.7679268293455862,2.3036596425582712,6.490237973479446,2.0915549273783283]
[null,2046,null,42.743655521763813,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B74,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.719162306191963},{"$f":"VLOOKUP($B74,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4575383188264812},41.867019026859367,41.867019026859367,7.3547239636484631,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3040085268167854,6.3690128350976414,2.0985270321216483]
[null,2047,null,42.743655521763806,43.425118236620769,32.617756568730456,{"$f":"VLOOKUP($B75,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.695244510769683},{"$f":"VLOOKUP($B75,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.4248942999851959},41.904552108563877,41.904552108563877,7.361317350563942,0,20,20,5,0.42805892873461787,0.7679268293455862,2.3043563879542877,6.5162546336981224,2.1734534418009575]
[null,2048,null,42.743655521763806,43.425118236620762,32.617756568730464,{"$f":"VLOOKUP($B76,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.654482062357468},{"$f":"VLOOKUP($B76,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7728633700818666},41.942118838047826,41.942118838047826,7.3679166483404144,0,20,20,5,0.42805892873460938,0.76792682934556078,2.3047032289711868,6.0423938861408706,2.1043279171525087]
[null,2049,null,42.74365552176382,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B77,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.608578950681173},{"$f":"VLOOKUP($B77,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7675965204475741},41.979719245475884,41.979719245475884,7.37452186227687,0,20,20,5,0.42805892873464318,0.76792682934559464,2.3050490528589869,5.9815159948673653,2.101884160453197]
[null,2050,null,42.743655521763813,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B78,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B78,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.017353361039788,42.017353361039788,7.3811329976770503,0,20,20,5,0.42805892873464318,0.76792682934559464,2.3053938626004751,6.4716978219695829,2.2286973534340784]
[null,2051,null,42.743655521763799,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B79,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B79,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.05502121495828,42.05502121495828,7.3877500598494468,0,20,20,5,0.42805892873460938,0.7679268293455862,2.3057376611697116,6.4583362962659754,2.2158238293010157]
[null,2052,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B80,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B80,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.092722837477254,42.092722837477254,7.3943730541073096,0,20,20,5,0.42805892873463475,0.76792682934556922,2.3060804515320132,6.4578853829085743,2.2153893846038173]
[null,2053,null,42.74365552176382,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B81,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B81,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.130458258869709,42.130458258869709,7.4010019857686578,0,20,20,5,0.42805892873465168,0.76792682934560308,2.3064222366439768,6.4574277058508134,2.2149484232361605]
[null,2054,null,42.74365552176382,43.425118236620776,32.617756568730449,{"$f":"VLOOKUP($B82,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B82,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.168227509435745,42.168227509435745,7.4076368601562725,0,20,20,5,0.42805892873462631,0.76792682934557766,2.3067630194535571,6.4569631636371856,2.2145008474479893]
[null,2055,null,42.743655521763806,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B83,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B83,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.206030619502648,42.206030619502648,7.4142776825977084,0,20,20,5,0.42805892873462631,0.7679268293455862,2.3071028029000509,6.4564916532903531,2.2140465580229951]
[null,2056,null,42.743655521763792,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B84,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B84,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.243867619424918,42.243867619424918,7.4209244584252945,0,20,20,5,0.42805892873458401,0.76792682934559464,2.3074415899141574,6.4560130702883178,2.2135854542566262]
[null,2057,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B85,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B85,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.281738539584211,42.281738539584211,7.4275771929761403,0,20,20,5,0.42805892873462631,0.7679268293455862,2.3077793834179641,6.455527308541253,2.2131174339337618]
[null,2058,null,42.743655521763799,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B86,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B86,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.319643410389482,42.319643410389482,7.4342358915921478,0,20,20,5,0.42805892873460938,0.76792682934560308,2.3081161863249768,6.4550342603679818,2.2126423933060546]
[null,2059,null,42.743655521763799,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B87,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B87,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.357582262276892,42.357582262276892,7.4409005596199975,0,20,20,5,0.42805892873460094,0.76792682934561152,2.3084520015401875,6.4545338164721109,2.2121602270689316]
[null,2060,null,42.743655521763785,43.425118236620747,32.617756568730435,{"$f":"VLOOKUP($B88,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B88,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.395555125709933,42.395555125709933,7.4475712024111678,0,20,20,5,0.42805892873460094,0.76792682934556078,2.3087868319600453,6.4540258659178029,2.211670828338252]
[null,2061,null,42.743655521763799,43.42511823662074,32.617756568730442,{"$f":"VLOOKUP($B89,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B89,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.433562031179378,42.433562031179378,7.4542478253219331,0,20,20,5,0.42805892873461787,0.76792682934557766,2.3091206804725068,6.45351029610518,2.2111740886266116]
[null,2062,null,42.743655521763785,43.425118236620747,32.617756568730442,{"$f":"VLOOKUP($B90,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B90,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.471603009203342,42.471603009203342,7.4609304337133713,0,20,20,5,0.42805892873458401,0.76792682934557766,2.3094535499570803,6.4529869927453678,2.2106698978192973]
[null,2063,null,42.743655521763799,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B91,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B91,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.509678090327277,42.509678090327277,7.4676190329513679,0,20,20,5,0.42805892873464318,0.7679268293455862,2.3097854432848077,6.4524558398351584,2.2101581441498728]
[null,2064,null,42.743655521763806,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B92,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B92,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.547787305124096,42.547787305124096,7.4743136284066143,0,20,20,5,0.42805892873460938,0.76792682934556922,2.3101163633183095,6.4519167196312956,2.2096387141754072]
[null,2065,null,42.743655521763799,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B93,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B93,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.585930684194004,42.585930684194004,7.4810142254546168,0,20,20,5,0.42805892873461787,0.76792682934559464,2.3104463129118233,6.4513695126243746,2.2091114927513242]
[null,2066,null,42.743655521763806,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B94,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B94,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.624108258164767,42.624108258164767,7.4877208294757089,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3107752949112434,6.4508140975123505,2.2085763630058803]
[null,2067,null,42.743655521763799,43.42511823662074,32.617756568730442,{"$f":"VLOOKUP($B95,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B95,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.662320057691467,42.662320057691467,7.4944334458550337,0,20,20,5,0.42805892873461787,0.76792682934557766,2.311103312154053,6.4502503511736453,2.2080332063142549]
[null,2068,null,42.743655521763799,43.425118236620747,32.617756568730435,{"$f":"VLOOKUP($B96,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B96,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.700566113456794,42.700566113456794,7.5011520799825737,0,20,20,5,0.42805892873461787,0.76792682934557766,2.3114303674694678,6.44967814863986,2.2074819022722547]
[null,2069,null,42.743655521763799,43.425118236620747,32.617756568730442,{"$f":"VLOOKUP($B97,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B97,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.738846456170862,42.738846456170862,7.5078767372531381,0,20,20,5,0.42805892873462631,0.7679268293455862,2.3117564636783907,6.4490973630680681,2.2069223286696249]
[null,2070,null,42.743655521763806,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B98,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B98,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.777161116571378,42.777161116571378,7.5146074230663782,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3120816035934286,6.4485078657126991,2.2063543614629553]
[null,2071,null,42.743655521763799,43.42511823662074,32.617756568730442,{"$f":"VLOOKUP($B99,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B99,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.815510125423529,42.815510125423529,7.5213441428267771,0,20,20,5,0.42805892873460938,0.76792682934556922,2.3124057900189978,6.447909525896999,2.2057778747481858]
[null,2072,null,42.743655521763813,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B100,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B100,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.853893513520184,42.853893513520184,7.5280869019436656,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3127290257512403,6.4473022109840645,2.205192740732695]
[null,2073,null,42.743655521763806,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B101,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B101,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.892311311681723,42.892311311681723,7.5348357058312336,0,20,20,5,0.42805892873460938,0.76792682934560308,2.3130513135781055,6.4466857863474347,2.2045988297069714]
[null,2074,null,42.743655521763806,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B102,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B102,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.93076355075619,42.93076355075619,7.5415905599085074,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3133726562793768,6.4460601153412567,2.2039960100158624]
[null,2075,null,42.743655521763813,43.425118236620762,32.617756568730442,{"$f":"VLOOKUP($B103,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B103,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},42.969250261619315,42.969250261619315,7.548351469599389,0,20,20,5,0.42805892873464318,0.7679268293455862,2.3136930566266773,6.4454250592699855,2.2033841480293863]
[null,2076,null,42.743655521763813,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B104,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B104,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.007771475174451,43.007771475174451,7.555118440332631,0,20,20,5,0.42805892873464318,0.76792682934560308,2.3140125173835244,6.4447804773576447,2.2027631081131136]
[null,2077,null,42.743655521763806,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B105,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B105,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.046327222352708,43.046327222352708,7.5618914775418569,0,20,20,5,0.42805892873461787,0.76792682934559464,2.3143310413052998,6.4441262267166195,2.2021327525980965]
[null,2078,null,42.743655521763806,43.425118236620754,32.617756568730435,{"$f":"VLOOKUP($B106,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B106,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.084917534112861,43.084917534112861,7.5686705866655561,0,20,20,5,0.42805892873460938,0.76792682934560308,2.3146486311393275,6.4434621623159787,2.2014929417503541]
[null,2079,null,42.743655521763806,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B107,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B107,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.123542441441529,43.123542441441529,7.5754557731471088,0,20,20,5,0.42805892873462631,0.7679268293455862,2.314965289624876,6.4427881369493285,2.2008435337398953]
[null,2080,null,42.743655521763806,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B108,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B108,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.162201975353035,43.162201975353035,7.5822470424347523,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3152810194931703,6.4421040012021784,2.2001843846092801]
[null,2081,null,42.74365552176382,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B109,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B109,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.200896166889535,43.200896166889535,7.5890443999816295,0,20,20,5,0.42805892873465168,0.76792682934561152,2.3155958234674099,6.4414096034188209,2.1995153482417056]
[null,2082,null,42.74365552176382,43.425118236620769,32.617756568730456,{"$f":"VLOOKUP($B110,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B110,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.239625047120988,43.239625047120988,7.5958478512457592,0,20,20,5,0.42805892873464318,0.76792682934560308,2.3159097042628485,6.4407047896687128,2.1988362763286173]
[null,2083,null,42.74365552176382,43.425118236620762,32.617756568730456,{"$f":"VLOOKUP($B111,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B111,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.278388647145256,43.278388647145256,7.6026574016900552,0,20,20,5,0.42805892873464318,0.7679268293455862,2.316222664586741,6.439989403712354,2.1981470183368326]
[null,2084,null,42.743655521763813,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B112,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B112,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.317186998088047,43.317186998088047,7.6094730567823357,0,20,20,5,0.42805892873462631,0.76792682934561995,2.3165347071384215,6.4392632869666491,2.1974474214751711]
[null,2085,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B113,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B113,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.35602013110298,43.35602013110298,7.6162948219953126,0,20,20,5,0.42805892873464318,0.76792682934561995,2.3168458346093175,6.4385262784697588,2.1967373306605853]
[null,2086,null,42.74365552176382,43.425118236620776,32.617756568730456,{"$f":"VLOOKUP($B114,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B114,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.394888077371583,43.394888077371583,7.6231227028066018,0,20,20,5,0.42805892873463475,0.76792682934561152,2.3171560496829162,6.437778214845415,2.1960165884837801]
[null,2087,null,42.743655521763806,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B115,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B115,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.433790868103358,43.433790868103358,7.6299567046987447,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3174653550348996,6.4370189302667065,2.1952850351743232]
[null,2088,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B116,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B116,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.472728534535811,43.472728534535811,7.6367968331591802,0,20,20,5,0.42805892873463475,0.76792682934561152,2.317773753333082,6.4362482564193169,2.1945425085652239]
[null,2089,null,42.743655521763813,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B117,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B117,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.511701107934414,43.511701107934414,7.6436430936802786,0,20,20,5,0.42805892873463475,0.76792682934557766,2.3180812472374166,6.4354660224642162,2.1937888440569884]
[null,2090,null,42.74365552176382,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B118,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B118,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.550708619592648,43.550708619592648,7.6504954917593286,0,20,20,5,0.42805892873464318,0.76792682934561995,2.3183878394000859,6.4346720549997896,2.1930238745811295]
[null,2091,null,42.743655521763813,43.425118236620754,32.617756568730442,{"$f":"VLOOKUP($B119,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B119,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.58975110083211,43.58975110083211,7.6573540328985468,0,20,20,5,0.42805892873463475,0.76792682934557766,2.318693532465522,6.4338661780233961,2.1922474305631328]
[null,2092,null,42.743655521763806,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B120,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B120,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.628828583002424,43.628828583002424,7.6642187226050824,0,20,20,5,0.42805892873461787,0.76792682934561152,2.3189983290703511,6.4330482128923574,2.1914593398848661]
[null,2093,null,42.743655521763799,43.425118236620747,32.617756568730442,{"$f":"VLOOKUP($B121,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B121,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.667941097481346,43.667941097481346,7.6710895663910268,0,20,20,5,0.42805892873461787,0.76792682934556078,2.3193022318434844,6.4322179782843527,2.1906594278464251]
[null,2094,null,42.74365552176382,43.425118236620762,32.617756568730449,{"$f":"VLOOKUP($B122,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B122,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.707088675674761,43.707088675674761,7.6779665697734085,0,20,20,5,0.42805892873465168,0.76792682934559464,2.3196052434061407,6.4313752901572281,2.1898475171274079]
[null,2095,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B123,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B123,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.746271349016695,43.746271349016695,7.6848497382742034,0,20,20,5,0.42805892873462631,0.76792682934560308,2.319907366371849,6.4305199617081961,2.1890234277476051]
[null,2096,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B124,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B124,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.785489148969354,43.785489148969354,7.6917390774203289,0,20,20,5,0.42805892873462631,0.76792682934561995,2.3202086033464377,6.4296518033324288,2.1881869770271054]
[null,2097,null,42.743655521763806,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B125,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B125,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.824742107023191,43.824742107023191,7.6986345927436766,0,20,20,5,0.42805892873464318,0.76792682934560308,2.3205089569281503,6.4287706225810259,2.1873379795457981]
[null,2098,null,42.743655521763806,43.425118236620769,32.617756568730456,{"$f":"VLOOKUP($B126,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B126,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.864030254696807,43.864030254696807,7.7055362897810804,0,20,20,5,0.42805892873462631,0.76792682934560308,2.3208084297075855,6.4278762241183509,2.186476247102271]
[null,2099,null,42.743655521763813,43.425118236620769,32.617756568730449,{"$f":"VLOOKUP($B127,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364962},{"$f":"VLOOKUP($B127,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063779934},43.903353623537136,43.903353623537136,7.7124441740743421,0,20,20,5,0.42805892873462631,0.76792682934560308,2.3211070242677083,6.4269684096787358,2.1856015886720916]
[null,2100,null,42.743655521763813,43.425118236620754,32.617756568730449,{"$f":"VLOOKUP($B128,Electricity,5,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":14.768880231364943},{"$f":"VLOOKUP($B128,Electricity,6,FALSE) * VLOOKUP($B$14,Parameters,3,FALSE) / VLOOKUP(Electricity!$B$14,Parameters,3,FALSE)","v":8.7076025063780325},43.941978274818865,43.941978274818865,7.7192293155764622,0,20,20,5,0.42805892873463475,0.76792682934559464,2.3214047431839644,6.426046978022506,2.184713810365507]
[]
[null,null,null,"Top"]

{"sheet":"Electricity","index":32,"n_rows":116,"n_cols":8,"rows_kept":116,"cut":false,"hidden":true,"merged":[[10,0,10,1],[20,16,20,32],[11,0,11,1],[19,1,22,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Unit A 1.3"]
["Road & Rail electricity costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","DESNZ, 2023","Table 4 (road values are from the 'Domestic' central series whereas rail values are from the 'Industrial' central series)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"Notes:"]
["Contents",null,null,null,"1) DESNZ domestic electricity prices include VAT at 5%. Resource costs are net of VAT, using the formula: Resource cost = Retail price / (1 + VAT rate) ."]
["TAG Unit 3.5.6",null,null,null,"2) Retail electricity prices are assumed by DESNZ to flat-line from 2050 onwards"]
["TAG Unit A 1.3",null,null,null,"3) Emissions factors for electricity are assumed by DESNZ to flat-line from 2050 onwards"]
["Parameters:"]
["Price base year:",2022]
[null,null,null,null,"Source tabs: CO2, GHG, VoC Fuel"]
[null,null,null,null,"This tab feeds VoC Fuel"]
[null,null,null,null,"TAG1: Unit "]
[]
["Unit A 1.3:",null,null,{"$f":"CONCATENATE(\"Road and rail electricity prices & components, \", B14,\" prices\")","v":"Road and rail electricity prices & components, 2022 prices"}]
[null,"Year",null,null,null,"Resource costs",null,"VAT"]
[null,null,null,{"$f":"\"DESNZ \"&\"(\"&B14&\" prices)\"","v":"DESNZ (2022 prices)"},null,"Electricity",null,"Electric"]
[null,null,null,"Road","Rail","Road","Rail","Road"]
[null,null,null,"(p/kWh)","(p/kWh)","(p/kWh)","(p/kWh)","(%)"]
[null,2010,null,16.060370873489202,8.8634478498357083,{"$f":"D24/(1+H24/100)","v":15.295591308084953},{"$f":"E24","v":8.8634478498357083},{"$f":"VLOOKUP($B24,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2011,null,17.114513181967013,9.1878462022103093,16.299536363778106,9.1878462022103093,{"$f":"VLOOKUP($B25,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2012,null,17.77997845172645,10.047929921250864,16.933312811168047,10.047929921250864,{"$f":"VLOOKUP($B26,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2013,null,18.579223912617188,11.001166327029122,17.694498964397322,11.001166327029122,{"$f":"VLOOKUP($B27,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2014,null,19.288787402421736,11.201023029297001,18.370273716592127,11.201023029297001,{"$f":"VLOOKUP($B28,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2015,null,18.922446549998735,11.300980459668853,18.021377666665462,11.300980459668853,{"$f":"VLOOKUP($B29,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2016,null,18.304210072070774,11.05753202534247,17.432581021019782,11.05753202534247,{"$f":"VLOOKUP($B30,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2017,null,19.213917675227197,11.513600901989971,18.29896921450209,11.513600901989971,{"$f":"VLOOKUP($B31,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2018,null,20.46158697369583,11.502228674995312,19.487225689234123,11.502228674995312,{"$f":"VLOOKUP($B32,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2019,null,21.899808585429451,12.466279868375937,20.856960557551858,12.466279868375937,{"$f":"VLOOKUP($B33,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2020,null,20.719168330985681,12.260603172407047,19.732541267605409,12.260603172407047,{"$f":"VLOOKUP($B34,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2021,null,22.589508987701173,14.03644257037991,21.513818083524924,14.03644257037991,{"$f":"VLOOKUP($B35,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2022,null,32.643063424780003,19.314108686563504,31.088631833123809,19.314108686563504,{"$f":"VLOOKUP($B36,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2023,null,35.48008113660125,17.855503095499177,33.79055346342976,17.855503095499177,{"$f":"VLOOKUP($B37,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2024,null,32.932566922005321,18.048265312988033,31.364349449528877,18.048265312988033,{"$f":"VLOOKUP($B38,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2025,null,30.244057961079733,17.087993045868412,28.80386472483784,17.087993045868412,{"$f":"VLOOKUP($B39,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2026,null,28.946769410582519,15.993825786894664,27.568351819602398,15.993825786894664,{"$f":"VLOOKUP($B40,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2027,null,26.811713033537671,14.613889949535384,25.534964793845401,14.613889949535384,{"$f":"VLOOKUP($B41,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2028,null,25.55507830130674,12.85189708275211,24.338169810768321,12.85189708275211,{"$f":"VLOOKUP($B42,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2029,null,24.644440129098061,12.457662302727034,23.470895361045773,12.457662302727034,{"$f":"VLOOKUP($B43,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2030,null,24.096360374435296,12.150037865572905,22.948914642319327,12.150037865572905,{"$f":"VLOOKUP($B44,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2031,null,23.175311343910995,12.318915612478657,22.071725089439042,12.318915612478657,{"$f":"VLOOKUP($B45,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2032,null,22.713570762995861,12.0382861470616,21.631972155234152,12.0382861470616,{"$f":"VLOOKUP($B46,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2033,null,22.180376137898463,11.741245623623149,21.124167750379488,11.741245623623149,{"$f":"VLOOKUP($B47,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2034,null,21.723676390141012,11.401851829331978,20.689215609658106,11.401851829331978,{"$f":"VLOOKUP($B48,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2035,null,22.010111958468986,11.525711360514514,20.96201138901808,11.525711360514514,{"$f":"VLOOKUP($B49,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2036,null,21.544102118776657,11.547314695388785,20.518192494073006,11.547314695388785,{"$f":"VLOOKUP($B50,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2037,null,21.173354921924286,11.082137650066775,20.165099925642178,11.082137650066775,{"$f":"VLOOKUP($B51,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2038,null,21.248604628771261,11.151937303583185,20.236766313115485,11.151937303583185,{"$f":"VLOOKUP($B52,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2039,null,21.395710291182471,11.177644511971307,20.376866943983305,11.177644511971307,{"$f":"VLOOKUP($B53,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2040,null,21.153509334252227,11.124770163851249,20.146199365954502,11.124770163851249,{"$f":"VLOOKUP($B54,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2041,null,21.302349613307062,11.175115070432243,20.28795201267339,11.175115070432243,{"$f":"VLOOKUP($B55,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2042,null,21.099396121780462,11.373835149638349,{"$f":"D56/(1+H56/100)","v":20.094662973124247},{"$f":"E56","v":11.373835149638349},{"$f":"VLOOKUP($B56,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2043,null,20.925807962429396,11.236278180320598,19.929340916599422,11.236278180320598,{"$f":"VLOOKUP($B57,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2044,null,20.846518280815435,11.287451066083717,19.853826934109936,11.287451066083717,{"$f":"VLOOKUP($B58,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2045,null,20.630937802279501,11.208653995279656,19.648512192647143,11.208653995279656,{"$f":"VLOOKUP($B59,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2046,null,20.235239374779482,11.073372949247879,19.27165654740903,11.073372949247879,{"$f":"VLOOKUP($B60,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2047,null,20.202358270160964,11.030632451769179,19.240341209677108,11.030632451769179,{"$f":"VLOOKUP($B61,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2048,null,20.146319897598399,11.486224982684019,19.186971331046095,11.486224982684019,{"$f":"VLOOKUP($B62,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2049,null,20.083214373418787,11.479329147504851,19.126870831827414,11.479329147504851,{"$f":"VLOOKUP($B63,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2050,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B64,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2051,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B65,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2052,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B66,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2053,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B67,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2054,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B68,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2055,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B69,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2056,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B70,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2057,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B71,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2058,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B72,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2059,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B73,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2060,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B74,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2061,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B75,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2062,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B76,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2063,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B77,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2064,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B78,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2065,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B79,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2066,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B80,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2067,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B81,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2068,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B82,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2069,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B83,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2070,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B84,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2071,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B85,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2072,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B86,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2073,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B87,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2074,null,20.303589332213527,11.400779566353551,{"$f":"D88/(1+H88/100)","v":19.336751744965262},11.400779566353551,{"$f":"VLOOKUP($B88,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2075,null,20.303589332213527,11.400779566353551,19.336751744965262,{"$f":"E89","v":11.400779566353551},{"$f":"VLOOKUP($B89,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2076,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B90,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2077,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B91,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2078,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B92,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2079,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B93,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2080,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B94,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2081,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B95,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2082,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B96,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2083,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B97,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2084,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B98,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2085,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B99,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2086,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B100,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2087,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B101,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2088,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B102,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2089,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B103,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2090,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B104,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2091,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B105,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2092,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B106,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2093,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B107,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2094,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B108,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2095,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B109,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2096,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B110,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2097,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B111,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2098,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B112,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2099,null,20.303589332213527,11.400779566353551,19.336751744965262,11.400779566353551,{"$f":"VLOOKUP($B113,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[null,2100,null,20.303589332213502,11.4007795663536,19.336751744965238,11.4007795663536,{"$f":"VLOOKUP($B114,'VoC Fuel'!$B$30:$O$128,14,FALSE)","v":5}]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.8","index":33,"n_rows":40,"n_cols":12,"rows_kept":40,"cut":false,"hidden":false,"merged":[[25,7,25,8],[11,0,11,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG Table A 1.3.8"]
["Fuel / Energy consumption parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Fuel consumption is estimated using a function of the form:",null,null,null,"L = a/v + b + c.v + d.v2"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Where:"]
["Links:",null,null,null,"L = consumption, expressed in litres per kilometre (or kWh per kilometre for electric vehicles);"]
["Contents",null,null,null,"v = average speed in kilometres per hour; and"]
["TAG Unit 3.5.6",null,null,null,"a, b, c, d are parameters defined for each vehicle category."]
["TAG Unit A 1.3",null,null,null,"The updated curves are consistent with the latest fleet composition and projections and methods used in the National Atmospheric Emissions Inventory (NAEI)."]
["Parameters:",null,null,null,"This table omits average cars, because electric units (kWh) are different from petrol (litres)."]
[null,null,null,null,"Evidence of the energy consumption of electric cars is currently limited. At present, it should be assumed that energy consumption is proportional to distance but independent of speed (i.e., equivalent to a"]
["Base year (fuel):",null,{"$f":"'Fuel consumption'!C15","v":2015},null,"“b” parameter in the fuel consumption formula with the a, c and d parameters all zero). The appraisal of electric cars is a developing area and we expect to develop speed-related curves in the future."]
["Base year (electric):",null,{"$f":"'Fuel consumption'!C16","v":2015},null,"Electric cars should only be included in models/appraisals from 2011 onwards."]
["Sheet Navigation:",null,null,null,"Sources:","Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG'",null,null,null,null,null,"For car, LGV, OGV and PSV values"]
[null,null,null,null,null,"DfT Environmental Analysis team",null,null,null,null,null,"For electric vehicle values"]
[null,null,null,null,"This table feeds into A 1.3.8, 1.3.10, 1.3.11, 1.3.12, 1.3.13. "]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 10)"]
[]
[]
["Table A 1.3.8:",null,null,"Fuel consumption parameter values"]
[null,null,null,{"$f":"\"(litres per km, \" & C15 & \")\"","v":"(litres per km, 2015)"}]
[null,null,null,"Parameters",null,null,null,"Min speed","Max speed"]
["Vehicle Category",null,null,"a","b","c","d","kph"]
["Petrol Car",null,null,{"$f":"'Fuel consumption'!D29","v":0.451946800001013},{"$f":"'Fuel consumption'!E29","v":9.6046025987773495E-2},{"$f":"'Fuel consumption'!F29","v":-1.0940781356088101E-3},{"$f":"'Fuel consumption'!G29","v":7.2459914611266602E-6},10,130]
["Diesel Car",null,null,{"$f":"'Fuel consumption'!D30","v":0.481912969078371},{"$f":"'Fuel consumption'!E30","v":6.9094402071662606E-2},{"$f":"'Fuel consumption'!F30","v":-6.64707396294468E-4},{"$f":"'Fuel consumption'!G30","v":5.2379276316681102E-6},10,130]
["Petrol LGV",null,null,{"$f":"'Fuel consumption'!D31","v":0.34434762803626101},{"$f":"'Fuel consumption'!E31","v":0.193090216753531},{"$f":"'Fuel consumption'!F31","v":-3.03088260475259E-3},{"$f":"'Fuel consumption'!G31","v":1.9573553132670797E-5},10,120]
["Diesel LGV",null,null,{"$f":"'Fuel consumption'!D32","v":0.46348489975169005},{"$f":"'Fuel consumption'!E32","v":0.11327759835403001},{"$f":"'Fuel consumption'!F32","v":-1.6342352318338901E-3},{"$f":"'Fuel consumption'!G32","v":1.38354924538238E-5},10,110]
["OGV1",null,null,{"$f":"'Fuel consumption'!D33","v":2.6962848686626804},{"$f":"'Fuel consumption'!E33","v":0.143057339771858},{"$f":"'Fuel consumption'!F33","v":-1.0340193601785499E-3},{"$f":"'Fuel consumption'!G33","v":1.1293150500864199E-5},12,85]
["OGV2",null,null,{"$f":"'Fuel consumption'!D34","v":5.6655970981789903},{"$f":"'Fuel consumption'!E34","v":0.29422449618924201},{"$f":"'Fuel consumption'!F34","v":-1.9493920679616401E-3},{"$f":"'Fuel consumption'!G34","v":1.1619187345164999E-5},12,85]
["PSV",null,null,{"$f":"'Fuel consumption'!D35","v":3.3601870156891001},{"$f":"'Fuel consumption'!E35","v":0.29524938703213599},{"$f":"'Fuel consumption'!F35","v":-3.20909768342738E-3},{"$f":"'Fuel consumption'!G35","v":2.3540043227716499E-5},12,85]
[null,null,null,"Energy consumption parameter values"]
[null,null,null,{"$f":"\"(kWh per km, \" & C16 & \")\"","v":"(kWh per km, 2015)"}]
["Electric Car",null,null,null,{"$f":"'Fuel consumption'!E38","v":0.22381112253346885},null,null,null,120]
["Electric LGV",null,null,null,{"$f":"'Fuel consumption'!E39","v":0.25785839713426412},null,null,null,120]
["Electric OGV1"]
["Electric OGV2"]
["Electric PSV",null,null,null,{"$f":"'Fuel consumption'!E42","v":1.17982529238179},null,null,null,85]

{"sheet":"Fuel consumption","index":34,"n_rows":124,"n_cols":26,"rows_kept":124,"cut":false,"hidden":true,"merged":[[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[27,7,27,8],[27,0,27,2],[20,0,20,1],[11,0,11,1],[10,0,10,1],[47,1,47,7],[47,12,47,18],[48,8,48,9],[48,19,48,20],[57,1,57,7],[57,12,57,18],[58,8,58,9],[58,19,58,20],[67,1,67,7],[67,12,67,18],[68,8,68,9],[68,19,68,20],[77,1,77,7],[77,12,77,18],[78,8,78,9],[78,19,78,20],[87,1,87,7],[87,12,87,18],[88,8,88,9],[88,19,88,20],[97,1,97,7],[97,12,97,18],[98,8,98,9],[98,19,98,20],[118,8,118,9],[118,19,118,20],[107,1,107,7],[107,12,107,18],[108,8,108,9],[108,19,108,20],[117,1,117,7],[117,12,117,18]]}
[]
[]
["TAG Unit A 1.3"]
["Fuel consumption parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Fuel consumption is estimated using a function of the form:",null,null,null,"L = a/v + b + c.v + d.v2"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Where:"]
["Links:",null,null,null,"L = consumption, expressed in litres per kilometre (or kWh per kilometre for electric vehicles);"]
["Contents",null,null,null,"v = average speed in kilometres per hour; and"]
["TAG Unit 3.5.6",null,null,null,"a, b, c, d are parameters defined for each vehicle category."]
["TAG Unit A 1.3",null,null,null,"The updated curves are consistent with the latest fleet composition and projections and methods used in the National Atmospheric Emissions Inventory (NAEI)."]
["Parameters:",null,null,null,"This table omits average cars, because electric units (kWh) are different from petrol (litres)."]
[null,null,null,null,"Evidence of the energy consumption of electric cars/LGVs is currently limited. At present, it should be assumed that energy consumption is proportional to distance but independent of speed (i.e., equivalent to a"]
["Source year (fuel):",null,2015,null,"“b” parameter in the fuel consumption formula with the a, c and d parameters all zero). The appraisal of electric cars/LGVs is a developing area and we expect to develop speed-related curves in the future."]
["Source year (electric):",null,2015,null,"Electric cars/LGVs should only be included in models/appraisals from 2011 onwards."]
["Sheet Navigation:",null,null,null,"Sources:","Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG'",null,null,null,null,null,null,"For car, LGV, OGV and PSV values"]
[null,null,null,null,null,"DfT Environmental Analysis team",null,null,null,null,null,null,"For electric vehicle values"]
[null,null,null,null,null,"Ricardo-AEA (2019) 'Consideration of Methodologies for Introducing Cold Starting Emissions into the NTM'",null,null,null,null,null,null,"For cold-start values"]
[null,null,null,null,null,"Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG' (Table 17 and 18)",null,null,null,null,null,null,"For non-exhaust values"]
[null,null,null,null,"This table feeds into A 1.3.8, 1.3.10, 1.3.11, 1.3.12, 1.3.13.  If C15 is changed, Notes in VoC Efficiency need changing."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 10)"]
[]
[]
["Table A 1.3.8a:",null,null,"Fuel consumption parameter values"]
[null,null,null,{"$f":"\"(litres per km, \" & C15 & \")\"","v":"(litres per km, 2015)"}]
[null,null,null,"Parameters",null,null,null,"Min speed","Max speed"]
["Vehicle Category",null,null,"a","b","c","d","kph"]
["Petrol Car",null,null,0.451946800001013,9.6046025987773495E-2,-1.0940781356088101E-3,7.2459914611266602E-6,10,130]
["Diesel Car",null,null,0.481912969078371,6.9094402071662606E-2,-6.64707396294468E-4,5.2379276316681102E-6,10,130]
["Petrol LGV",null,null,0.34434762803626101,0.193090216753531,-3.03088260475259E-3,1.9573553132670797E-5,10,120]
["Diesel LGV",null,null,0.46348489975169005,0.11327759835403001,-1.6342352318338901E-3,1.38354924538238E-5,10,110]
["OGV1",null,null,2.6962848686626804,0.143057339771858,-1.0340193601785499E-3,1.1293150500864199E-5,12,85]
["OGV2",null,null,5.6655970981789903,0.29422449618924201,-1.9493920679616401E-3,1.1619187345164999E-5,12,85]
["PSV",null,null,3.3601870156891001,0.29524938703213599,-3.20909768342738E-3,2.3540043227716499E-5,12,85]
[null,null,null,"Energy consumption parameter values"]
[null,null,null,{"$f":"\"(kWh per km, \" & C16 & \")\"","v":"(kWh per km, 2015)"}]
["Electric Car",null,null,null,0.22381112253346885,null,null,null,120]
["Electric LGV",null,null,null,0.25785839713426412,null,null,null,120]
["Electric OGV1"]
["Electric OGV2"]
["Electric PSV",null,null,null,1.17982529238179,null,null,null,85]
[]
[]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8d:","Exhaust cold start emissions "]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(g/trip)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"NOx","PM10"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Petrol cars",8.1000000000000003E-2,"N/A"]
[2015,3.49805498812457E-3,7.7743483527653405E-4,9.6145978207217605E-6,-4.3993369304548699E-7,9.0084105620552902E-9,-9.0160326700270902E-11,3.5120510311104898E-13,10,130,null,2015,-2.75192545432511E-2,0.13346473099619099,-1.2219517890502199E-3,-1.0649575670486801E-5,4.7477759586424998E-7,-4.3698612588158098E-9,1.40096506941682E-11,10,130,null,"Diesel cars",0.36599999999999999,3.4000000000000002E-2]
[2020,2.3790698801005902E-3,6.2231577319743004E-4,5.75808913362796E-6,-3.3866354067131402E-7,6.5654696056210996E-9,-6.2935358467106902E-11,2.4829119098315999E-13,10,130,null,2020,1.44526759397721E-2,9.3061728383802597E-2,-1.2240426881247001E-3,1.02637242111328E-5,2.5307388473950399E-9,-4.06549342407426E-10,1.7108796727140099E-12,10,130,null,"Petrol LGVs",0.124,"N/A"]
[2025,1.8728664150767199E-3,7.3068519555765103E-4,4.2050087783048597E-6,-3.1676940761949302E-7,5.8454637119260503E-9,-5.343760679746E-11,2.1158310445189501E-13,10,130,null,2025,1.9012890653919999E-2,8.7126949883114799E-2,-1.27847465795829E-3,1.71941537345734E-5,-1.28595456579676E-7,5.9454120412796199E-10,-1.1625952850603201E-12,10,130,null,"Diesel LGVs",0.65400000000000003,3.6999999999999998E-2]
[2030,1.4671757340891001E-3,7.8165580826272695E-4,3.1582269819569901E-6,-2.8940909906115701E-7,5.1598265542293502E-9,-4.5431820247312801E-11,1.79832643402635E-13,10,130,null,2030,1.6552343465818398E-2,8.8048273363696805E-2,-1.30898364917632E-3,1.8108594971755901E-5,-1.4274768369976501E-7,6.9286529328185202E-10,-1.42287115090939E-12,10,130]
[2035,1.38804479700541E-3,7.9045137187353301E-4,2.9805442836197502E-6,-2.8469451137292901E-7,5.0400158439934702E-9,-4.4003831415734499E-11,1.74032326077764E-13,10,130,null,2035,1.5820274429745901E-2,8.8398260635171796E-2,-1.3165124658178001E-3,1.8198597221632399E-5,-1.43564091781183E-7,6.9713353246075195E-10,-1.4322756087486199E-12,10,130,null,"Table A 1.3.8e:","Non-exhaust PM10 emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g/km)"]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,null,"Road abrasion","Tyre wear","Brake wear"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,"Cars",7.4999999999999997E-3,7.3000000000000001E-3,7.0000000000000001E-3]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"LGVs",7.4999999999999997E-3,1.14E-2,1.0500000000000001E-2]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"HGVs",3.7999999999999999E-2,2.6600000000000002E-2,2.18E-2]
[2015,1.20401533182911E-2,1.6028620530593202E-2,-2.36830444553702E-4,2.2260610500099701E-6,-7.84992142890768E-9,4.1967499044362603E-11,-9.0995460023675395E-14,10,130,null,2015,1.84399251721172,0.93317395754800103,-1.4067924869423E-2,9.5366909612947499E-5,4.8822875968462896E-7,-8.1438351309097199E-9,3.94983009047297E-11,10,120,null,"Buses",3.7999999999999999E-2,1.9399999999999997E-2,4.1399999999999999E-2]
[2020,1.52400479012134E-2,6.6268929846418096E-3,-1.19539042976408E-4,1.61873010423777E-6,-1.32113925215569E-8,7.2165393739307902E-11,-1.5869453373059699E-13,10,130,null,2020,1.4491746539730399,0.72381515139210995,-1.06833269435757E-2,7.4704794855321504E-5,2.4433353190272601E-7,-4.94166379337865E-9,2.6079943180382299E-11,10,120,null,"Motorcycles",3.0000000000000001E-3,3.3E-3,4.2000000000000006E-3]
[2025,1.6126308493135001E-2,3.6033553510513099E-3,-8.8156237833218398E-5,1.54086292056819E-6,-1.5599286843222899E-8,8.5779522008085298E-11,-1.8944165073180901E-13,10,130,null,2025,1.0591029725007199,0.480767927487806,-6.91525860129106E-3,4.8602738442031298E-5,1.5591740111948001E-7,-3.3918490539109399E-9,1.8333991802655101E-11,10,120]
[2030,1.5942672543860101E-2,3.1525779477261798E-3,-8.4904739184514798E-5,1.56129477333241E-6,-1.62883991389615E-8,8.9842765909926394E-11,-1.9880113708537099E-13,10,130,null,2030,0.81580304726866104,0.32607532033347802,-4.0777447536817103E-3,1.0556885028687599E-5,4.7716587354933998E-7,-5.2010212363734401E-9,2.1157462364374901E-11,10,130,null,"Table A 1.3.8f:","Non-exhaust PM10 emissions by road type"]
[2035,1.5883788622696401E-2,3.1337391760548599E-3,-8.4959604373122496E-5,1.56668755269889E-6,-1.63704740382274E-8,9.0337897286424499E-11,-1.99956315949425E-13,10,130,null,2035,0.70450742531042698,0.28124179751612899,-3.5150983408091599E-3,9.0701749925101501E-6,4.1206526390114001E-7,-4.4914534580188097E-9,1.8271020849747301E-11,10,130,null,null,"(g/km)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road abrasion","Tyre wear","Brake wear"]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Cars","Urban",8.7399999999999995E-3,1.1679999999999999E-2]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Rural",6.7999999999999996E-3,5.5300000000000002E-3]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Motorway",5.79E-3,1.3600000000000001E-3]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"LGVs","Urban",1.3800000000000002E-2,1.822E-2]
[2015,9.4189993365766209E-4,8.5959911109214368E-4,9.9130416899048901E-7,7.3742616324653406E-8,-3.7298684956102492E-10,1.1855287685271241E-12,1.2142679229669951E-14,10,110,null,2015,-2.25372106533843E-2,0.36422653811984201,1.0220267083806099E-3,-2.11068194147954E-5,5.81550691857675E-7,-3.92721578625576E-9,8.7764258332600107E-12,10,110,null,null,"Rural",1.074E-2,8.6199999999999992E-3]
[2020,1.5137006268005962E-3,2.2099552347353539E-4,1.5931572212915496E-6,1.1850728290978198E-7,-5.9937582239824593E-10,1.9049151677214423E-12,1.9515038717185201E-14,10,110,null,2020,1.0474042452067499E-2,7.5580709646399596E-2,-5.9269763403277495E-4,5.0227882132011101E-6,2.1830008252268299E-8,-2.4078611356139598E-10,4.1442646732999298E-13,10,110,null,null,"Motorway",9.1500000000000001E-3,2.1199999999999999E-3]
[2025,1.7986760974741749E-3,1.5349611326773965E-4,1.8928699050138965E-6,1.408269999502659E-7,-7.1233781308055844E-10,2.2643991193344407E-12,2.3186928908511233E-14,10,110,null,2025,1.97478291776924E-2,5.5569735907557399E-2,-5.81925804991337E-4,1.25530812681109E-5,-1.3039508739919299E-7,7.5936162724740004E-10,-1.8575822600383601E-12,10,110,null,"Rigid HGVs","Urban",2.0739999999999998E-2,5.0999999999999997E-2]
[2030,1.8150547743835202E-3,1.504493484374211E-4,1.9102007244154007E-6,1.4210552692116455E-7,-7.1877348965670146E-10,2.2846678801557406E-12,2.33988922106482E-14,10,110,null,2030,2.0200396434956799E-2,5.6036433271641199E-2,-5.7001176628078203E-4,1.29070139268899E-5,-1.37424176220673E-7,8.0534301911432598E-10,-1.9623108999636102E-12,10,110,null,null,"Rural",1.7389999999999999E-2,2.7140000000000001E-2]
[2035,1.8148237128387458E-3,1.5076405086068256E-4,1.9096952696823772E-6,1.4209822812428473E-7,-7.1883574192981135E-10,2.2855303417079922E-12,2.3392831664706682E-14,10,110,null,2035,2.0203425503713401E-2,5.66576249238607E-2,-5.6384924547686404E-4,1.2910331622894599E-5,-1.3752521450543501E-7,8.0603211442732401E-10,-1.9638443386958002E-12,10,110,null,null,"Motorway",1.3980000000000001E-2,8.4399999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic HGVs","Urban",4.7070000000000001E-2,5.0999999999999997E-2]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,null,"Rural",3.8240000000000003E-2,2.7140000000000001E-2]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Motorway",3.1489999999999997E-2,8.4399999999999996E-3]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"Buses","Urban",2.1180000000000001E-2,5.3600000000000002E-2]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,null,"Rural",1.7389999999999999E-2,2.7140000000000001E-2]
[2015,1.0556602822435399E-2,3.7440176825494498E-2,-9.4179488848670102E-4,8.7650722304144596E-6,-1.9470886139344701E-9,1.3673129411237699E-11,-3.8633035890303998E-14,10,100,null,2015,2.8119939389788402,1.3151655929880099,-1.7597269870939999E-2,2.7430975975348E-4,-2.8910049989019902E-6,1.9808343323170301E-8,-1.1101639372624099E-11,10,110,null,null,"Motorway",1.3980000000000001E-2,8.4399999999999996E-3]
[2020,1.69648004920697E-2,8.9019523064830502E-3,-2.1726115006170401E-4,2.1450616907086E-6,-3.1301786315849698E-9,2.1983123140938801E-11,-6.2118089080053997E-14,10,100,null,2020,3.09559908933368,0.84236507621643997,-9.8700818859907107E-3,2.29481046976887E-4,-3.17146296444991E-6,2.1706352911451499E-8,-1.20391686147365E-11,10,110,null,"Motorcycles","Urban",3.7599999999999999E-3,5.8399999999999997E-3]
[2025,1.8779240224688399E-2,2.5081192201483801E-3,-5.4758282187506197E-5,6.6345984206684498E-7,-3.4646214211041799E-9,2.43310232012264E-11,-6.8749997617110302E-14,10,100,null,2025,1.9819766425744001,0.46100519095941001,-5.0923964780456897E-3,1.3745385522114599E-4,-2.0266566828768E-6,1.38626798688466E-8,-7.6444596585350302E-12,10,110,null,null,"Rural",2.9199999999999999E-3,2.7599999999999999E-3]
[2030,1.9078762232157299E-2,1.5368622509586299E-3,-3.0062182224896899E-5,4.3849607730769401E-7,-3.5198172518803601E-9,2.4718641434880701E-11,-6.9845385927651898E-14,10,100,null,2030,1.39369773549466,0.31011265160057699,-3.3630326715502301E-3,9.4853057377267198E-5,-1.42177439495767E-6,9.71805986360567E-9,-5.3207148131403802E-12,10,110,null,null,"Motorway",2.49E-3,6.8000000000000005E-4]
[2035,1.9103152100139801E-2,1.4613954640341901E-3,-2.81429904144331E-5,4.2103015808734302E-7,-3.5244451665043698E-9,2.4750885144831101E-11,-6.9935373239481494E-14,10,100,null,2035,1.1999626195909601,0.26577619735396402,-2.8771839752405799E-3,8.1480023147577495E-5,-1.2230680503200001E-6,8.3576058532566799E-9,-4.5635287449605004E-12,10,110]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: rigid HGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: rigid HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.67047013801516198,4.9728221578952299E-2,-1.3762266144488301E-3,2.8357947160648699E-5,-3.1861755059841801E-7,1.8750253498675101E-9,-4.1197672118892599E-12,12,85,null,2015,47.941023002482197,5.1495818065860099,-0.19094519923935199,4.4786613159551302E-3,-5.9932076244515701E-5,4.2129698951587798E-7,-1.1823253186005701E-9,12,85]
[2020,0.236917200907766,1.4721327188368299E-2,-3.7116237557264598E-4,7.2710656314107501E-6,-7.1488889344123394E-8,2.75703426018024E-10,1.3269386465058399E-13,12,85,null,2020,29.128012791212001,1.3679850504829301,-4.6021765798273898E-2,8.4656871257053699E-4,-8.6624027783451998E-6,4.2102056005029397E-8,-5.4896381331378897E-11,12,85]
[2025,0.112226010081854,3.78787865172231E-3,-5.2932989219744802E-5,1.19997221690825E-7,1.8462753086337902E-8,-3.2076570780317801E-10,1.6836674939310201E-12,12,85,null,2025,20.6428291722059,-0.21706169743916401,1.7417647665712601E-2,-6.7818029396438898E-4,1.23592733770007E-5,-1.09863353045458E-7,3.8416788858154499E-10,12,85]
[2030,9.3088116449123098E-2,1.78548225522794E-3,7.3362153960482797E-6,-1.30751687958465E-6,3.7280312237590499E-8,-4.4802389492438902E-10,2.0137995236545999E-12,12,85,null,2030,18.847288194125799,-0.55598204559600894,3.1295074024888E-2,-1.0057020629787099E-3,1.68263278392388E-5,-1.41798624947753E-7,4.7511033258734201E-10,12,85]
[2035,9.1205886696773E-2,1.5442139563337199E-3,1.4534298546436199E-5,-1.4779643435993201E-6,3.9493227223997801E-8,-4.6230345245662701E-10,2.0473654541012598E-12,12,85,null,2035,18.568488653071,-0.60139735728979304,3.3186981648559898E-2,-1.0483419653954001E-3,1.7391135734667301E-5,-1.4572297016674199E-7,4.8586937119383399E-10,12,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: artic HGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: artic HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.58461097557013697,4.8182705908836998E-2,-1.7616560425435101E-3,4.5831226644344299E-5,-6.6643291999774496E-7,5.1075184245899898E-9,-1.5961921245458499E-11,12,85,null,2015,62.463863456717199,5.34493059574572,-0.24989926815757901,6.4369727083717103E-3,-9.3929556123506405E-5,7.2070143067082896E-7,-2.2539403820852398E-9,12,85]
[2020,0.231963860676342,8.9451170831346492E-3,-2.6669549219006801E-4,7.0644250757917404E-6,-1.04437336670447E-7,8.0751133576446997E-10,-2.52863023403987E-12,12,85,null,2020,25.711475824287898,0.87604923484248098,-3.79848548272671E-2,8.1264592518513605E-4,-1.00802551374483E-5,6.7046239090546204E-8,-1.8475080434898601E-10,12,85]
[2025,0.161274395506946,1.0447788778271299E-3,4.8046730715207899E-5,-1.4994365843113999E-6,2.49349019739461E-8,-2.1182001187218801E-10,7.2654120660052197E-13,12,85,null,2025,16.1064435519081,-3.93569409974244E-2,7.8380516926859697E-3,-4.04567983561011E-4,8.0982761281921594E-6,-7.4970188346258806E-8,2.65800698143701E-10,12,85]
[2030,0.15534356352342099,3.26775551302526E-4,7.7044831973357194E-5,-2.2933905019992698E-6,3.6983571312060802E-8,-3.06953841754612E-10,1.0306721260752E-12,12,85,null,2030,15.2069497052823,-0.12444222991008699,1.21637304212544E-2,-5.1972963937912096E-4,9.8198214143559507E-6,-8.84255835779337E-8,3.0849813590612299E-10,12,85]
[2035,0.15489377321129599,2.71258046933745E-4,7.9325201552926994E-5,-2.3564970759505E-6,3.79479866324473E-8,-3.14600768240566E-10,1.0551908719173999E-12,12,85,null,2035,15.1280025012408,-0.130659771759812,1.2492438972067799E-2,-5.2847479608665896E-4,9.9506870033995504E-6,-8.9450148956884006E-8,3.1175543733336598E-10,12,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: bus",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: bus"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.60094458350049595,5.4579382514412002E-2,-1.41639355147847E-3,2.9473576487890899E-5,-3.42188684724227E-7,2.0261097953612601E-9,-3.0915289920545199E-12,11,85,null,2015,79.9068227775428,3.0224482484906701,-5.1647871808995903E-2,1.57537078151049E-6,1.3689532395405199E-5,-1.8419573779508599E-7,8.4152892242677104E-10,11,85]
[2020,0.30155168916403402,1.9625417969241301E-2,-2.24941644851702E-4,-2.08566098813076E-6,1.23339653187919E-7,-1.4965664648669201E-9,6.81933526030841E-12,11,85,null,2020,41.456329112061198,1.2598684242364,-2.4943552753575698E-3,-1.07744716600172E-3,2.8412561231614501E-5,-2.9415058262745301E-7,1.1518250966293699E-9,11,85]
[2025,0.14644033933474601,7.8007643353165805E-4,3.9746178221507201E-4,-1.8171612344624699E-5,3.55977185499638E-7,-3.1966642100114998E-9,1.11012817863936E-11,11,85,null,2025,20.410017210816498,-0.38551750739703899,6.1200278348650002E-2,-2.6000810488518702E-3,4.9757148561265603E-5,-4.5440090656361302E-7,1.6174937113027399E-9,11,85]
[2030,0.113726970748177,-4.1583736869901002E-3,5.6510659402485904E-4,-2.24588079332774E-5,4.1779388833533802E-7,-3.64556740560305E-9,1.22092209535952E-11,11,85,null,2030,15.316314613114599,-0.88850175467844095,8.15531405073429E-2,-3.0934997001926998E-3,5.6734178701867902E-5,-5.0708634868423195E-7,1.7724307762700501E-9,11,85]
[2035,0.108150922582561,-5.1222599951725898E-3,5.9530409095373798E-4,-2.3163489142032202E-5,4.2719924929020899E-7,-3.7046652721397198E-9,1.2278662439416501E-11,11,85,null,2035,14.317528241203,-1.0596781314528101,8.9663291053369898E-2,-3.2934173737364002E-3,5.9555928333997302E-5,-5.2825582502428501E-7,1.83437318052156E-9,11,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: coach",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: coach"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,1.46796091979208,7.7171483132391999E-2,-2.42975178004394E-3,5.3907759695477001E-5,-6.8260598767805797E-7,4.5621672993155504E-9,-1.24033757424761E-11,12,100,null,2015,162.20489743898301,2.48889880861624,-6.5935489338911704E-2,1.0433045889807499E-3,-8.6083812593899404E-6,3.5221405911920199E-8,-5.0621189793602402E-11,12,100]
[2020,0.69550076307111597,3.04208371907582E-2,-8.9007216700501897E-4,1.9577268900989599E-5,-2.4684502191604698E-7,1.6461519863429501E-9,-4.4697689861543004E-12,12,100,null,2020,95.5178058043129,-0.30804420781703801,6.4759665815028303E-2,-2.4711537383283601E-3,4.0943497358818901E-5,-3.1999577287802199E-7,9.6448884945709892E-10,12,100]
[2025,0.29437600983245299,7.4141057523034702E-3,-1.8914877754749499E-4,4.1593098485654202E-6,-5.2496074767264499E-8,3.5058355218096698E-10,-9.5282512864118797E-13,12,100,null,2025,52.575870667337398,-2.2807555908468702,0.158927884204732,-4.9042387849938598E-3,7.47501006603473E-5,-5.6042322336065099E-7,1.6483030343225101E-9,12,100]
[2030,0.20400627784092601,2.02819630606946E-3,-2.5518292509842999E-5,5.5504670499039697E-7,-7.0237597263152698E-9,4.7110100373904402E-11,-1.2871411384262901E-13,12,100,null,2030,41.502342702303302,-2.8678773401479098,0.18722114788522101,-5.6302444021129796E-3,8.4793169091761697E-5,-6.31590424986925E-7,1.85019704252046E-9,12,100]
[2035,0.18776530235129901,1.2396353300238999E-3,-7.9174415729414003E-6,1.96718983210665E-7,-2.6744177203670301E-9,1.8704648461793098E-11,-5.2530662129358502E-14,12,100,null,2035,38.603321020780498,-3.0261768417207602,0.19516090085416801,-5.8254033694248204E-3,8.7451445453683001E-5,-6.5027550790850904E-7,1.9029562163542101E-9,12,100]

{"sheet":"A1.3.9","index":35,"n_rows":72,"n_cols":17,"rows_kept":72,"cut":false,"hidden":false,"merged":[[19,0,19,1],[5,4,5,19],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 1.3.9"]
["Proportions of vehicle kilometres by fuel type"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DfT, Environmental Analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Notes:","(1) Values are assumed to be constant post 2050"]
["Contents",null,null,null,null,"(2) They represent the current Government policy reference scenario, meaning that they reflect all agreed policies where decisions on policy design are sufficiently advanced to allow robust estimates of impact"]
["TAG Unit 3.5.6",null,null,null,null,"      (i.e. including \"planned\" policies)"]
["TAG Unit A 1.3",null,null,null,null,"(3) Forecasts are based on DfT's internal fleet model, produced by the Environmental Analysis team."]
["Parameters:",null,null,null,null,"(4) At present, it is assumed there are no OGVs using electricity. These columns are for possible future use."]
[null,null,null,null,null,"(5) OGV 1 comprises rigids up to 26 tonnes, whereas OGV 2 comprises rigids over 26 tonnes, and artics. Rigids and artics are as defined in the DfT Traffic Statistics.",null,null,null,null,null,null,null,null,null,null,"Link to traffic stats definitions"]
[]
["Source year:",{"$f":"'VoC Mileage %'!B16","v":2026}]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book Source worksheets: VoC Mileage %. This table feeds into Tables A 1.3.12, A 1.3.13 and A 1.3.15."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 12)"]
[]
[]
["Table A 1.3.9: ",null,null,"Proportion of cars, LGV & other vehicle kilometres using petrol, diesel or electricity"]
[null,null,null,"Cars",null,null,"LGV",null,null,"OGV1",null,"OGV2",null,"PSV"]
[null,"Year",null,"Petrol","Diesel","Electric","Petrol","Diesel","Electric","Diesel","Electric","Diesel","Electric","Diesel","Electric"]
[null,2004,null,{"$f":"'VoC Mileage %'!D30","v":0.73096546129768614},{"$f":"'VoC Mileage %'!E30","v":0.26903453870231386},{"$f":"'VoC Mileage %'!F30","v":0},{"$f":"'VoC Mileage %'!G30","v":8.4988666082737419E-2},{"$f":"'VoC Mileage %'!H30","v":0.91501133391726241},{"$f":"'VoC Mileage %'!I30","v":0},{"$f":"'VoC Mileage %'!J30","v":1},{"$f":"'VoC Mileage %'!K30","v":0},{"$f":"'VoC Mileage %'!L30","v":1},{"$f":"'VoC Mileage %'!M30","v":0},{"$f":"'VoC Mileage %'!N30","v":1},{"$f":"'VoC Mileage %'!O30","v":0}]
[null,2005,null,{"$f":"'VoC Mileage %'!D31","v":0.70694498130668793},{"$f":"'VoC Mileage %'!E31","v":0.29305501869331202},{"$f":"'VoC Mileage %'!F31","v":0},{"$f":"'VoC Mileage %'!G31","v":7.0801953624932676E-2},{"$f":"'VoC Mileage %'!H31","v":0.92919804637506731},{"$f":"'VoC Mileage %'!I31","v":0},{"$f":"'VoC Mileage %'!J31","v":1},{"$f":"'VoC Mileage %'!K31","v":0},{"$f":"'VoC Mileage %'!L31","v":1},{"$f":"'VoC Mileage %'!M31","v":0},{"$f":"'VoC Mileage %'!N31","v":1},{"$f":"'VoC Mileage %'!O31","v":0}]
[null,2006,null,{"$f":"'VoC Mileage %'!D32","v":0.68453761226370635},{"$f":"'VoC Mileage %'!E32","v":0.31546238773629365},{"$f":"'VoC Mileage %'!F32","v":0},{"$f":"'VoC Mileage %'!G32","v":5.8576783757745242E-2},{"$f":"'VoC Mileage %'!H32","v":0.94142321624225478},{"$f":"'VoC Mileage %'!I32","v":0},{"$f":"'VoC Mileage %'!J32","v":1},{"$f":"'VoC Mileage %'!K32","v":0},{"$f":"'VoC Mileage %'!L32","v":1},{"$f":"'VoC Mileage %'!M32","v":0},{"$f":"'VoC Mileage %'!N32","v":1},{"$f":"'VoC Mileage %'!O32","v":0}]
[null,2007,null,{"$f":"'VoC Mileage %'!D33","v":0.66167389847504865},{"$f":"'VoC Mileage %'!E33","v":0.33832610152495135},{"$f":"'VoC Mileage %'!F33","v":0},{"$f":"'VoC Mileage %'!G33","v":4.9875016158847395E-2},{"$f":"'VoC Mileage %'!H33","v":0.95012498384115274},{"$f":"'VoC Mileage %'!I33","v":0},{"$f":"'VoC Mileage %'!J33","v":1},{"$f":"'VoC Mileage %'!K33","v":0},{"$f":"'VoC Mileage %'!L33","v":1},{"$f":"'VoC Mileage %'!M33","v":0},{"$f":"'VoC Mileage %'!N33","v":1},{"$f":"'VoC Mileage %'!O33","v":0}]
[null,2008,null,{"$f":"'VoC Mileage %'!D34","v":0.6446253425002415},{"$f":"'VoC Mileage %'!E34","v":0.3553746574997585},{"$f":"'VoC Mileage %'!F34","v":0},{"$f":"'VoC Mileage %'!G34","v":4.4103164716038319E-2},{"$f":"'VoC Mileage %'!H34","v":0.95589683528396174},{"$f":"'VoC Mileage %'!I34","v":0},{"$f":"'VoC Mileage %'!J34","v":1},{"$f":"'VoC Mileage %'!K34","v":0},{"$f":"'VoC Mileage %'!L34","v":1},{"$f":"'VoC Mileage %'!M34","v":0},{"$f":"'VoC Mileage %'!N34","v":1},{"$f":"'VoC Mileage %'!O34","v":0}]
[null,2009,null,{"$f":"'VoC Mileage %'!D35","v":0.62316896920058529},{"$f":"'VoC Mileage %'!E35","v":0.37683103079941471},{"$f":"'VoC Mileage %'!F35","v":0},{"$f":"'VoC Mileage %'!G35","v":4.066322943728562E-2},{"$f":"'VoC Mileage %'!H35","v":0.95933677056271438},{"$f":"'VoC Mileage %'!I35","v":0},{"$f":"'VoC Mileage %'!J35","v":1},{"$f":"'VoC Mileage %'!K35","v":0},{"$f":"'VoC Mileage %'!L35","v":1},{"$f":"'VoC Mileage %'!M35","v":0},{"$f":"'VoC Mileage %'!N35","v":1},{"$f":"'VoC Mileage %'!O35","v":0}]
[null,2010,null,{"$f":"'VoC Mileage %'!D36","v":0.60537914937557613},{"$f":"'VoC Mileage %'!E36","v":0.39454994542347094},{"$f":"'VoC Mileage %'!F36","v":7.0638470297032489E-5},{"$f":"'VoC Mileage %'!G36","v":3.5237430545957744E-2},{"$f":"'VoC Mileage %'!H36","v":0.96379018703088648},{"$f":"'VoC Mileage %'!I36","v":9.7143225868325867E-4},{"$f":"'VoC Mileage %'!J36","v":1},{"$f":"'VoC Mileage %'!K36","v":0},{"$f":"'VoC Mileage %'!L36","v":1},{"$f":"'VoC Mileage %'!M36","v":0},{"$f":"'VoC Mileage %'!N36","v":0.99922077922077912},{"$f":"'VoC Mileage %'!O36","v":7.7922077922077889E-4}]
[null,2011,null,{"$f":"'VoC Mileage %'!D37","v":0.58386749628599344},{"$f":"'VoC Mileage %'!E37","v":0.41601170863764136},{"$f":"'VoC Mileage %'!F37","v":1.2062077785762105E-4},{"$f":"'VoC Mileage %'!G37","v":3.1720585407587501E-2},{"$f":"'VoC Mileage %'!H37","v":0.9673381974641474},{"$f":"'VoC Mileage %'!I37","v":9.4032254861556568E-4},{"$f":"'VoC Mileage %'!J37","v":1},{"$f":"'VoC Mileage %'!K37","v":0},{"$f":"'VoC Mileage %'!L37","v":1},{"$f":"'VoC Mileage %'!M37","v":0},{"$f":"'VoC Mileage %'!N37","v":0.99921030811145184},{"$f":"'VoC Mileage %'!O37","v":7.8969188854815131E-4}]
[null,2012,null,{"$f":"'VoC Mileage %'!D38","v":0.56274780829206417},{"$f":"'VoC Mileage %'!E38","v":0.4370502978954186},{"$f":"'VoC Mileage %'!F38","v":2.0140821989486274E-4},{"$f":"'VoC Mileage %'!G38","v":2.9161683355392376E-2},{"$f":"'VoC Mileage %'!H38","v":0.96981666108537723},{"$f":"'VoC Mileage %'!I38","v":1.020796338659533E-3},{"$f":"'VoC Mileage %'!J38","v":1},{"$f":"'VoC Mileage %'!K38","v":0},{"$f":"'VoC Mileage %'!L38","v":1},{"$f":"'VoC Mileage %'!M38","v":0},{"$f":"'VoC Mileage %'!N38","v":0.99900804147709232},{"$f":"'VoC Mileage %'!O38","v":9.9195852290762869E-4}]
[null,2013,null,{"$f":"'VoC Mileage %'!D39","v":0.54204146100876227},{"$f":"'VoC Mileage %'!E39","v":0.45764906196377381},{"$f":"'VoC Mileage %'!F39","v":3.0899837698644255E-4},{"$f":"'VoC Mileage %'!G39","v":2.6772666925732481E-2},{"$f":"'VoC Mileage %'!H39","v":0.97223779901751306},{"$f":"'VoC Mileage %'!I39","v":9.8812699926660997E-4},{"$f":"'VoC Mileage %'!J39","v":1},{"$f":"'VoC Mileage %'!K39","v":0},{"$f":"'VoC Mileage %'!L39","v":1},{"$f":"'VoC Mileage %'!M39","v":0},{"$f":"'VoC Mileage %'!N39","v":0.99868093214128673},{"$f":"'VoC Mileage %'!O39","v":1.3190678587131762E-3}]
[null,2014,null,{"$f":"'VoC Mileage %'!D40","v":0.51796408450483966},{"$f":"'VoC Mileage %'!E40","v":0.48136429200726227},{"$f":"'VoC Mileage %'!F40","v":6.7095810283695839E-4},{"$f":"'VoC Mileage %'!G40","v":2.403932329854945E-2},{"$f":"'VoC Mileage %'!H40","v":0.97477045172564769},{"$f":"'VoC Mileage %'!I40","v":1.1890306541066475E-3},{"$f":"'VoC Mileage %'!J40","v":1},{"$f":"'VoC Mileage %'!K40","v":0},{"$f":"'VoC Mileage %'!L40","v":1},{"$f":"'VoC Mileage %'!M40","v":0},{"$f":"'VoC Mileage %'!N40","v":0.99795877791768839},{"$f":"'VoC Mileage %'!O40","v":2.0412220823116185E-3}]
[null,2015,null,{"$f":"'VoC Mileage %'!D41","v":0.50132930596865444},{"$f":"'VoC Mileage %'!E41","v":0.49741300556933365},{"$f":"'VoC Mileage %'!F41","v":1.2566000334257807E-3},{"$f":"'VoC Mileage %'!G41","v":2.2137101447599183E-2},{"$f":"'VoC Mileage %'!H41","v":0.97648585667537324},{"$f":"'VoC Mileage %'!I41","v":1.3763712069644943E-3},{"$f":"'VoC Mileage %'!J41","v":1},{"$f":"'VoC Mileage %'!K41","v":0},{"$f":"'VoC Mileage %'!L41","v":1},{"$f":"'VoC Mileage %'!M41","v":0},{"$f":"'VoC Mileage %'!N41","v":0.99764677886331488},{"$f":"'VoC Mileage %'!O41","v":2.3532211366851319E-3}]
[null,2016,null,{"$f":"'VoC Mileage %'!D42","v":0.48813838272900206},{"$f":"'VoC Mileage %'!E42","v":0.50992380967031459},{"$f":"'VoC Mileage %'!F42","v":1.9364228925183476E-3},{"$f":"'VoC Mileage %'!G42","v":2.0294427875062662E-2},{"$f":"'VoC Mileage %'!H42","v":0.97812467986872687},{"$f":"'VoC Mileage %'!I42","v":1.5804277094786613E-3},{"$f":"'VoC Mileage %'!J42","v":1},{"$f":"'VoC Mileage %'!K42","v":0},{"$f":"'VoC Mileage %'!L42","v":1},{"$f":"'VoC Mileage %'!M42","v":0},{"$f":"'VoC Mileage %'!N42","v":0.99671407096010312},{"$f":"'VoC Mileage %'!O42","v":3.2859290398967655E-3}]
[null,2017,null,{"$f":"'VoC Mileage %'!D43","v":0.4841198097802285},{"$f":"'VoC Mileage %'!E43","v":0.51306872122929925},{"$f":"'VoC Mileage %'!F43","v":2.8086889470817422E-3},{"$f":"'VoC Mileage %'!G43","v":1.9902294725474813E-2},{"$f":"'VoC Mileage %'!H43","v":0.97824645949783307},{"$f":"'VoC Mileage %'!I43","v":1.8506605938020744E-3},{"$f":"'VoC Mileage %'!J43","v":1},{"$f":"'VoC Mileage %'!K43","v":0},{"$f":"'VoC Mileage %'!L43","v":1},{"$f":"'VoC Mileage %'!M43","v":0},{"$f":"'VoC Mileage %'!N43","v":0.9960993718643657},{"$f":"'VoC Mileage %'!O43","v":3.9006281356342544E-3}]
[null,2018,null,{"$f":"'VoC Mileage %'!D44","v":0.4902600088381851},{"$f":"'VoC Mileage %'!E44","v":0.50589054964212521},{"$f":"'VoC Mileage %'!F44","v":3.8452359969146739E-3},{"$f":"'VoC Mileage %'!G44","v":2.0745212382487919E-2},{"$f":"'VoC Mileage %'!H44","v":0.97704791236039235},{"$f":"'VoC Mileage %'!I44","v":2.206457903097099E-3},{"$f":"'VoC Mileage %'!J44","v":1},{"$f":"'VoC Mileage %'!K44","v":0},{"$f":"'VoC Mileage %'!L44","v":1},{"$f":"'VoC Mileage %'!M44","v":0},{"$f":"'VoC Mileage %'!N44","v":0.99480601351258746},{"$f":"'VoC Mileage %'!O44","v":5.1939864874124622E-3}]
[null,2019,null,{"$f":"'VoC Mileage %'!D45","v":0.50227200375844883},{"$f":"'VoC Mileage %'!E45","v":0.49213435804997679},{"$f":"'VoC Mileage %'!F45","v":5.5862312239803461E-3},{"$f":"'VoC Mileage %'!G45","v":2.1372056378337563E-2},{"$f":"'VoC Mileage %'!H45","v":0.97538456030273313},{"$f":"'VoC Mileage %'!I45","v":3.2428531806651811E-3},{"$f":"'VoC Mileage %'!J45","v":1},{"$f":"'VoC Mileage %'!K45","v":0},{"$f":"'VoC Mileage %'!L45","v":1},{"$f":"'VoC Mileage %'!M45","v":0},{"$f":"'VoC Mileage %'!N45","v":0.99170107177113298},{"$f":"'VoC Mileage %'!O45","v":8.2989282288669277E-3}]
[null,2020,null,{"$f":"'VoC Mileage %'!D46","v":0.51304329499783008},{"$f":"'VoC Mileage %'!E46","v":0.47617144121192939},{"$f":"'VoC Mileage %'!F46","v":1.077634711829587E-2},{"$f":"'VoC Mileage %'!G46","v":2.1558763826585947E-2},{"$f":"'VoC Mileage %'!H46","v":0.97336726046288558},{"$f":"'VoC Mileage %'!I46","v":5.0734615173663291E-3},{"$f":"'VoC Mileage %'!J46","v":1},{"$f":"'VoC Mileage %'!K46","v":0},{"$f":"'VoC Mileage %'!L46","v":1},{"$f":"'VoC Mileage %'!M46","v":0},{"$f":"'VoC Mileage %'!N46","v":0.98873948258236999},{"$f":"'VoC Mileage %'!O46","v":1.1260517417629944E-2}]
[null,2021,null,{"$f":"'VoC Mileage %'!D47","v":0.52469514637310022},{"$f":"'VoC Mileage %'!E47","v":0.45523266280150443},{"$f":"'VoC Mileage %'!F47","v":2.0063436759758878E-2},{"$f":"'VoC Mileage %'!G47","v":2.1641390531296458E-2},{"$f":"'VoC Mileage %'!H47","v":0.96893666961552471},{"$f":"'VoC Mileage %'!I47","v":9.421353490650524E-3},{"$f":"'VoC Mileage %'!J47","v":1},{"$f":"'VoC Mileage %'!K47","v":0},{"$f":"'VoC Mileage %'!L47","v":1},{"$f":"'VoC Mileage %'!M47","v":0},{"$f":"'VoC Mileage %'!N47","v":0.98139563070023939},{"$f":"'VoC Mileage %'!O47","v":1.8604369299760629E-2}]
[null,2022,null,{"$f":"'VoC Mileage %'!D48","v":0.53656683353075452},{"$f":"'VoC Mileage %'!E48","v":0.43153830323483205},{"$f":"'VoC Mileage %'!F48","v":3.1888795561336489E-2},{"$f":"'VoC Mileage %'!G48","v":2.2814846374236909E-2},{"$f":"'VoC Mileage %'!H48","v":0.96219340471867909},{"$f":"'VoC Mileage %'!I48","v":1.4991170896713151E-2},{"$f":"'VoC Mileage %'!J48","v":1},{"$f":"'VoC Mileage %'!K48","v":0},{"$f":"'VoC Mileage %'!L48","v":1},{"$f":"'VoC Mileage %'!M48","v":0},{"$f":"'VoC Mileage %'!N48","v":0.96641555754607644},{"$f":"'VoC Mileage %'!O48","v":3.3584442453923523E-2}]
[null,2023,null,{"$f":"'VoC Mileage %'!D49","v":0.55084109752651489},{"$f":"'VoC Mileage %'!E49","v":0.4030872896054189},{"$f":"'VoC Mileage %'!F49","v":4.606625743196812E-2},{"$f":"'VoC Mileage %'!G49","v":2.4276994977262809E-2},{"$f":"'VoC Mileage %'!H49","v":0.95494577987707363},{"$f":"'VoC Mileage %'!I49","v":2.0776663961698486E-2},{"$f":"'VoC Mileage %'!J49","v":1},{"$f":"'VoC Mileage %'!K49","v":0},{"$f":"'VoC Mileage %'!L49","v":1},{"$f":"'VoC Mileage %'!M49","v":0},{"$f":"'VoC Mileage %'!N49","v":0.94235420373662759},{"$f":"'VoC Mileage %'!O49","v":5.7645796263372601E-2}]
[null,2024,null,{"$f":"'VoC Mileage %'!D50","v":0.56308733094224594},{"$f":"'VoC Mileage %'!E50","v":0.37443668218793813},{"$f":"'VoC Mileage %'!F50","v":6.2471908527810524E-2},{"$f":"'VoC Mileage %'!G50","v":2.654317459818013E-2},{"$f":"'VoC Mileage %'!H50","v":0.94750366144905607},{"$f":"'VoC Mileage %'!I50","v":2.5952845281144474E-2},{"$f":"'VoC Mileage %'!J50","v":1},{"$f":"'VoC Mileage %'!K50","v":0},{"$f":"'VoC Mileage %'!L50","v":1},{"$f":"'VoC Mileage %'!M50","v":0},{"$f":"'VoC Mileage %'!N50","v":0.91930080645425483},{"$f":"'VoC Mileage %'!O50","v":8.0699193545745243E-2}]
[null,2025,null,{"$f":"'VoC Mileage %'!D51","v":0.56845306357487613},{"$f":"'VoC Mileage %'!E51","v":0.34671902998060394},{"$f":"'VoC Mileage %'!F51","v":8.4824041311979348E-2},{"$f":"'VoC Mileage %'!G51","v":2.7886872560635888E-2},{"$f":"'VoC Mileage %'!H51","v":0.93637470717666837},{"$f":"'VoC Mileage %'!I51","v":3.5738118863249069E-2},{"$f":"'VoC Mileage %'!J51","v":1},{"$f":"'VoC Mileage %'!K51","v":0},{"$f":"'VoC Mileage %'!L51","v":1},{"$f":"'VoC Mileage %'!M51","v":0},{"$f":"'VoC Mileage %'!N51","v":0.89737236437527412},{"$f":"'VoC Mileage %'!O51","v":0.10262763562472588}]
[null,2026,null,{"$f":"'VoC Mileage %'!D52","v":0.57041864944578635},{"$f":"'VoC Mileage %'!E52","v":0.31820174415455826},{"$f":"'VoC Mileage %'!F52","v":0.11137593891661804},{"$f":"'VoC Mileage %'!G52","v":2.9134127853114505E-2},{"$f":"'VoC Mileage %'!H52","v":0.92268540493616535},{"$f":"'VoC Mileage %'!I52","v":4.8180183961125791E-2},{"$f":"'VoC Mileage %'!J52","v":1},{"$f":"'VoC Mileage %'!K52","v":0},{"$f":"'VoC Mileage %'!L52","v":1},{"$f":"'VoC Mileage %'!M52","v":0},{"$f":"'VoC Mileage %'!N52","v":0.87648537243450764},{"$f":"'VoC Mileage %'!O52","v":0.12351462756549239}]
[null,2027,null,{"$f":"'VoC Mileage %'!D53","v":0.57038013775082652},{"$f":"'VoC Mileage %'!E53","v":0.28942472975846067},{"$f":"'VoC Mileage %'!F53","v":0.14019166885361634},{"$f":"'VoC Mileage %'!G53","v":3.0242308703214978E-2},{"$f":"'VoC Mileage %'!H53","v":0.90029230334029797},{"$f":"'VoC Mileage %'!I53","v":6.9465122465023912E-2},{"$f":"'VoC Mileage %'!J53","v":1},{"$f":"'VoC Mileage %'!K53","v":0},{"$f":"'VoC Mileage %'!L53","v":1},{"$f":"'VoC Mileage %'!M53","v":0},{"$f":"'VoC Mileage %'!N53","v":0.86974848844428032},{"$f":"'VoC Mileage %'!O53","v":0.13025151155571957}]
[null,2028,null,{"$f":"'VoC Mileage %'!D54","v":0.55967862005588753},{"$f":"'VoC Mileage %'!E54","v":0.25908278471621488},{"$f":"'VoC Mileage %'!F54","v":0.18123538567669792},{"$f":"'VoC Mileage %'!G54","v":3.1211120425584264E-2},{"$f":"'VoC Mileage %'!H54","v":0.86581693744713939},{"$f":"'VoC Mileage %'!I54","v":0.10297169378105762},{"$f":"'VoC Mileage %'!J54","v":1},{"$f":"'VoC Mileage %'!K54","v":0},{"$f":"'VoC Mileage %'!L54","v":1},{"$f":"'VoC Mileage %'!M54","v":0},{"$f":"'VoC Mileage %'!N54","v":0.86346419013773346},{"$f":"'VoC Mileage %'!O54","v":0.13653580986226649}]
[null,2029,null,{"$f":"'VoC Mileage %'!D55","v":0.5416377957962647},{"$f":"'VoC Mileage %'!E55","v":0.22854961468564758},{"$f":"'VoC Mileage %'!F55","v":0.22980960697740749},{"$f":"'VoC Mileage %'!G55","v":3.2048255325658914E-2},{"$f":"'VoC Mileage %'!H55","v":0.81942437826514669},{"$f":"'VoC Mileage %'!I55","v":0.14852713452127736},{"$f":"'VoC Mileage %'!J55","v":1},{"$f":"'VoC Mileage %'!K55","v":0},{"$f":"'VoC Mileage %'!L55","v":1},{"$f":"'VoC Mileage %'!M55","v":0},{"$f":"'VoC Mileage %'!N55","v":0.85764644804218348},{"$f":"'VoC Mileage %'!O55","v":0.14235355195781668}]
[null,2030,null,{"$f":"'VoC Mileage %'!D56","v":0.50677264930295496},{"$f":"'VoC Mileage %'!E56","v":0.19762945580177549},{"$f":"'VoC Mileage %'!F56","v":0.29559512762207146},{"$f":"'VoC Mileage %'!G56","v":3.0077637221329275E-2},{"$f":"'VoC Mileage %'!H56","v":0.76030740836869404},{"$f":"'VoC Mileage %'!I56","v":0.20961473823470061},{"$f":"'VoC Mileage %'!J56","v":1},{"$f":"'VoC Mileage %'!K56","v":0},{"$f":"'VoC Mileage %'!L56","v":1},{"$f":"'VoC Mileage %'!M56","v":0},{"$f":"'VoC Mileage %'!N56","v":0.85229077730928748},{"$f":"'VoC Mileage %'!O56","v":0.14770922269071249}]
[null,2031,null,{"$f":"'VoC Mileage %'!D57","v":0.47338710426702701},{"$f":"'VoC Mileage %'!E57","v":0.16979957620639882},{"$f":"'VoC Mileage %'!F57","v":0.35681081070295728},{"$f":"'VoC Mileage %'!G57","v":2.8361708298958357E-2},{"$f":"'VoC Mileage %'!H57","v":0.70526800639640352},{"$f":"'VoC Mileage %'!I57","v":0.2663700854243321},{"$f":"'VoC Mileage %'!J57","v":1},{"$f":"'VoC Mileage %'!K57","v":0},{"$f":"'VoC Mileage %'!L57","v":1},{"$f":"'VoC Mileage %'!M57","v":0},{"$f":"'VoC Mileage %'!N57","v":0.84742343179020774},{"$f":"'VoC Mileage %'!O57","v":0.15257656820979229}]
[null,2032,null,{"$f":"'VoC Mileage %'!D58","v":0.44164796031624887},{"$f":"'VoC Mileage %'!E58","v":0.14510657770717914},{"$f":"'VoC Mileage %'!F58","v":0.41324324161210835},{"$f":"'VoC Mileage %'!G58","v":2.6880387686618764E-2},{"$f":"'VoC Mileage %'!H58","v":0.65680509870909165},{"$f":"'VoC Mileage %'!I58","v":0.31631432868885978},{"$f":"'VoC Mileage %'!J58","v":1},{"$f":"'VoC Mileage %'!K58","v":0},{"$f":"'VoC Mileage %'!L58","v":1},{"$f":"'VoC Mileage %'!M58","v":0},{"$f":"'VoC Mileage %'!N58","v":0.843120736781511},{"$f":"'VoC Mileage %'!O58","v":0.15687926321848902}]
[null,2033,null,{"$f":"'VoC Mileage %'!D59","v":0.41174482924615513},{"$f":"'VoC Mileage %'!E59","v":0.12371789100079467},{"$f":"'VoC Mileage %'!F59","v":0.46453535413034619},{"$f":"'VoC Mileage %'!G59","v":2.5574801816783628E-2},{"$f":"'VoC Mileage %'!H59","v":0.61381462844863544},{"$f":"'VoC Mileage %'!I59","v":0.3606103985858099},{"$f":"'VoC Mileage %'!J59","v":1},{"$f":"'VoC Mileage %'!K59","v":0},{"$f":"'VoC Mileage %'!L59","v":1},{"$f":"'VoC Mileage %'!M59","v":0},{"$f":"'VoC Mileage %'!N59","v":0.83972605485676899},{"$f":"'VoC Mileage %'!O59","v":0.16027394514323107}]
[null,2034,null,{"$f":"'VoC Mileage %'!D60","v":0.38337052731259869},{"$f":"'VoC Mileage %'!E60","v":0.10549894787432333},{"$f":"'VoC Mileage %'!F60","v":0.51112887941455598},{"$f":"'VoC Mileage %'!G60","v":2.4387176393651611E-2},{"$f":"'VoC Mileage %'!H60","v":0.57546309674453267},{"$f":"'VoC Mileage %'!I60","v":0.4001495683703446},{"$f":"'VoC Mileage %'!J60","v":1},{"$f":"'VoC Mileage %'!K60","v":0},{"$f":"'VoC Mileage %'!L60","v":1},{"$f":"'VoC Mileage %'!M60","v":0},{"$f":"'VoC Mileage %'!N60","v":0.83736778912704168},{"$f":"'VoC Mileage %'!O60","v":0.16263221087295832}]
[null,2035,null,{"$f":"'VoC Mileage %'!D61","v":0.35694219446442338},{"$f":"'VoC Mileage %'!E61","v":8.9981703412777989E-2},{"$f":"'VoC Mileage %'!F61","v":0.55307474131756174},{"$f":"'VoC Mileage %'!G61","v":2.3289257960897213E-2},{"$f":"'VoC Mileage %'!H61","v":0.54132284549773035},{"$f":"'VoC Mileage %'!I61","v":0.4353877496588443},{"$f":"'VoC Mileage %'!J61","v":1},{"$f":"'VoC Mileage %'!K61","v":0},{"$f":"'VoC Mileage %'!L61","v":1},{"$f":"'VoC Mileage %'!M61","v":0},{"$f":"'VoC Mileage %'!N61","v":0.83621269397831088},{"$f":"'VoC Mileage %'!O61","v":0.16378730602168909}]
[null,{"$f":"1+B57","v":2036},null,{"$f":"'VoC Mileage %'!D62","v":0.33275421935478522},{"$f":"'VoC Mileage %'!E62","v":7.6878896869886582E-2},{"$f":"'VoC Mileage %'!F62","v":0.59036576538465169},{"$f":"'VoC Mileage %'!G62","v":2.226253141075394E-2},{"$f":"'VoC Mileage %'!H62","v":0.51104069997121315},{"$f":"'VoC Mileage %'!I62","v":0.46669663236505549},{"$f":"'VoC Mileage %'!J62","v":1},{"$f":"'VoC Mileage %'!K62","v":0},{"$f":"'VoC Mileage %'!L62","v":1},{"$f":"'VoC Mileage %'!M62","v":0},{"$f":"'VoC Mileage %'!N62","v":0.83624826741266012},{"$f":"'VoC Mileage %'!O62","v":0.16375173258733991}]
[null,{"$f":"1+B58","v":2037},null,{"$f":"'VoC Mileage %'!D63","v":0.30983429984575278},{"$f":"'VoC Mileage %'!E63","v":6.5940418897684067E-2},{"$f":"'VoC Mileage %'!F63","v":0.62422438164229499},{"$f":"'VoC Mileage %'!G63","v":2.1296058483106436E-2},{"$f":"'VoC Mileage %'!H63","v":0.48428326756767748},{"$f":"'VoC Mileage %'!I63","v":0.49442054745928182},{"$f":"'VoC Mileage %'!J63","v":1},{"$f":"'VoC Mileage %'!K63","v":0},{"$f":"'VoC Mileage %'!L63","v":1},{"$f":"'VoC Mileage %'!M63","v":0},{"$f":"'VoC Mileage %'!N63","v":0.83742025989127888},{"$f":"'VoC Mileage %'!O63","v":0.16257974010872114}]
[null,2038,null,{"$f":"'VoC Mileage %'!D64","v":0.28840365830730674},{"$f":"'VoC Mileage %'!E64","v":5.7218884939063241E-2},{"$f":"'VoC Mileage %'!F64","v":0.65437674433524129},{"$f":"'VoC Mileage %'!G64","v":2.0383188660736868E-2},{"$f":"'VoC Mileage %'!H64","v":0.46070865342893053},{"$f":"'VoC Mileage %'!I64","v":0.51890804041400329},{"$f":"'VoC Mileage %'!J64","v":1},{"$f":"'VoC Mileage %'!K64","v":0},{"$f":"'VoC Mileage %'!L64","v":1},{"$f":"'VoC Mileage %'!M64","v":0},{"$f":"'VoC Mileage %'!N64","v":0.8395914164431566},{"$f":"'VoC Mileage %'!O64","v":0.16040858355684348}]
[null,2039,null,{"$f":"'VoC Mileage %'!D65","v":0.26811184365757523},{"$f":"'VoC Mileage %'!E65","v":5.0416778811703117E-2},{"$f":"'VoC Mileage %'!F65","v":0.68147081617501359},{"$f":"'VoC Mileage %'!G65","v":1.9526926299668245E-2},{"$f":"'VoC Mileage %'!H65","v":0.44001767541510384},{"$f":"'VoC Mileage %'!I65","v":0.54045528909620433},{"$f":"'VoC Mileage %'!J65","v":1},{"$f":"'VoC Mileage %'!K65","v":0},{"$f":"'VoC Mileage %'!L65","v":1},{"$f":"'VoC Mileage %'!M65","v":0},{"$f":"'VoC Mileage %'!N65","v":0.84244605484431867},{"$f":"'VoC Mileage %'!O65","v":0.15755394515568144}]
[null,2040,null,{"$f":"'VoC Mileage %'!D66","v":0.24914117674902303},{"$f":"'VoC Mileage %'!E66","v":4.4873320607542497E-2},{"$f":"'VoC Mileage %'!F66","v":0.70598510920066326},{"$f":"'VoC Mileage %'!G66","v":1.8733433580421829E-2},{"$f":"'VoC Mileage %'!H66","v":0.42201168241381259},{"$f":"'VoC Mileage %'!I66","v":0.5592547824982621},{"$f":"'VoC Mileage %'!J66","v":1},{"$f":"'VoC Mileage %'!K66","v":0},{"$f":"'VoC Mileage %'!L66","v":1},{"$f":"'VoC Mileage %'!M66","v":0},{"$f":"'VoC Mileage %'!N66","v":0.84563657153466387},{"$f":"'VoC Mileage %'!O66","v":0.15436342846533607}]
[null,2041,null,{"$f":"'VoC Mileage %'!D67","v":0.23205799856346834},{"$f":"'VoC Mileage %'!E67","v":4.0559868253486293E-2},{"$f":"'VoC Mileage %'!F67","v":0.72738184033214337},{"$f":"'VoC Mileage %'!G67","v":1.8023298796862989E-2},{"$f":"'VoC Mileage %'!H67","v":0.4068593666228289},{"$f":"'VoC Mileage %'!I67","v":0.57511723984251018},{"$f":"'VoC Mileage %'!J67","v":1},{"$f":"'VoC Mileage %'!K67","v":0},{"$f":"'VoC Mileage %'!L67","v":1},{"$f":"'VoC Mileage %'!M67","v":0},{"$f":"'VoC Mileage %'!N67","v":0.84880370916346326},{"$f":"'VoC Mileage %'!O67","v":0.1511962908365368}]
[null,2042,null,{"$f":"'VoC Mileage %'!D68","v":0.21698997892236638},{"$f":"'VoC Mileage %'!E68","v":3.7044605196911287E-2},{"$f":"'VoC Mileage %'!F68","v":0.74596519088298219},{"$f":"'VoC Mileage %'!G68","v":1.7370041466898405E-2},{"$f":"'VoC Mileage %'!H68","v":0.39375620341701811},{"$f":"'VoC Mileage %'!I68","v":0.58887366675095643},{"$f":"'VoC Mileage %'!J68","v":1},{"$f":"'VoC Mileage %'!K68","v":0},{"$f":"'VoC Mileage %'!L68","v":1},{"$f":"'VoC Mileage %'!M68","v":0},{"$f":"'VoC Mileage %'!N68","v":0.85166154036484865},{"$f":"'VoC Mileage %'!O68","v":0.14833845963515147}]
[null,2043,null,{"$f":"'VoC Mileage %'!D69","v":0.20397157377388056},{"$f":"'VoC Mileage %'!E69","v":3.4199847240922399E-2},{"$f":"'VoC Mileage %'!F69","v":0.76182839782299983},{"$f":"'VoC Mileage %'!G69","v":1.6782128208042903E-2},{"$f":"'VoC Mileage %'!H69","v":0.38267464239638233},{"$f":"'VoC Mileage %'!I69","v":0.60054314699899169},{"$f":"'VoC Mileage %'!J69","v":1},{"$f":"'VoC Mileage %'!K69","v":0},{"$f":"'VoC Mileage %'!L69","v":1},{"$f":"'VoC Mileage %'!M69","v":0},{"$f":"'VoC Mileage %'!N69","v":0.85403756817063337},{"$f":"'VoC Mileage %'!O69","v":0.14596243182936658}]
[null,2044,null,{"$f":"'VoC Mileage %'!D70","v":0.19301437408713926},{"$f":"'VoC Mileage %'!E70","v":3.185478721961163E-2},{"$f":"'VoC Mileage %'!F70","v":0.77513070267181672},{"$f":"'VoC Mileage %'!G70","v":1.6266430697124506E-2},{"$f":"'VoC Mileage %'!H70","v":0.3733471942789543},{"$f":"'VoC Mileage %'!I70","v":0.61038629822450641},{"$f":"'VoC Mileage %'!J70","v":1},{"$f":"'VoC Mileage %'!K70","v":0},{"$f":"'VoC Mileage %'!L70","v":1},{"$f":"'VoC Mileage %'!M70","v":0},{"$f":"'VoC Mileage %'!N70","v":0.85584141694527227},{"$f":"'VoC Mileage %'!O70","v":0.14415858305472767}]
[null,2045,null,{"$f":"'VoC Mileage %'!D71","v":0.18431936454033693},{"$f":"'VoC Mileage %'!E71","v":2.9901243604833479E-2},{"$f":"'VoC Mileage %'!F71","v":0.78577927609933651},{"$f":"'VoC Mileage %'!G71","v":1.5827446952060804E-2},{"$f":"'VoC Mileage %'!H71","v":0.36565022291893812},{"$f":"'VoC Mileage %'!I71","v":0.61852225856702625},{"$f":"'VoC Mileage %'!J71","v":1},{"$f":"'VoC Mileage %'!K71","v":0},{"$f":"'VoC Mileage %'!L71","v":1},{"$f":"'VoC Mileage %'!M71","v":0},{"$f":"'VoC Mileage %'!N71","v":0.85693576046517717},{"$f":"'VoC Mileage %'!O71","v":0.14306423953482281}]
[null,2046,null,{"$f":"'VoC Mileage %'!D72","v":0.17756847234696702},{"$f":"'VoC Mileage %'!E72","v":2.8268158445013316E-2},{"$f":"'VoC Mileage %'!F72","v":0.79416327067313752},{"$f":"'VoC Mileage %'!G72","v":1.5474252146441927E-2},{"$f":"'VoC Mileage %'!H72","v":0.35956511138722208},{"$f":"'VoC Mileage %'!I72","v":0.62496056954920476},{"$f":"'VoC Mileage %'!J72","v":1},{"$f":"'VoC Mileage %'!K72","v":0},{"$f":"'VoC Mileage %'!L72","v":1},{"$f":"'VoC Mileage %'!M72","v":0},{"$f":"'VoC Mileage %'!N72","v":0.85768729067204685},{"$f":"'VoC Mileage %'!O72","v":0.14231270932795315}]
[null,2047,null,{"$f":"'VoC Mileage %'!D73","v":0.17223009260839756},{"$f":"'VoC Mileage %'!E73","v":2.6923399029859969E-2},{"$f":"'VoC Mileage %'!F73","v":0.80084642446317233},{"$f":"'VoC Mileage %'!G73","v":1.5178353093018789E-2},{"$f":"'VoC Mileage %'!H73","v":0.35445694925060683},{"$f":"'VoC Mileage %'!I73","v":0.63036463514933061},{"$f":"'VoC Mileage %'!J73","v":1},{"$f":"'VoC Mileage %'!K73","v":0},{"$f":"'VoC Mileage %'!L73","v":1},{"$f":"'VoC Mileage %'!M73","v":0},{"$f":"'VoC Mileage %'!N73","v":0.85824075330566996},{"$f":"'VoC Mileage %'!O73","v":0.14175924669432999}]
[null,2048,null,{"$f":"'VoC Mileage %'!D74","v":0.16802663092041617},{"$f":"'VoC Mileage %'!E74","v":2.5815375147880123E-2},{"$f":"'VoC Mileage %'!F74","v":0.80615792247192786},{"$f":"'VoC Mileage %'!G74","v":1.4933003530789491E-2},{"$f":"'VoC Mileage %'!H74","v":0.35016094401635173},{"$f":"'VoC Mileage %'!I74","v":0.63490599410252313},{"$f":"'VoC Mileage %'!J74","v":1},{"$f":"'VoC Mileage %'!K74","v":0},{"$f":"'VoC Mileage %'!L74","v":1},{"$f":"'VoC Mileage %'!M74","v":0},{"$f":"'VoC Mileage %'!N74","v":0.85866514890341872},{"$f":"'VoC Mileage %'!O74","v":0.14133485109658123}]
[null,2049,null,{"$f":"'VoC Mileage %'!D75","v":0.1650090997168249},{"$f":"'VoC Mileage %'!E75","v":2.4927244312391277E-2},{"$f":"'VoC Mileage %'!F75","v":0.81006359508315151},{"$f":"'VoC Mileage %'!G75","v":1.4728474618668183E-2},{"$f":"'VoC Mileage %'!H75","v":0.34648187948682041},{"$f":"'VoC Mileage %'!I75","v":0.63878959144578151},{"$f":"'VoC Mileage %'!J75","v":1},{"$f":"'VoC Mileage %'!K75","v":0},{"$f":"'VoC Mileage %'!L75","v":1},{"$f":"'VoC Mileage %'!M75","v":0},{"$f":"'VoC Mileage %'!N75","v":0.85900222174181018},{"$f":"'VoC Mileage %'!O75","v":0.14099777825818982}]
[null,2050,null,{"$f":"'VoC Mileage %'!D76","v":0.16283822222676925},{"$f":"'VoC Mileage %'!E76","v":2.4208828458772057E-2},{"$f":"'VoC Mileage %'!F76","v":0.81295289741644194},{"$f":"'VoC Mileage %'!G76","v":1.4556478346250748E-2},{"$f":"'VoC Mileage %'!H76","v":0.34324492755401742},{"$f":"'VoC Mileage %'!I76","v":0.64219854330356907},{"$f":"'VoC Mileage %'!J76","v":1},{"$f":"'VoC Mileage %'!K76","v":0},{"$f":"'VoC Mileage %'!L76","v":1},{"$f":"'VoC Mileage %'!M76","v":0},{"$f":"'VoC Mileage %'!N76","v":0.8592675272014495},{"$f":"'VoC Mileage %'!O76","v":0.14073247279855047}]

{"sheet":"VoC Mileage %","index":36,"n_rows":128,"n_cols":17,"rows_kept":128,"cut":false,"hidden":true,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.9"]
["Proportions of vehicle kilometres by fuel type"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DfT, Environmental Analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Notes:","(1) Values are assumed to be constant post 2050"]
["Contents",null,null,null,null,"(2) They represent the current Government policy reference scenario, meaning that they reflect all agreed policies where decisions on policy design are sufficiently advanced to allow robust estimates of impact"]
["TAG Unit 3.5.6",null,null,null,null,"      (i.e. including \"planned\" policies)"]
["TAG Unit A 1.3",null,null,null,null,"(3) Forecasts are based on DfT's internal fleet model, produced by the Environmental Analysis team."]
["Parameters:",null,null,null,null,"(4) At present, it is assumed there are no OGVs using electricity. These columns are for possible future use."]
[null,null,null,null,null,"(5) OGV 1 comprises rigids up to 26 tonnes, whereas OGV 2 comprises rigids over 26 tonnes, and artics. Rigids and artics are as defined in the DfT Traffic Statistics.",null,null,null,null,null,null,null,null,null,null,"Link to traffic stats definitions"]
[]
["Source year:  ",2026]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book Source worksheets: VoC Mileage %. This table feeds into Tables A 1.3.12, A 1.3.13 and A 1.3.15."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 12)"]
[]
[]
["Proportion of car, LGV and other vehicle kilometres using petrol, diesel or electricity"]
[null,null,null,"Car",null,null,"LGV",null,null,"OGV1",null,"OGV2",null,"PSV"]
[null,"Year",null,"Petrol ","Diesel ","Electric ","Petrol ","Diesel ","Electric","Diesel","Electric","Diesel","Electric","Diesel","Electric"]
[null,2000,null,0.80956595581728641,0.19043404418271356,0,0.19279775608481015,0.8072022439151898,0,1,0,1,0,1,0]
[null,2001,null,0.79958240113537926,0.20041759886462071,0,0.15726929738775336,0.8427307026122467,0,1,0,1,0,1,0]
[null,2002,null,0.77936709295877593,0.22063290704122404,0,0.12822605598884657,0.87177394401115338,0,1,0,1,0,1,0]
[null,2003,null,0.75637405268190239,0.24362594731809761,0,0.10377296015186986,0.89622703984813012,0,1,0,1,0,1,0]
[null,2004,null,0.73096546129768614,0.26903453870231386,0,8.4988666082737419E-2,0.91501133391726241,0,1,0,1,0,1,0]
[null,2005,null,0.70694498130668793,0.29305501869331202,0,7.0801953624932676E-2,0.92919804637506731,0,1,0,1,0,1,0]
[null,2006,null,0.68453761226370635,0.31546238773629365,0,5.8576783757745242E-2,0.94142321624225478,0,1,0,1,0,1,0]
[null,2007,null,0.66167389847504865,0.33832610152495135,0,4.9875016158847395E-2,0.95012498384115274,0,1,0,1,0,1,0]
[null,2008,null,0.6446253425002415,0.3553746574997585,0,4.4103164716038319E-2,0.95589683528396174,0,1,0,1,0,1,0]
[null,2009,null,0.62316896920058529,0.37683103079941471,0,4.066322943728562E-2,0.95933677056271438,0,1,0,1,0,1,0]
[null,2010,null,0.60537914937557613,0.39454994542347094,7.0638470297032489E-5,3.5237430545957744E-2,0.96379018703088648,9.7143225868325867E-4,1,0,1,0,0.99922077922077912,7.7922077922077889E-4]
[null,2011,null,0.58386749628599344,0.41601170863764136,1.2062077785762105E-4,3.1720585407587501E-2,0.9673381974641474,9.4032254861556568E-4,1,0,1,0,0.99921030811145184,7.8969188854815131E-4]
[null,2012,null,0.56274780829206417,0.4370502978954186,2.0140821989486274E-4,2.9161683355392376E-2,0.96981666108537723,1.020796338659533E-3,1,0,1,0,0.99900804147709232,9.9195852290762869E-4]
[null,2013,null,0.54204146100876227,0.45764906196377381,3.0899837698644255E-4,2.6772666925732481E-2,0.97223779901751306,9.8812699926660997E-4,1,0,1,0,0.99868093214128673,1.3190678587131762E-3]
[null,2014,null,0.51796408450483966,0.48136429200726227,6.7095810283695839E-4,2.403932329854945E-2,0.97477045172564769,1.1890306541066475E-3,1,0,1,0,0.99795877791768839,2.0412220823116185E-3]
[null,2015,null,0.50132930596865444,0.49741300556933365,1.2566000334257807E-3,2.2137101447599183E-2,0.97648585667537324,1.3763712069644943E-3,1,0,1,0,0.99764677886331488,2.3532211366851319E-3]
[null,2016,null,0.48813838272900206,0.50992380967031459,1.9364228925183476E-3,2.0294427875062662E-2,0.97812467986872687,1.5804277094786613E-3,1,0,1,0,0.99671407096010312,3.2859290398967655E-3]
[null,2017,null,0.4841198097802285,0.51306872122929925,2.8086889470817422E-3,1.9902294725474813E-2,0.97824645949783307,1.8506605938020744E-3,1,0,1,0,0.9960993718643657,3.9006281356342544E-3]
[null,2018,null,0.4902600088381851,0.50589054964212521,3.8452359969146739E-3,2.0745212382487919E-2,0.97704791236039235,2.206457903097099E-3,1,0,1,0,0.99480601351258746,5.1939864874124622E-3]
[null,2019,null,0.50227200375844883,0.49213435804997679,5.5862312239803461E-3,2.1372056378337563E-2,0.97538456030273313,3.2428531806651811E-3,1,0,1,0,0.99170107177113298,8.2989282288669277E-3]
[null,2020,null,0.51304329499783008,0.47617144121192939,1.077634711829587E-2,2.1558763826585947E-2,0.97336726046288558,5.0734615173663291E-3,1,0,1,0,0.98873948258236999,1.1260517417629944E-2]
[null,2021,null,0.52469514637310022,0.45523266280150443,2.0063436759758878E-2,2.1641390531296458E-2,0.96893666961552471,9.421353490650524E-3,1,0,1,0,0.98139563070023939,1.8604369299760629E-2]
[null,2022,null,0.53656683353075452,0.43153830323483205,3.1888795561336489E-2,2.2814846374236909E-2,0.96219340471867909,1.4991170896713151E-2,1,0,1,0,0.96641555754607644,3.3584442453923523E-2]
[null,2023,null,0.55084109752651489,0.4030872896054189,4.606625743196812E-2,2.4276994977262809E-2,0.95494577987707363,2.0776663961698486E-2,1,0,1,0,0.94235420373662759,5.7645796263372601E-2]
[null,2024,null,0.56308733094224594,0.37443668218793813,6.2471908527810524E-2,2.654317459818013E-2,0.94750366144905607,2.5952845281144474E-2,1,0,1,0,0.91930080645425483,8.0699193545745243E-2]
[null,2025,null,0.56845306357487613,0.34671902998060394,8.4824041311979348E-2,2.7886872560635888E-2,0.93637470717666837,3.5738118863249069E-2,1,0,1,0,0.89737236437527412,0.10262763562472588]
[null,2026,null,0.57041864944578635,0.31820174415455826,0.11137593891661804,2.9134127853114505E-2,0.92268540493616535,4.8180183961125791E-2,1,0,1,0,0.87648537243450764,0.12351462756549239]
[null,2027,null,0.57038013775082652,0.28942472975846067,0.14019166885361634,3.0242308703214978E-2,0.90029230334029797,6.9465122465023912E-2,1,0,1,0,0.86974848844428032,0.13025151155571957]
[null,2028,null,0.55967862005588753,0.25908278471621488,0.18123538567669792,3.1211120425584264E-2,0.86581693744713939,0.10297169378105762,1,0,1,0,0.86346419013773346,0.13653580986226649]
[null,2029,null,0.5416377957962647,0.22854961468564758,0.22980960697740749,3.2048255325658914E-2,0.81942437826514669,0.14852713452127736,1,0,1,0,0.85764644804218348,0.14235355195781668]
[null,2030,null,0.50677264930295496,0.19762945580177549,0.29559512762207146,3.0077637221329275E-2,0.76030740836869404,0.20961473823470061,1,0,1,0,0.85229077730928748,0.14770922269071249]
[null,2031,null,0.47338710426702701,0.16979957620639882,0.35681081070295728,2.8361708298958357E-2,0.70526800639640352,0.2663700854243321,1,0,1,0,0.84742343179020774,0.15257656820979229]
[null,2032,null,0.44164796031624887,0.14510657770717914,0.41324324161210835,2.6880387686618764E-2,0.65680509870909165,0.31631432868885978,1,0,1,0,0.843120736781511,0.15687926321848902]
[null,2033,null,0.41174482924615513,0.12371789100079467,0.46453535413034619,2.5574801816783628E-2,0.61381462844863544,0.3606103985858099,1,0,1,0,0.83972605485676899,0.16027394514323107]
[null,2034,null,0.38337052731259869,0.10549894787432333,0.51112887941455598,2.4387176393651611E-2,0.57546309674453267,0.4001495683703446,1,0,1,0,0.83736778912704168,0.16263221087295832]
[null,2035,null,0.35694219446442338,8.9981703412777989E-2,0.55307474131756174,2.3289257960897213E-2,0.54132284549773035,0.4353877496588443,1,0,1,0,0.83621269397831088,0.16378730602168909]
[null,2036,null,0.33275421935478522,7.6878896869886582E-2,0.59036576538465169,2.226253141075394E-2,0.51104069997121315,0.46669663236505549,1,0,1,0,0.83624826741266012,0.16375173258733991]
[null,2037,null,0.30983429984575278,6.5940418897684067E-2,0.62422438164229499,2.1296058483106436E-2,0.48428326756767748,0.49442054745928182,1,0,1,0,0.83742025989127888,0.16257974010872114]
[null,2038,null,0.28840365830730674,5.7218884939063241E-2,0.65437674433524129,2.0383188660736868E-2,0.46070865342893053,0.51890804041400329,1,0,1,0,0.8395914164431566,0.16040858355684348]
[null,2039,null,0.26811184365757523,5.0416778811703117E-2,0.68147081617501359,1.9526926299668245E-2,0.44001767541510384,0.54045528909620433,1,0,1,0,0.84244605484431867,0.15755394515568144]
[null,2040,null,0.24914117674902303,4.4873320607542497E-2,0.70598510920066326,1.8733433580421829E-2,0.42201168241381259,0.5592547824982621,1,0,1,0,0.84563657153466387,0.15436342846533607]
[null,2041,null,0.23205799856346834,4.0559868253486293E-2,0.72738184033214337,1.8023298796862989E-2,0.4068593666228289,0.57511723984251018,1,0,1,0,0.84880370916346326,0.1511962908365368]
[null,2042,null,0.21698997892236638,3.7044605196911287E-2,0.74596519088298219,1.7370041466898405E-2,0.39375620341701811,0.58887366675095643,1,0,1,0,0.85166154036484865,0.14833845963515147]
[null,2043,null,0.20397157377388056,3.4199847240922399E-2,0.76182839782299983,1.6782128208042903E-2,0.38267464239638233,0.60054314699899169,1,0,1,0,0.85403756817063337,0.14596243182936658]
[null,2044,null,0.19301437408713926,3.185478721961163E-2,0.77513070267181672,1.6266430697124506E-2,0.3733471942789543,0.61038629822450641,1,0,1,0,0.85584141694527227,0.14415858305472767]
[null,2045,null,0.18431936454033693,2.9901243604833479E-2,0.78577927609933651,1.5827446952060804E-2,0.36565022291893812,0.61852225856702625,1,0,1,0,0.85693576046517717,0.14306423953482281]
[null,2046,null,0.17756847234696702,2.8268158445013316E-2,0.79416327067313752,1.5474252146441927E-2,0.35956511138722208,0.62496056954920476,1,0,1,0,0.85768729067204685,0.14231270932795315]
[null,2047,null,0.17223009260839756,2.6923399029859969E-2,0.80084642446317233,1.5178353093018789E-2,0.35445694925060683,0.63036463514933061,1,0,1,0,0.85824075330566996,0.14175924669432999]
[null,2048,null,0.16802663092041617,2.5815375147880123E-2,0.80615792247192786,1.4933003530789491E-2,0.35016094401635173,0.63490599410252313,1,0,1,0,0.85866514890341872,0.14133485109658123]
[null,2049,null,0.1650090997168249,2.4927244312391277E-2,0.81006359508315151,1.4728474618668183E-2,0.34648187948682041,0.63878959144578151,1,0,1,0,0.85900222174181018,0.14099777825818982]
[null,2050,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2051,null,{"$f":"D76","v":0.16283822222676925},{"$f":"E76","v":2.4208828458772057E-2},0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2052,null,{"$f":"D77","v":0.16283822222676925},{"$f":"E77","v":2.4208828458772057E-2},{"$f":"F77","v":0.81295289741644194},{"$f":"G77","v":1.4556478346250748E-2},{"$f":"H77","v":0.34324492755401742},{"$f":"I77","v":0.64219854330356907},{"$f":"J77","v":1},{"$f":"K77","v":0},{"$f":"L77","v":1},{"$f":"M77","v":0},{"$f":"N77","v":0.8592675272014495},{"$f":"O77","v":0.14073247279855047}]
[null,2053,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2054,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2055,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2056,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2057,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2058,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2059,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2060,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2061,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2062,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2063,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2064,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2065,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2066,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2067,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2068,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2069,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2070,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2071,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2072,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2073,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2074,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2075,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2076,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2077,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2078,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2079,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2080,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2081,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2082,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2083,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2084,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2085,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2086,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2087,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2088,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2089,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2090,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2091,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2092,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2093,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2094,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2095,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2096,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2097,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2098,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2099,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[null,2100,null,0.16283822222676925,2.4208828458772057E-2,0.81295289741644194,1.4556478346250748E-2,0.34324492755401742,0.64219854330356907,1,0,1,0,0.8592675272014495,0.14073247279855047]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.10","index":37,"n_rows":76,"n_cols":33,"rows_kept":76,"cut":false,"hidden":false,"merged":[[0,3,0,14],[0,16,0,28],[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Table A 1.3.10"]
["Forecast fuel efficiency improvements"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DfT, Environmental Analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Notes:","(1) No electric vehicles are assumed until 2010, so efficiency change factors are applied only from 2011 onwards."]
["Contents",null,null,null,null,"(2) Values for an average car are no longer provided as petrol and diesel cars no longer have common units."]
["TAG Unit 3.5.6",null,null,null,null,"(3) Petrol and diesel car values include biofuel energy penalty."]
["TAG Unit A 1.3",null,null,null,null,"(4) National PSV efficiency changes unavailable pre-2010, therefore efficiency change factors are applied only from 2011 onwards."]
["Parameters:",null,null,null,null,"(5) The rail gas oil series reflects the increased fuel consumption resulting from forecast increased biofuel use (as biodiesel has lower energy density) and is consistent with the GHG factors in table A3.3"]
["Source year (fuel):  ",null,{"$f":"'Fuel consumption'!C15","v":2015},null,null,"(6) These figures show changes in fuel consumption and therefore negative figures indicate an improvement in vehicle efficiency."]
["Source year (electric)",null,{"$f":"'Fuel consumption'!C16","v":2015}]
[]
["Sheet Navigation:"]
["Per annum"]
["Cumulative",null,null,null,"This feeds into Table A 1.3.11. Data Book source sheet: VoC Efficiency"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 13)"]
[]
[]
[]
["Table A 1.3.10:",null," Forecast Assumed Vehicle Fuel Efficiency Improvements to 2050",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table A 1.3.10a:  Forecast Assumed Vehicle Fuel Efficiency Improvements to 2050"]
[null,null,null,"Change in Vehicle Efficiency (% pa)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Cumulative change in Vehicle Efficiency (factor from \",$C$14,\" for fuel, \",$C$15,\" for electricity)\")","v":"Cumulative change in Vehicle Efficiency (factor from 2015 for fuel, 2015 for electricity)"}]
[null,null,null,"Car",null,null,"LGV",null,null,"OGV1",null,"OGV2",null,"PSV",null,"Rail",null,null,null,"Car",null,null,"LGV",null,null,"OGV1",null,"OGV2",null,"PSV",null,"Rail"]
[null,"From","Years","Petrol","Diesel","Electric","Petrol","Diesel","Electric","Diesel"," Electric","Diesel","Electric","Diesel","Electric","Diesel","Electric",null,"Years","Petrol","Diesel","Electric","Petrol","Diesel","Electric","Diesel"," Electric","Diesel"," Electric","Diesel","Electric","Diesel","Electric"]
[null,{"$f":"CONCATENATE(C28-1,\" to\")","v":"2006 to"},{"$f":"$C$14-8","v":2007},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.37020436058038403},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.129168149134884},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.51853258921671397},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.243092231567654},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.1914893617021072},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.2500000000000062},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B28,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,{"$f":"C28","v":2007},{"$f":"IF($S28<$C$14,T29/(1+D29/100),IF($S28=$C$14,1,T27*(1+D28/100)))","v":1.064939818412096},{"$f":"IF($S28<$C$14,U29/(1+E29/100),IF($S28=$C$14,1,U27*(1+E28/100)))","v":1.0592072931131149},{"$f":"IF($S28<$C$15,V29/(1+F29/100),IF($S28=$C$15,1,V27*(1+F28/100)))","v":0.99947610890132876},{"$f":"IF($S28<$C$14,W29/(1+G29/100),IF($S28=$C$14,1,W27*(1+G28/100)))","v":1.0151056086118346},{"$f":"IF($S28<$C$14,X29/(1+H29/100),IF($S28=$C$14,1,X27*(1+H28/100)))","v":1.0189474063397563},{"$f":"IF($S28<$C$15,Y29/(1+I29/100),IF($S28=$C$15,1,Y27*(1+I28/100)))","v":0.99652781479806918},{"$f":"IF($S28<$C$14,Z29/(1+J29/100),IF($S28=$C$14,1,Z27*(1+J28/100)))","v":1.036695611192181},{"$f":"IF($S28<$C$15,AA29/(1+K29/100),IF($S28=$C$15,1,AA27*(1+K28/100)))","v":1},{"$f":"IF($S28<$C$14,AB29/(1+L29/100),IF($S28=$C$14,1,AB27*(1+L28/100)))","v":0.97149595906363451},{"$f":"IF($S28<$C$15,AC29/(1+M29/100),IF($S28=$C$15,1,AC27*(1+M28/100)))","v":1},{"$f":"IF($S28<$C$14,AD29/(1+N29/100),IF($S28=$C$14,1,AD27*(1+N28/100)))","v":0.9918225955635469},{"$f":"IF($S28<$C$15,AE29/(1+O29/100),IF($S28=$C$15,1,AE27*(1+O28/100)))","v":1},{"$f":"IF($S28<$C$14,AF29/(1+P29/100),IF($S28=$C$14,1,AF27*(1+P28/100)))","v":0.99746453753783859},{"$f":"IF($S28<$C$15,AG29/(1+Q29/100),IF($S28=$C$15,1,AG27*(1+Q28/100)))","v":1}]
[null,{"$f":"CONCATENATE(C29-1,\" to\")","v":"2007 to"},{"$f":"C28+1","v":2008},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.43620497989776996},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54757578107206295},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.43852358415570303},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.84536721659955705},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":4.4444444444444562},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.8961038961038787},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B29,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2008,{"$f":"IF($S29<$C$14,T30/(1+D30/100),IF($S29=$C$14,1,T28*(1+D29/100)))","v":1.0602944978912681},1.0534073305046785,{"$f":"IF($S29<$C$15,V30/(1+F30/100),IF($S29=$C$15,1,V28*(1+F29/100)))","v":0.99947610890132876},1.0106541311139845,1.0103335590121685,{"$f":"IF($S29<$C$15,Y30/(1+I30/100),IF($S29=$C$15,1,Y28*(1+I29/100)))","v":0.99652781479806918},{"$f":"IF($S29<$C$14,Z30/(1+J30/100),IF($S29=$C$14,1,Z28*(1+J29/100)))","v":1.0827709716896112},{"$f":"IF($S29<$C$15,AA30/(1+K30/100),IF($S29=$C$15,1,AA28*(1+K29/100)))","v":1},{"$f":"IF($S29<$C$14,AB30/(1+L30/100),IF($S29=$C$14,1,AB28*(1+L29/100)))","v":1.0093464509752046},{"$f":"IF($S29<$C$15,AC30/(1+M30/100),IF($S29=$C$15,1,AC28*(1+M29/100)))","v":1},{"$f":"IF($S29<$C$14,AD30/(1+N30/100),IF($S29=$C$14,1,AD28*(1+N29/100)))","v":0.9918225955635469},{"$f":"IF($S29<$C$15,AE30/(1+O30/100),IF($S29=$C$15,1,AE28*(1+O29/100)))","v":1},{"$f":"IF($S29<$C$14,AF30/(1+P30/100),IF($S29=$C$14,1,AF28*(1+P29/100)))","v":0.99746453753783859},{"$f":"IF($S29<$C$15,AG30/(1+Q30/100),IF($S29=$C$15,1,AG28*(1+Q29/100)))","v":1}]
[null,"2008 to",{"$f":"C29+1","v":2009},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.58929962907879907},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.56711821586102906},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.102930051400629},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.125008238011137},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.1739130434782505},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B30,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2009,1.0540461863480519,1.0474332656461711,0.99947610890132876,1.0096138642973462,1.0090705588320121,0.99652781479806918,{"$f":"IF($S30<$C$14,Z31/(1+J31/100),IF($S30=$C$14,1,Z29*(1+J30/100)))","v":1.0592324723050546},{"$f":"IF($S30<$C$15,AA31/(1+K31/100),IF($S30=$C$15,1,AA29*(1+K30/100)))","v":1},{"$f":"IF($S30<$C$14,AB31/(1+L31/100),IF($S30=$C$14,1,AB29*(1+L30/100)))","v":1.0093464509752046},1,0.9918225955635469,1,0.99746453753783859,1]
[null,"2009 to",{"$f":"C30+1","v":2010},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.19243065607926801},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.75751954336348304},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.52026156456477202},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.39290687819439907},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-8.9051244347925724},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.916399566480358E-2},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B31,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2010,1.0520178783562839,1.039498753955211,0.99947610890132876,1.0148664971838024,1.0051058512005264,0.99652781479806918,0.96490650259255972,{"$f":"IF($S31<$C$15,AA32/(1+K32/100),IF($S31=$C$15,1,AA30*(1+K31/100)))","v":1},1.0095398820853123,1,0.9918225955635469,1,0.99746453753783859,1]
[null,"2010 to",{"$f":"C31+1","v":2011},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.70302600152587491},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.76993470153703392},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.621402957252549E-3},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.21554370352325769},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.746814989943557E-2},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.1329726536450977E-5},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.23231423014808583},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":8.0008892232102877E-2},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.15303191768258362},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.2044880548808694E-14},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B32,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2011,1.0446219191307384,1.0314952923264646,0.99945990336614199,1.0170539780176491,1.0049302778037907,0.99652710397750399,0.96714811770570652,{"$f":"IF($S32<$C$15,AA33/(1+K33/100),IF($S32=$C$15,1,AA31*(1+K32/100)))","v":1},1.0103476037616099,1,0.99334040070154705,1.0000000000000002,0.99746453753783859,1]
[null,"2011 to",{"$f":"C32+1","v":2012},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.69105094965085101},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.80739294518948901},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":9.3150862028990034E-3},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.38189395717909136},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.34299280718994574},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.2500942666047195E-4},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.1592759413307649},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.38325090103430526},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.27183123529638087},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.2044880548808694E-14},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B33,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2012,1.0374030494383246,1.0231670721062591,0.99955300391770396,1.020938045700948,1.0014834392336498,0.99652386517047686,0.99770299550541619,1,1.0064754374666149,1,0.99604061018347201,1,{"$f":"IF($S33<$C$14,AF34/(1+P34/100),IF($S33=$C$14,1,AF32*(1+P33/100)))","v":0.99746453753783859},1]
[null,"2012 to",{"$f":"C33+1","v":2013},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0556499094178773},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.78351697507333951},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.6012798911013704E-2},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.259292053397143E-2},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.1562517866781086E-2},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.5108970143400455E-5},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.50377068284828308},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.16648221174433542},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":8.3575674964828359E-2},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.4089761097617388E-14},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.26958496261508813},{"$f":"IF(VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B34,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2013,{"$f":"IF($S34<$C$14,T35/(1+D35/100),IF($S34=$C$14,1,T33*(1+D34/100)))","v":1.0264517050866306},1.0151503844129457,0.99971306033023033,1.0208094797841518,1.0015992359352441,0.99652311669166449,0.99267686031216085,1,1.004799834897657,1,0.9968730578463566,0.99999999999999978,1.0001535519384588,1]
[null,"2013 to",2014,{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.2643394249363449},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.76150917822480624},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.8523587072349912E-2},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.44690991095162058},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":4.8332781212589992E-2},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":2.8517468499500431E-2},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.0184860386933237},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.17326515674144552},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":7.7295625872591173E-2},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.4944789888904353E-2},{"$f":"IF(VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B35,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2014,1.013473871501289,1.0074199210628567,0.9998982430494342,1.0253715785212409,1.0020833367025757,0.99680729985755723,1.0027871355437794,1,1.0030588668887839,1,0.99764359711557427,0.99999999999999978,1.0000040810915551,1]
[null,"2014 to",2015,{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.3294739884442963},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.73652713309744211},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.0176730609656737E-2},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.4743789522458814},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.20790054342496589},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.32029261251387275},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27793890098799273},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.30495387556580478},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.23619686341281534},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":2.4089761097617391E-14},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.0810748997976987E-4},{"$f":"IF(VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B36,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2015,{"$f":"IF($S36<$C$14,T37/(1+D37/100),IF($S36=$C$14,1,T35*(1+D36/100)))","v":1},{"$f":"IF($S36<$C$14,U37/(1+E37/100),IF($S36=$C$14,1,U35*(1+E36/100)))","v":1},1,{"$f":"IF($S36<$C$14,W37/(1+G37/100),IF($S36=$C$14,1,W35*(1+G36/100)))","v":1},{"$f":"IF($S36<$C$14,X37/(1+H37/100),IF($S36=$C$14,1,X35*(1+H36/100)))","v":1},1,1,1,1,1,1,1,1,1]
[null,"2015 to",2016,{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.3696814985378891},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.57431525112199289},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.6874114572495991E-2},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":6.7854029156944051E-2},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.61737294886715643},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.11034295310274889},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.90583842443249762},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.21621854634619125},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":7.5120527786587163E-2},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":9.6962972050722906E-2},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.4373670665388545E-4},{"$f":"IF(VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B37,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2016,0.98630318501462111,0.99425684748878007,1.000168741145725,{"$f":"IF($S37<$C$14,W38/(1+G38/100),IF($S37=$C$14,1,W36*(1+G37/100)))","v":1.0006785402915694},{"$f":"IF($S37<$C$14,X38/(1+H38/100),IF($S37=$C$14,1,X36*(1+H37/100)))","v":0.99382627051132844},1.0011034295310275,0.99094161575567508,1,0.99783781453653808,1,1.0007512052778658,1.0009696297205073,0.99999656263293346,1]
[null,"2016 to",2017,{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.1769236659184834},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.38198804124485175},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":6.5148533925585284E-3},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.6049095033681238},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.1788794344938403},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.610572131482968E-3},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.78985609932808243},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.30305455410857302},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":4.9763635639597605E-2},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":8.0309455704304714E-2},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17107241308582655},{"$f":"IF(VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B38,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2017,0.97469514941247626,0.99045890523211488,1.0002339006728889,0.98461855530026465,0.98211025699367327,1.0010873060381842,0.99876862854850157,1,0.99481382159696763,1,1.0012492154613191,1.001773502981901,1.0017072808834049,1]
[null,"2017 to",2018,{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0228339778401874},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.5779880158725028E-2},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8752206151773088E-3},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.9701443646681147},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.71233067168351427},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.20123383505603609},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.40662988989078142},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.53076227023901357},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17329389054846484},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.19096757829539504},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17165724416301487},{"$f":"IF(VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B39,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2018,0.96472563624392527,0.99000547433227815,1.0002151440805835,0.95537396276653719,0.97511438440335751,1.0031018324163841,0.99470733677397105,1,0.98953372517280802,1,1.0029843191808778,1.0036865655805505,1.0034267839963495,1]
[null,"2018 to",2019,{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.82012454740991725},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.14716348798127221},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.8511891435595338E-3},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0068162094919009},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.52795527748688009},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.0202045717552259E-2},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.96003031935809957},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.53585994273326176},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17982422869850889},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.22276815257261359},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17224507934539002},{"$f":"IF(VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B40,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2019,{"$f":"IF($S40<$C$14,T41/(1+D41/100),IF($S40=$C$14,1,T39*(1+D40/100)))","v":0.95681368448593229},0.9914624009195111,1.0001366152977793,0.94575510284813857,0.96996621654936632,1.0026985649591225,1.0042568287958806,1,0.98423121031977068,1,1.0047879279968119,1.0059224596003138,1.005155137256617,1]
[null,"2019 to",2020,{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.81848357599944022},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":7.5633679339714988E-2},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.1422297565921724E-2},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8874557362741462},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.20637417456842444},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.16746142098840178},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.7128841688774582},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.34442004328482556},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.12806696954999741},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.33683377413486015},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17283593924322105},{"$f":"IF(VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B41,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2020,0.94898232162549978,0.99221228041259635,1.0000223767175143,0.92790439390832591,0.96796445677637,1.0043776982242334,1.0114160167432371,1,0.98084132075916464,1,1.0060747294466015,1.0093107461858559,1.006892406578946,1]
[null,"2020 to",2021,{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.82288290786192153},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.3854537126116782E-2},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.0424754524607476},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.2249381821783367},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.77441114511765941},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.13807537676244763},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.33412032488566434},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.44661354506295853},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":8.7836818123494489E-2},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.93628820009308023},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B42,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2021,0.94117330830221224,0.99147948662558916,0.9595967176195942,0.91653813869323231,0.96046843214231614,1.0057644965151744,1.0080366702621488,1,0.97646075056507975,1,1.006958433476892,0.99986068876704626,1.006892406578946,1]
[null,"2021 to",2022,{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.2014100167805131},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.4974501484620326E-2},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.1389881110247329},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.4518550784557669},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27102765833565412},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.48248148705971605},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.49031050389786723},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.66640330159016414},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":9.5449448547936522E-2},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.9548805844509785},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B43,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2022,0.95248065870341958,0.99123186956648213,0.91987912356353563,0.8940659517936983,0.95786529704162771,1.0009118690160694,1.0030941605847112,1,0.96995358388458197,1,1.0079195697487526,0.98031460629078138,1.006892406578946,1]
[null,"2022 to",2023,{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.75356642690482811},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":6.8283096046961589E-2},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.2540973099748784},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.3390552591095339},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.36746332461193854},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.47091746546121804},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54003611625745518},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.58079613894699234},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":9.997823986428285E-2},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.40876385470367},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B44,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2023,0.94530308423666864,0.99190871337602626,0.89914415298426953,0.90603798894109955,0.95434549337581454,0.99619840021099848,{"$f":"IF($S44<$C$14,Z45/(1+J45/100),IF($S44=$C$14,1,Z43*(1+J44/100)))","v":0.99767708983748415},1,0.96432013091980229,1,1.008927269993835,0.95670114239206849,1.006892406578946,1]
[null,"2023 to",2024,{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.76195155013112359},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.10513558749796204},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.7918840039562123},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.84776160771385944},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.5729254742607659},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.26006699121682297},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54061124886187339},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.59878608210805262},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.8822578620193615E-2},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.9364357788810187},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B45,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2024,{"$f":"IF($S45<$C$14,T46/(1+D46/100),IF($S45=$C$14,1,T44*(1+D45/100)))","v":0.93810033273289006},0.99295156242927762,0.88303253273443683,0.89835694671955413,0.94887780493180496,0.99360761700501965,0.9922835352625049,1,0.9585459161888884,1,1.0093189615764491,0.93817523917382506,1.006892406578946,1]
[null,"2024 to",2025,{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.74567775911640322},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.16588735474640792},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.979555264475108},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.80373582865344018},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.49898563959227538},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.30990337317728933},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0354467534301757},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.9284848479971866},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.7251775836223785E-2},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8096295931105617},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B46,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2025,0.93110512719350391,0.99459874351010469,0.86555241574566444,0.89113653006957194,0.9441430409479169,0.99668684052626466,0.98200896761180712,1,0.94006050343408987,1,1.0094930870211727,0.92119774241049968,1.006892406578946,1]
[null,"2025 to",2026,{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.63726048162479065},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.20974445714256884},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.7745764174422973},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.70336736466121152},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.44991907023195221},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.50141277994751876},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0126146266956884},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8676865074992566},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.2649339611059334E-3},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.419077448347714},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B47,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2026,0.92517156217551744,0.99668485924542671,0.85019252669523981,0.88486856654248824,0.93989516135642437,0.99168932533181087,0.9720650011703067,1,0.92250312024912184,1,1.0094601277385395,0.90812523299326398,1.006892406578946,1]
[null,"2026 to",2027,{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.5474668906233493},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.263101215333017},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.5507001457488179},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.2443450532996234},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.36840272185574285},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.40512638484287988},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.98583219807718192},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8266789653144859},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-8.2975226189069842E-2},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.60325357166190818},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B48,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2027,0.92010655419114362,0.99930714922314157,0.83700858994463112,0.86500906264108868,0.93643256199939684,0.98767173021922139,0.96248207140253039,1,0.90565194979716135,1,1.00862252591426,0.9026469350900691,1.006892406578946,1]
[null,"2027 to",2028,{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.42007181105639946},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.25468758288564874},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.681749854923853},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.35723129725270253},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27300657284662355},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.53041712183090617},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.95462698947742752},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.728108785643045},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.10865040429847966},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.63235801099674604},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B49,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2028,0.91624144592530421,1.0018522604471014,0.82293219919753713,0.86191897954526242,0.93387603955486242,0.98243295025465505,0.95329395778004045,1,0.89000129888536905,1,1.0075266534620086,0.8969389748850104,1.006892406578946,1]
[null,"2028 to",2029,{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.36308420857362744},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.23793528277460396},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.6471594457636241},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.29643071893861173},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.19015049473160017},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.34678352571337889},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.92228057601798819},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.6554511312723521},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.12639511942234369},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.65136997727588619},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B50,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2029,0.91291471792274281,1.0042360204559799,0.80937719374622452,0.85936398691752802,0.93210026964546899,0.979026034631992,0.944501912775082,1,0.87526776231463255,1,1.0062531889451534,0.89109658368812339,1.006892406578946,1]
[null,"2029 to",2030,{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.30735482169184092},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.24478613846239394},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.745402791532169},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.3851032759916162},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.22953261946647707},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.50907305112093404},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.5198330352520075},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.3134343412647009},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.13990760823277881},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.67772051292253588},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B51,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2030,0.91010883051927283,1.0066942510315025,0.79525030161255317,0.86267342578383954,0.93423974381044028,0.98400999233776143,0.93014706068613917,1,0.84626633970008047,1,1.0048453641757342,0.88505743935051706,1.006892406578946,1]
[null,"2030 to",2031,{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.16951122970122467},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.3041507796955889},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.221486133589389},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":2.6270060734399525},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.19444355155622262},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.1200401289990447},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.4283871306239391},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.2658230160372872},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.12815827884901301},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.65723829647184717},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B52,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2031,0.90856609384904019,1.0097561194451654,0.78553642945102808,0.88533590907313353,0.9360563127483551,0.99503129912530475,0.91686095977542148,1,0.81862877880117901,1,1.0035575716519125,0.87924050291333233,1.006892406578946,1]
[null,"2031 to",2032,{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.29950144185562078},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.29337160347520097},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.95371760325581034},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.24031078944797279},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.34449327889773951},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.5779643429672641},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.4318941613695484},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.0539148664968661},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":7.4592035838364282E-2},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.65074670447694805},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B53,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2032,0.90584492529775107,1.0127184571639707,0.77804463024336645,0.88746346678549359,0.93928096383247117,1.0107325382268659,0.90373248122452043,1,0.79362855282394806,1,1.0043061456754179,0.87351887431619735,1.006892406578946,1]
[null,"2032 to",2033,{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.18013954185968073},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.45180905256914095},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.80405866800539183},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.39451405991777211},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":5.0292119965145154E-2},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.7836871972485069},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.3786866598669192},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.7699071714548031},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.4924052629029279E-2},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.65038186007311682},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B54,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2033,0.90421314039936052,1.017294010830476,0.77178869495294411,0.88396229863239117,0.9397533481416116,1.0287608451096435,0.89127284206499358,1,0.77164577862456463,1,1.0038549706539781,0.8678376660133299,1.006892406578946,1]
[null,"2033 to",2034,{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.18346686840295945},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.46933899182375338},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.70840287487208276},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.0849652453296952},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.32941313209315926},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.7006417733165469},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.3144466448098189},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.5385054906560849},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54078355537231515},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.66100269100397357},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B55,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2034,0.90255420886698179,1.0220685682847912,0.7663213216499597,0.86553199192408836,0.94284901907967522,1.0462563817891024,0.87955753609636911,1,0.75205750816576411,1,0.9984262880528938,0.86210123568743569,1.006892406578946,1]
[null,"2034 to",2035,{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.14066827908170154},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.57720617582925904},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.64521725753231562},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":4.0107792306361745},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.24079884691428077},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.4308630087594087},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.2352561261587891},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.2309321537306745},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.2087691915472924},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.68931573032095061},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B56,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2035,0.90128460139358912,1.0279680111821408,0.76137688423452443,0.90024656929069125,0.94511938864576173,1.0612268773329072,0.86869274774864735,1,0.7352796154015484,1,0.99634188156313008,0.85615863625855093,1.006892406578946,1]
[null,"2035 to",2036,{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.10141670573758921},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.72128522833121433},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.611693478772668},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.32526796783047818},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.14517948543444348},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.1088946046701853},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.1492727879222355},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.8795156163275257},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.9531417690339311E-2},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.73314510149932255},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B57,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2036,0.90037054824153562,1.0353825925987676,0.7567195914847793,0.89731835556929584,0.94649150811093885,1.0729947649189617,0.85870909838811815,1,0.72145992020640337,1,0.99604764768046183,0.84988175115575793,1.006892406578946,1]
[null,"2036 to",2037,{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-8.448977466435359E-2},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.67027180196792546},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.60177949302164802},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.8968359648093873E-2},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.0036001786570843E-2},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.82320531873290026},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.0562340576440294},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.526316691947823},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.46706222803105563},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.78711235129371748},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B58,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2037,0.89960982719418214,1.0423224701594416,0.75216580816354672,0.89687895348975233,0.94620721990465295,1.0818277148935003,0.84963912043485479,1,0.71044815701857955,1,0.99139548534495459,0.84319222692101958,1.006892406578946,1]
[null,{"$f":"CONCATENATE(C59-1,\" to\")","v":"2037 to"},2038,{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-5.9163575192988649E-2},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.77714246589963842},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.58888332701523272},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.7448279336269819},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27830753535522668},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.58934165777744241},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.95372673270065611},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.1964315852974285},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.25110674331180816},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.84581467641150399},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B59,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2038,0.89907758585762665,1.0504228007066647,0.74773642912776217,0.86329237990864671,0.9435738539115831,1.0882033762827494,0.84153588501178489,1,0.70194813087084573,1,0.98890602442836451,0.83606038331536059,1.006892406578946,1]
[null,"2038 to",2039,{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-6.1925793079753433E-2},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.0361258508128302},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.5862971727247146},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.5993607712775582},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.45778921568488951},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.40079447450243055},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.84650611149231469},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.90244160898620396},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.0465731812278669E-2},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.90169765192432227},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B60,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2039,0.89852082493218199,1.0613065028876185,{"$f":"IF($S60<$C$15,V61/(1+F61/100),IF($S60=$C$15,1,V59*(1+F60/100)))","v":0.74335247158435336},0.87709953957433406,0.94789343325681263,1.0925648352862396,0.83441223231475914,1,0.69561345886436632,1,0.98870363757352953,0.82852164647033644,1.006892406578946,1]
[null,"2039 to",2040,{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.6652292449833599E-2},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.97431992131924439},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.59228593504626614},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.28826116554019343},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.26042511698849413},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.24994075912132541},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.74498460422026269},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.68422119518913904},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.24598114862463891},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.94409654182659419},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B61,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2040,0.89810164436921203,1.0716470235715092,0.73894969944734046,0.87962787693005873,0.95036198583929798,1.0952956001294467,0.82819598964828356,1,0.69085392414222802,1,0.98627161300933253,0.82069960225772531,1.006892406578946,1]
[null,"2040 to",2041,{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.22440785170593225},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.70253474432691032},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.57971170106679848},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.6319963034569627},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.54299199842218204},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17978636303923601},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.65931406475300569},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.52014680592367768},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.38568746278995736},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.9479305085899401},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B62,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2041,0.89608623376294738,1.0791757162486442,0.73466592157464627,0.85647610372508265,0.95552237537845153,1.0972647922534482,0.82273557700481215,1,0.68726046952220377,1,0.98246768704889931,0.81291994034404802,1.006892406578946,1]
[null,"2041 to",2042,{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.8688018074113408E-2},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.6928861785789913E-2},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.57627219298505006},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.1750365943254284},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.31647663916287705},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.11949793202394865},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.582216066509045},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.40267960349830106},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.36190137695074676},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.95268613935685453},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B63,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2042,0.8953811212653644,1.0795742435573235,0.7304322461572742,0.85797525032825417,0.95249837027840456,1.098576000989018,0.81794547829060427,1,0.68449301178853117,1,0.9789121229613732,0.8051753647483223,1.006892406578946,1]
[null,"2042 to",2043,{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":4.3837673685098721E-2},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.1389244356788009},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.56543705056627536},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.44301053492104003},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.76834853458156438},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":6.7734602996005755E-2},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.52050292595050984},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.32098935886331031},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.26390993336197233},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.92547870511283636},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B64,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2043,0.8957736355195427,1.0918697784184923,0.72630211160821756,0.86177617107422355,0.95981687754835199,1.0993201170818974,0.81368804814342177,1,0.68229586205852699,1,0.97632867662999356,0.79772363820876202,1.006892406578946,1]
[null,"2043 to",2044,{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-4.9851089934849213E-2},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.170723602223922},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.55398257508406656},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":5.2151348209209747},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":3.1059554402967926E-2},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.8352083698602861E-2},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.47258382828299161},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.2610827024936585},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.26370268726201024},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.9043926674038768},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B65,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2044,0.89532708259888716,1.1046525556199875,0.72227852446744045,0.90671896025031484,0.96011499239360298,1.0995218652298999,0.80984269001522446,1,0.68051450558286219,1,0.9737540716732106,0.79050908411865461,1.006892406578946,1]
[null,"2044 to",2045,{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-2.2925947638896549E-2},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.45457087957812004},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54877595996576378},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-1.9896410950182353},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.15518942629720867},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.5399443205341719E-2},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.43575602492354648},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.22015581656939881},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.29428839717597211},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.91645960787641845},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B66,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2045,0.89512182038073362,1.1096739844583514,0.71831483356116765,0.88867850720085251,0.95862499544511381,1.0991326406116875,0.80631375170108022,1,0.67901631331622303,1,0.9708884264232478,0.78326438766611328,1.006892406578946,1]
[null,"2045 to",2046,{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.9933495488255737E-2},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.2370648782031886E-3},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54754035695409042},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.9619484314346032E-2},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-8.2749493935230234E-2},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-7.3087008616867788E-2},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.45070258475526942},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.23904661438309166},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.25665660732664758},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.90678133108995773},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B67,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2046,0.89530024944841358,1.1096380635915379,0.71438176995743263,0.88832641735908713,0.95783173811264632,1.0983293174439328,0.80267967478092628,1,0.67739314780813176,1,0.96839657712706284,0.7761618924256809,1.006892406578946,1]
[null,"2046 to",2047,{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.6975318276957196E-2},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.618506936420296E-3},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.54020465611661628},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.2228056305898285},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.17512830270391966},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.13522681549351656},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.37479121752714251},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.15089367919611965},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.25257039364134259},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.74328639867743818},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B68,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2047,0.8954522295152918,1.1095979112612377,0.71052264637367424,0.89030565863498012,0.95950917257836243,1.0968440816843217,0.79967130185497193,1,0.6763710043647817,1,0.96595069408020373,0.77039278664756339,1.006892406578946,1]
[null,"2047 to",2048,{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.394830777632361E-2},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.5280549363414515E-3},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.53208134310596122},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.20973191141568925},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.16574072227035774},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.17837777685243417},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.35990582775017849},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.13559321006075897},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27762304325126302},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.72121127747061708},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B69,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2048,0.89557712994825456,1.1095587640373559,0.70674208793377713,0.89217291371027729,0.96109947001124418,1.0948875555958757,0.79679323823675019,1,0.67545389120804333,1,0.96326899236699159,0.76483662698944099,1.006892406578946,1]
[null,"2048 to",2049,{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":1.053408420170765E-2},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.4120781379654019E-3},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.5245644112566894},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.19617215281051426},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.15656558113270602},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.22964015328756915},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.34772340068386787},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.12417061628996334},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.24499221115344044},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.68211501355284332},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B70,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2049,{"$f":"IF($S70<$C$14,T71/(1+D71/100),IF($S70=$C$14,1,T69*(1+D70/100)))","v":0.89567147079721454},{"$f":"IF($S70<$C$14,U71/(1+E71/100),IF($S70=$C$14,1,U69*(1+E70/100)))","v":1.1095209050253403},0.70303477046110407,0.89392310852189505,0.9626042209817306,1.0923732541348787,0.7940226016923343,1,0.67461517594857578,1,0.96090905836323626,0.75961956152759491,1.006892406578946,1]
[null,"2049 to",2050,{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":8.3897485350981071E-3},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-3.3833926377235812E-3},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.51837913383038225},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.19665556253958272},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0.16073515192904786},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.27252170988127933},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.33911564152076323},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.11582924607355602},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.26032150076739774},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":-0.64803258808762954},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},{"$f":"IF(VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE)=\"\",\"\",VLOOKUP($B71,'VoC Efficiency'!$B$27:$Q$70,COLUMN()-1,FALSE))","v":0},null,2050,{"$f":"IF($S71<$C$14,T72/(1+D72/100),IF($S71=$C$14,1,T70*(1+D71/100)))","v":0.89574661538131506},{"$f":"IF($S71<$C$14,U72/(1+E72/100),IF($S71=$C$14,1,U70*(1+E71/100)))","v":1.1094833655767256},{"$f":"IF($S71<$C$15,V72/(1+F72/100),IF($S71=$C$15,1,V70*(1+F71/100)))","v":0.69939038490746142},0.89568105803963005,0.96415146433880106,1.0893962998644247,0.79132994685278546,1,0.67383377427637681,1,0.95840760548149517,0.75469697922340773,1.006892406578946,1]
[]
[]
[]
[]
[null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"VoC Efficiency","index":38,"n_rows":72,"n_cols":17,"rows_kept":72,"cut":false,"hidden":true,"merged":[[11,0,11,1],[17,0,17,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG Table A 1.3.10"]
["Forecast fuel efficiency improvements"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DfT, Environmental Analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Notes:","(1) No electric vehicles are assumed until 2010, so efficiency change factors are applied only from 2011 onwards."]
["Contents",null,null,null,null,"(2) Values for an average car are no longer provided as petrol and diesel cars no longer have common units."]
["TAG Unit 3.5.6",null,null,null,null,"(3) Petrol and diesel car values include biofuel energy penalty."]
["TAG Unit A 1.3",null,null,null,null,"(4) National PSV efficiency changes unavailable pre-2010, therefore efficiency change factors are applied only from 2011 onwards."]
["Parameters:",null,null,null,null,"(5) The rail gas oil series reflects the increased fuel consumption resulting from forecast increased biofuel use (as biodiesel has lower energy density) and is consistent with the GHG factors in table A3.3"]
[null,null,null,null,null,"(6) These figures show changes in fuel consumption and therefore negative figures indicate an improvement in vehicle efficiency."]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds into Table A 1.3.10"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 13)"]
[]
[]
[null,null,"Assumed Vehicle Fuel Efficiency Improvements"]
[null,null,null,"Change in Vehicle Efficiency (% pa)"]
[null,null,null,"Car",null,null,"LGV",null,null,"OGV1",null,"OGV2",null,"PSV",null,"Rail"]
[null,"From","Years","Petrol","Diesel","Electric","Petrol","Diesel","Electric","Diesel"," Electric","Diesel"," Electric","Diesel","Electric","Gas Oil","Electric"]
[null,{"$f":"CONCATENATE(C27-1,\" to\")","v":"2006 to"},2007,-0.37020436058038403,-0.129168149134884,0,-0.51853258921671397,-0.243092231567654,0,3.1914893617021072,0,1.2500000000000062,0,0,0,0,0]
[null,{"$f":"CONCATENATE(C28-1,\" to\")","v":"2007 to"},{"$f":"C27+1","v":2008},-0.43620497989776996,-0.54757578107206295,0,-0.43852358415570303,-0.84536721659955705,0,4.4444444444444562,0,3.8961038961038787,0,0,0,0,0]
[null,"2008 to",{"$f":"C28+1","v":2009},-0.58929962907879907,-0.56711821586102906,0,-0.102930051400629,-0.125008238011137,0,-2.1739130434782505,0,0,0,0,0,0,0]
[null,"2009 to",2010,-0.19243065607926801,-0.75751954336348304,0,0.52026156456477202,-0.39290687819439907,0,-8.9051244347925724,0,1.916399566480358E-2,0,0,0,0,0]
[null,"2010 to",2011,-0.70302600152587491,-0.76993470153703392,-1.621402957252549E-3,0.21554370352325769,-1.746814989943557E-2,-7.1329726536450977E-5,0.23231423014808583,0,8.0008892232102877E-2,0,0.15303191768258362,1.2044880548808694E-14,0,0]
[null,"2011 to",2012,-0.69105094965085101,-0.80739294518948901,9.3150862028990034E-3,0.38189395717909136,-0.34299280718994574,-3.2500942666047195E-4,3.1592759413307649,0,-0.38325090103430526,0,0.27183123529638087,-1.2044880548808694E-14,0,0]
[null,"2012 to",2013,-1.0556499094178773,-0.78351697507333951,1.6012798911013704E-2,-1.259292053397143E-2,1.1562517866781086E-2,-7.5108970143400455E-5,-0.50377068284828308,0,-0.16648221174433542,0,8.3575674964828359E-2,-2.4089761097617388E-14,0.26958496261508813,0]
[null,"2013 to",2014,-1.2643394249363449,-0.76150917822480624,1.8523587072349912E-2,0.44690991095162058,4.8332781212589992E-2,2.8517468499500431E-2,1.0184860386933237,0,-0.17326515674144552,0,7.7295625872591173E-2,0,-1.4944789888904353E-2,0]
[null,"2014 to",2015,-1.3294739884442963,-0.73652713309744211,1.0176730609656737E-2,-2.4743789522458814,-0.20790054342496589,0.32029261251387275,-0.27793890098799273,0,-0.30495387556580478,0,0.23619686341281534,2.4089761097617391E-14,-4.0810748997976987E-4,0]
[null,"2015 to",2016,-1.3696814985378891,-0.57431525112199289,1.6874114572495991E-2,6.7854029156944051E-2,-0.61737294886715643,0.11034295310274889,-0.90583842443249762,0,-0.21621854634619125,0,7.5120527786587163E-2,9.6962972050722906E-2,-3.4373670665388545E-4,0]
[null,"2016 to",2017,-1.1769236659184834,-0.38198804124485175,6.5148533925585284E-3,-1.6049095033681238,-1.1788794344938403,-1.610572131482968E-3,0.78985609932808243,0,-0.30305455410857302,0,4.9763635639597605E-2,8.0309455704304714E-2,0.17107241308582655,0]
[null,"2017 to",2018,-1.0228339778401874,-4.5779880158725028E-2,-1.8752206151773088E-3,-2.9701443646681147,-0.71233067168351427,0.20123383505603609,-0.40662988989078142,0,-0.53076227023901357,0,0.17329389054846484,0.19096757829539504,0.17165724416301487,0]
[null,"2018 to",2019,-0.82012454740991725,0.14716348798127221,-7.8511891435595338E-3,-1.0068162094919009,-0.52795527748688009,-4.0202045717552259E-2,0.96003031935809957,0,-0.53585994273326176,0,0.17982422869850889,0.22276815257261359,0.17224507934539002,0]
[null,"2019 to",2020,-0.81848357599944022,7.5633679339714988E-2,-1.1422297565921724E-2,-1.8874557362741462,-0.20637417456842444,0.16746142098840178,0.7128841688774582,0,-0.34442004328482556,0,0.12806696954999741,0.33683377413486015,0.17283593924322105,0]
[null,"2020 to",2021,-0.82288290786192153,-7.3854537126116782E-2,-4.0424754524607476,-1.2249381821783367,-0.77441114511765941,0.13807537676244763,-0.33412032488566434,0,-0.44661354506295853,0,8.7836818123494489E-2,-0.93628820009308023,0,0]
[null,"2021 to",2022,1.2014100167805131,-2.4974501484620326E-2,-4.1389881110247329,-2.4518550784557669,-0.27102765833565412,-0.48248148705971605,-0.49031050389786723,0,-0.66640330159016414,0,9.5449448547936522E-2,-1.9548805844509785,0,0]
[null,"2022 to",2023,-0.75356642690482811,6.8283096046961589E-2,-2.2540973099748784,1.3390552591095339,-0.36746332461193854,-0.47091746546121804,-0.54003611625745518,0,-0.58079613894699234,0,9.997823986428285E-2,-2.40876385470367,0,0]
[null,"2023 to",2024,-0.76195155013112359,0.10513558749796204,-1.7918840039562123,-0.84776160771385944,-0.5729254742607659,-0.26006699121682297,-0.54061124886187339,0,-0.59878608210805262,0,3.8822578620193615E-2,-1.9364357788810187,0,0]
[null,"2024 to",2025,-0.74567775911640322,0.16588735474640792,-1.979555264475108,-0.80373582865344018,-0.49898563959227538,0.30990337317728933,-1.0354467534301757,0,-1.9284848479971866,0,1.7251775836223785E-2,-1.8096295931105617,0,0]
[null,"2025 to",2026,-0.63726048162479065,0.20974445714256884,-1.7745764174422973,-0.70336736466121152,-0.44991907023195221,-0.50141277994751876,-1.0126146266956884,0,-1.8676865074992566,0,-3.2649339611059334E-3,-1.419077448347714,0,0]
[null,"2026 to",2027,-0.5474668906233493,0.263101215333017,-1.5507001457488179,-2.2443450532996234,-0.36840272185574285,-0.40512638484287988,-0.98583219807718192,0,-1.8266789653144859,0,-8.2975226189069842E-2,-0.60325357166190818,0,0]
[null,"2027 to",2028,-0.42007181105639946,0.25468758288564874,-1.681749854923853,-0.35723129725270253,-0.27300657284662355,-0.53041712183090617,-0.95462698947742752,0,-1.728108785643045,0,-0.10865040429847966,-0.63235801099674604,0,0]
[null,"2028 to",2029,-0.36308420857362744,0.23793528277460396,-1.6471594457636241,-0.29643071893861173,-0.19015049473160017,-0.34678352571337889,-0.92228057601798819,0,-1.6554511312723521,0,-0.12639511942234369,-0.65136997727588619,0,0]
[null,"2029 to",2030,-0.30735482169184092,0.24478613846239394,-1.745402791532169,0.3851032759916162,0.22953261946647707,0.50907305112093404,-1.5198330352520075,0,-3.3134343412647009,0,-0.13990760823277881,-0.67772051292253588,0,0]
[null,"2030 to",2031,-0.16951122970122467,0.3041507796955889,-1.221486133589389,2.6270060734399525,0.19444355155622262,1.1200401289990447,-1.4283871306239391,0,-3.2658230160372872,0,-0.12815827884901301,-0.65723829647184717,0,0]
[null,"2031 to",2032,-0.29950144185562078,0.29337160347520097,-0.95371760325581034,0.24031078944797279,0.34449327889773951,1.5779643429672641,-1.4318941613695484,0,-3.0539148664968661,0,7.4592035838364282E-2,-0.65074670447694805,0,0]
[null,"2032 to",2033,-0.18013954185968073,0.45180905256914095,-0.80405866800539183,-0.39451405991777211,5.0292119965145154E-2,1.7836871972485069,-1.3786866598669192,0,-2.7699071714548031,0,-4.4924052629029279E-2,-0.65038186007311682,0,0]
[null,"2033 to",2034,-0.18346686840295945,0.46933899182375338,-0.70840287487208276,-2.0849652453296952,0.32941313209315926,1.7006417733165469,-1.3144466448098189,0,-2.5385054906560849,0,-0.54078355537231515,-0.66100269100397357,0,0]
[null,"2034 to",{"$f":"C54+1","v":2035},-0.14066827908170154,0.57720617582925904,-0.64521725753231562,4.0107792306361745,0.24079884691428077,1.4308630087594087,-1.2352561261587891,0,-2.2309321537306745,0,-0.2087691915472924,-0.68931573032095061,0,0]
[null,{"$f":"CONCATENATE(C56-1,\" to\")","v":"2035 to"},{"$f":"C55+1","v":2036},-0.10141670573758921,0.72128522833121433,-0.611693478772668,-0.32526796783047818,0.14517948543444348,1.1088946046701853,-1.1492727879222355,0,-1.8795156163275257,0,-2.9531417690339311E-2,-0.73314510149932255,0,0]
[null,"2036 to",2037,-8.448977466435359E-2,0.67027180196792546,-0.60177949302164802,-4.8968359648093873E-2,-3.0036001786570843E-2,0.82320531873290026,-1.0562340576440294,0,-1.526316691947823,0,-0.46706222803105563,-0.78711235129371748,0,0]
[null,"2037 to",2038,-5.9163575192988649E-2,0.77714246589963842,-0.58888332701523272,-3.7448279336269819,-0.27830753535522668,0.58934165777744241,-0.95372673270065611,0,-1.1964315852974285,0,-0.25110674331180816,-0.84581467641150399,0,0]
[null,"2038 to",2039,-6.1925793079753433E-2,1.0361258508128302,-0.5862971727247146,1.5993607712775582,0.45778921568488951,0.40079447450243055,-0.84650611149231469,0,-0.90244160898620396,0,-2.0465731812278669E-2,-0.90169765192432227,0,0]
[null,"2039 to",2040,-4.6652292449833599E-2,0.97431992131924439,-0.59228593504626614,0.28826116554019343,0.26042511698849413,0.24994075912132541,-0.74498460422026269,0,-0.68422119518913904,0,-0.24598114862463891,-0.94409654182659419,0,0]
[null,"2040 to",2041,-0.22440785170593225,0.70253474432691032,-0.57971170106679848,-2.6319963034569627,0.54299199842218204,0.17978636303923601,-0.65931406475300569,0,-0.52014680592367768,0,-0.38568746278995736,-0.9479305085899401,0,0]
[null,"2041 to",2042,-7.8688018074113408E-2,3.6928861785789913E-2,-0.57627219298505006,0.1750365943254284,-0.31647663916287705,0.11949793202394865,-0.582216066509045,0,-0.40267960349830106,0,-0.36190137695074676,-0.95268613935685453,0,0]
[null,"2042 to",2043,4.3837673685098721E-2,1.1389244356788009,-0.56543705056627536,0.44301053492104003,0.76834853458156438,6.7734602996005755E-2,-0.52050292595050984,0,-0.32098935886331031,0,-0.26390993336197233,-0.92547870511283636,0,0]
[null,"2043 to",2044,-4.9851089934849213E-2,1.170723602223922,-0.55398257508406656,5.2151348209209747,3.1059554402967926E-2,1.8352083698602861E-2,-0.47258382828299161,0,-0.2610827024936585,0,-0.26370268726201024,-0.9043926674038768,0,0]
[null,"2044 to",2045,-2.2925947638896549E-2,0.45457087957812004,-0.54877595996576378,-1.9896410950182353,-0.15518942629720867,-3.5399443205341719E-2,-0.43575602492354648,0,-0.22015581656939881,0,-0.29428839717597211,-0.91645960787641845,0,0]
[null,"2045 to",2046,1.9933495488255737E-2,-3.2370648782031886E-3,-0.54754035695409042,-3.9619484314346032E-2,-8.2749493935230234E-2,-7.3087008616867788E-2,-0.45070258475526942,0,-0.23904661438309166,0,-0.25665660732664758,-0.90678133108995773,0,0]
[null,"2046 to",2047,1.6975318276957196E-2,-3.618506936420296E-3,-0.54020465611661628,0.2228056305898285,0.17512830270391966,-0.13522681549351656,-0.37479121752714251,0,-0.15089367919611965,0,-0.25257039364134259,-0.74328639867743818,0,0]
[null,"2047 to",2048,1.394830777632361E-2,-3.5280549363414515E-3,-0.53208134310596122,0.20973191141568925,0.16574072227035774,-0.17837777685243417,-0.35990582775017849,0,-0.13559321006075897,0,-0.27762304325126302,-0.72121127747061708,0,0]
[null,"2048 to",2049,1.053408420170765E-2,-3.4120781379654019E-3,-0.5245644112566894,0.19617215281051426,0.15656558113270602,-0.22964015328756915,-0.34772340068386787,0,-0.12417061628996334,0,-0.24499221115344044,-0.68211501355284332,0,0]
[null,"2049 to",2050,8.3897485350981071E-3,-3.3833926377235812E-3,-0.51837913383038225,0.19665556253958272,0.16073515192904786,-0.27252170988127933,-0.33911564152076323,0,-0.11582924607355602,0,-0.26032150076739774,-0.64803258808762954,0,0]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.11","index":39,"n_rows":108,"n_cols":43,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,35,0,38],[11,0,11,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[23,19,23,22],[23,23,23,26],[0,3,0,14],[0,15,0,22],[0,27,1,34]]}
[]
[]
["TAG Table A 1.3.11"]
["Forecast fuel consumption parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"1 Electric cars are treated as not existing before 2011. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,{"$f":"'Fuel consumption'!E7","v":"Fuel consumption is estimated using a function of the form:"},null,null,null,{"$f":"'Fuel consumption'!I7","v":"L = a/v + b + c.v + d.v2"}]
["Links:",null,null,null,{"$f":"'Fuel consumption'!E8","v":"Where:"}]
["Contents",null,null,null,{"$f":"'Fuel consumption'!E9","v":"L = consumption, expressed in litres per kilometre (or kWh per kilometre for electric vehicles);"}]
["TAG Unit 3.5.6",null,null,null,{"$f":"'Fuel consumption'!E10","v":"v = average speed in kilometres per hour; and"}]
["TAG Unit A 1.3",null,null,null,{"$f":"'Fuel consumption'!E11","v":"a, b, c, d are parameters defined for each vehicle category."}]
["Parameters:"]
[null,null,null,null,"Forecast fuel consumption parameters are calculated from the source year parameters and the cumulative fuel efficiency factors for each year."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
[]
["Sheet Navigation:"]
["Cars","LGVs",null,null,"This feeds into Table A 1.3.12"]
["OGVs","PSVs",null,null,"Data Book source worksheets: Fuel consumption and A 1.3.10"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 10)"]
[]
[null,1,{"$f":"1+B22","v":2},{"$f":"1+C22","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"1+AM22","v":39},{"$f":"1+AN22","v":40},{"$f":"1+AO22","v":41},{"$f":"1+AP22","v":42}]
["Table A 1.3.11:",null,null,{"$f":"CONCATENATE(\"Forecast fuel / energy consumption parameter values (\",B15,\" - \",B105,\")\")","v":"Forecast fuel / energy consumption parameter values (2010 - 2089)"}]
[null,"Vehicle Category",null,"Petrol Car",null,null,null,"Diesel Car",null,null,null,"Electric Car1",null,null,null,"Petrol LGV",null,null,null,"Diesel LGV",null,null,null,"Electric LGV",null,null,null,"OGV1 (Diesel)",null,null,null,"OGV2 (Diesel)",null,null,null,"PSV (Diesel)",null,null,null,"PSV (Electric)"]
[null,"Year",null,"a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,D25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.47545611366697749},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,E25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.10104213648420998},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,F25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.150989758979179E-3},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,G25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.6229125635222189E-6},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,H25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.50094793087182277},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,I25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.1823544858773625E-2},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,J25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.9096251019291205E-4},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,K25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.4448192464265697E-6},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,L25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,M25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22369386987858994},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,N25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,O25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,P25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.34946687107871111},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,Q25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19596079191711716},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,R25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.07594121246058E-3},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,S25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9864543305194655E-5},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,T25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46585138468351306},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,U25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11385597691557868},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,V25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6425793937542917E-3},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,W25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3906134419579031E-5},null,{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,Y25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25696306502354094},null,null,{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AB25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6016628026145461},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AC25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13803695738945901},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AD25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.9773200444288083E-4},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AE25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0896834353040288E-5},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AF25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.7196462264385053},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AG25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.2970313631894978},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AH25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9679890384280371E-3},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AI25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1730033022365027E-5},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AJ25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3327094074796921},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AK25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29283501338475937},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AL25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1828555937939095E-3},{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AM25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3347546773791874E-5},null,{"$f":"IF($B26<'A1.3.10'!$S$28,\"\",IF($B26>'A1.3.10'!$S$71,AO25,IF(OR(VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B26,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.17982529238179}]
[null,{"$f":"B26+1","v":2011},null,{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,D26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.47211353356205421},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,E26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.10033178399222872},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,F26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.1428980016986554E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,G26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.5693215061270757E-6},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,H26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49709095891540883},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,I26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.1270550463031906E-2},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,J26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.856425500523255E-4},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,K26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.4028976936123637E-6},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,L26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,M26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22369024289956854},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,N26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,O26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,P26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.35022012491522103},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,Q26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19638317306546882},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,R26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.0825712100681158E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,S26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.990736007752265E-5},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,T26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46577000906532801},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,U26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11383608838286161},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,V26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6422924655235735E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,W26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3903705275173402E-5},null,{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,Y26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25696288173248932},null,null,{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AB26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6077068355254895},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AC26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13835763688433816},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AD26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0000498778679435E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AE26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0922149249878068E-5},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AF26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.7242224520238736},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AG26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29726901469276762},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AH26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9695636046569327E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AI26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1739418091844679E-5},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AJ26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3378095165967463},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AK26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29328314442138814},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AL26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.18772637874616E-3},{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AM26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3383275972351646E-5},null,{"$f":"IF($B27<'A1.3.10'!$S$28,\"\",IF($B27>'A1.3.10'!$S$71,AO26,IF(OR(VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B27,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1798252923817902}]
[null,{"$f":"B27+1","v":2012},null,{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,D27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4688509885049435},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,E27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.9638440246148804E-2},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,F27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.1349999942043764E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,G27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.517013637976859E-6},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,H27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49307748158195103},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,I27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.0695117066595675E-2},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,J27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.8010672047398568E-4},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,K27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.359275078798332E-6},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,L27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,M27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22371107983852212},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,N27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,O27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,P27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.35155759440909728},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,Q27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19713314853632238},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,R27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.0943433632451083E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,S27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9983385082692592E-5},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,T27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46417245143618596},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,U27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.113445638787722},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,V27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6366595204938053E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,W27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3856016566146667E-5},null,{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,Y27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.2569620465789007},null,null,{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AB27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6900914902006838},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AC27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14272873641941883},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AD27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0316442130607331E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AE27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1267210083405703E-5},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AF27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.7022843178992835},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AG27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29612972851546171},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AH27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.962015234395641E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AI27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1694426666231499E-5},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AJ27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3468827254375508},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AK27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29408037961578481},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AL27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1963916147393738E-3},{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AM27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.344683902028005E-5},null,{"$f":"IF($B28<'A1.3.10'!$S$28,\"\",IF($B28>'A1.3.10'!$S$71,AO27,IF(OR(VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B28,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.17982529238179}]
[null,{"$f":"B28+1","v":2013},null,{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,D28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.46390156346948624},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,E28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.8586607141944949E-2},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,F28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.123018367793665E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,G28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.4376602903166265E-6},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,H28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48921413581349232},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,I28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.0141208823830931E-2},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,J28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.7477796887045738E-4},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,K28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.3172842488150722E-6},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,L28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,M28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22374690224387833},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,N28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,O28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,P28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.35151332304060223},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,Q28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.1971083237155811},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,R28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.0939536950443263E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,S28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9980868590889133E-5},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,T28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46422612145881598},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,U28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11345875595997593},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,V28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6368487595432809E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,W28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3857618670537754E-5},null,{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,Y28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25696185357735385},null,null,{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AB28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6765395979312565},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AC28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.142009710889338},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AD28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0264470919640323E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AE28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1210449182230579E-5},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AF28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6927910288468944},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AG28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29563672519379669},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AH28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9587488280386582E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AI28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1674957526066737E-5},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AJ28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3496799052656168},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AK28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29432615927798783},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AL28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1990630206059113E-3},{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AM28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3466434874249165E-5},null,{"$f":"IF($B29<'A1.3.10'!$S$28,\"\",IF($B29>'A1.3.10'!$S$71,AO28,IF(OR(VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B29,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1798252923817898}]
[null,2014,null,{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,D29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4580362731096454},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,E29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.7340137800142224E-2},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,F29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.1088196038203731E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,G29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.3436230189733177E-6},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,H29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48548872526809944},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,I29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9607077080919622E-2},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,J29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6963947270487002E-4},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,K29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2767926412280432E-6},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,L29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,M29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22378834819613713},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,N29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,O29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,P29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.35308427091958605},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,Q29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19798922034957664},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,R29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.1077808807477335E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,S29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,5,))))","v":2.0070165072916036E-5},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,T29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46445049485443235},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,U29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11351359373226058},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,V29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.637639894073012E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,W29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.386431644305106E-5},null,{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,Y29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25703513259300348},null,null,{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AB29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.7037997800562845},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AC29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14345605996833466},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AD29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0369013122902596E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AE29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1324626042026408E-5},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AF29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6829274055478001},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AG29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29512448975850442},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AH29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9553549988115858E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AI29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1654728892609702E-5},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AJ29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3522690613131205},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AK29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29455366052490856},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AL29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2015357563897479E-3},{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AM29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3484573401955201E-5},null,{"$f":"IF($B30<'A1.3.10'!$S$28,\"\",IF($B30>'A1.3.10'!$S$71,AO29,IF(OR(VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B30,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1798252923817898}]
[null,2015,null,{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,D30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.451946800001013},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,E30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.6046025987773495E-2},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,F30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0940781356088101E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,G30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.2459914611266602E-6},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,H30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.481912969078371},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,I30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9094402071662606E-2},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,J30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.64707396294468E-4},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,K30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2379276316681102E-6},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,L30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,M30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22381112253346885},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,N30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,O30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,P30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.34434762803626101},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,Q30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.193090216753531},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,R30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.03088260475259E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,S30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9573553132670797E-5},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,T30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46348489975169005},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,U30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11327759835403001},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,V30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6342352318338901E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,W30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.38354924538238E-5},null,{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,Y30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25785839713426412},null,null,{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AB30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6962848686626804},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AC30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.143057339771858},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AD30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0340193601785499E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AE30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1293150500864199E-5},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AF30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6655970981789903},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AG30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29422449618924201},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AH30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9493920679616401E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AI30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1619187345164999E-5},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AJ30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3601870156891001},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AK30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29524938703213599},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AL30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.20909768342738E-3},{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AM30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3540043227716499E-5},null,{"$f":"IF($B31<'A1.3.10'!$S$28,\"\",IF($B31>'A1.3.10'!$S$71,AO30,IF(OR(VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B31,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.17982529238179}]
[null,2016,null,{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,D31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.44575656829816507},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,E31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.4730501339738066E-2},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,F31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0790927498058279E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,G31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.146744456697973E-6},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,H31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47914526939981911},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,I31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8697582382893502E-2},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,J31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6088988034221298E-4},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,K31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2078454144367074E-6},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,L31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,M31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22384888867871114},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,N31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,O31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,P31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.34458128177618996},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,Q31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19322123624550613},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,R31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,))))","v":-3.0329391807189317E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,S31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9586834577120491E-5},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,T31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.46062346935853904},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,U31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11257825310466583},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,V31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.6241459055916913E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,W31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3750075866071335E-5},null,{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,Y31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25814292570448549},null,null,{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AB31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6718608842901745},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AC31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14176147141923356},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AD31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0246528154979817E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AE31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.119085280429838E-5},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AF31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6533470264914758},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AG31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29358832826058723},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AH31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9451771207697054E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AI31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1594064507190043E-5},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AJ31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3627112059099016},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AK31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29547117992996114},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AL31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2115083745443574E-3},{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AM31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3557726632430348E-5},null,{"$f":"IF($B32<'A1.3.10'!$S$28,\"\",IF($B32>'A1.3.10'!$S$71,AO31,IF(OR(VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B32,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1809692860502896}]
[null,2017,null,{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,D32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.44051035375347791},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,E32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.3615595650627464E-2},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,F32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0663926518561526E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,G32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,2,))))","v":7.062632729844377E-6},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,H32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47731499177052139},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,I32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8435165833566514E-2},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,J32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5836536003350827E-4},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,K32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1879520677470407E-6},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,L32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,M32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22386347210562946},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,N32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,O32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,P32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.33905106403813623},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,Q32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.19012021026247664},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,R32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.9842632515761983E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,S32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.9272483607583292E-5},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,T32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.45519327400781923},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,U32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11125109123110251},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,V32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.604999183524497E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,W32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.358797904945892E-5},null,{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,Y32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25813876812646469},null,null,{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AB32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6929647404503019},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AC32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14288118304773562},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AD32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0327460982581295E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AE32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.127924443773996E-5},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AF32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6362143008681311},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AG32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29269859546146226},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AH32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9392821729197348E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AI32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1558928166694717E-5},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AJ32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3643846132620223},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AK32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29561821713136149},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AL32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2131065378704004E-3},{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AM32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.356944981367668E-5},null,{"$f":"IF($B33<'A1.3.10'!$S$28,\"\",IF($B33>'A1.3.10'!$S$71,AO32,IF(OR(VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B33,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1819177160559513}]
[null,2018,null,{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,D33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.43600466417938333},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,E33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.2658063529755363E-2},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,F33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0554852254757768E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,G33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.9903937225534673E-6},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,H33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47709647753930917},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,I33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8403836296661483E-2},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,J33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5806396116067836E-4},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,K33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1855770295077339E-6},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,L33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,M33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22385927417165069},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,N33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,O33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,P33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.32898075796626025},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,Q33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.18447336555127053},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,R33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.8956263247826462E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,S33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.8700063021781069E-5},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,T33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.45195079270162114},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,U33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.11045861558568075},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,V33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.593566282059982E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,W33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3491187707027693E-5},null,{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,Y33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25865823066933202},null,null,{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AB33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6820143408914112},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AC33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14230018545043396},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AD33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.028546643935931E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AE33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1233379658502266E-5},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AF33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.6062994018893075},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AG33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.29114506175123328},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AH33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9289891948324055E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AI33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1497577737141871E-5},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AJ33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3702148862513575},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AK33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29613050544099839},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AL33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2186746551973429E-3},{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AM33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3610294230239666E-5},null,{"$f":"IF($B34<'A1.3.10'!$S$28,\"\",IF($B34>'A1.3.10'!$S$71,AO33,IF(OR(VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B34,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1841747956957476}]
[null,2019,null,{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,D34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.432428882900596},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,E34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.1898152005593162E-2},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,F34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0468289320473649E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,G34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.9330637876742041E-6},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,H34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47779858935669184},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,I34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8504501768068646E-2},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,J34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.590323910390702E-4},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,K34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1932083055363129E-6},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,L34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,M34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22384169855662009},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,N34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,O34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,P34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.32566852636894661},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,Q34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.18261605780470508},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,R34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.8664726895784197E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,S34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.8511787756092575E-5},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,T34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44956469463990911},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,U34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10987544349525721},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,V34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.585152964773595E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,W34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.341996026953278E-5},null,{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,Y34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25855424476918615},null,null,{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AB34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.7077624917335008},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AC34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14366631037526092},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AD34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.038421003566456E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AE34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1341223509112492E-5},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AF34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.5762574891248882},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AG34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.28958493199006241},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AH34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9186525144376458E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AI34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.143596682366391E-5},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AJ34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.376275349176042},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AK34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.2966630198383487},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AL34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2244626120703662E-3},{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AM34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3652751259732646E-5},null,{"$f":"IF($B35<'A1.3.10'!$S$28,\"\",IF($B35>'A1.3.10'!$S$71,AO34,IF(OR(VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B35,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1868127600113496}]
[null,2020,null,{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,D35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.42888952351617676},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,E35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.1145980724780376E-2},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,F35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0382608091697469E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,G35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.876317799258525E-6},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,H35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47815996600965555},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,I35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8556314243269176E-2},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,J35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5953084148445348E-4},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,K35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1971361200535659E-6},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,L35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,M35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.22381613069173434},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,N35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,O35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,P35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.31952167708675644},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,Q35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17916926054631246},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,R35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.8123692863702399E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,S35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.816238595620331E-5},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,T35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44863690921219496},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,U35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10964868895569048},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,V35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5818816184268965E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,W35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3392264937299121E-5},null,{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,Y35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25898722338150243},null,null,{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AB35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.7270657018678706},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AC35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.1446904847579365},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AD35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0458237425071796E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AE35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1422073296065962E-5},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AF35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.5570517406671716},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AG35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.28858754344195592},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AH35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.9120442906169343E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AI35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1396579061779809E-5},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AJ35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3805992426993945},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AK35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29704294717763113},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AL35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2285920836219169E-3},{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AM35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3683042621486181E-5},null,{"$f":"IF($B36<'A1.3.10'!$S$28,\"\",IF($B36>'A1.3.10'!$S$71,AO35,IF(OR(VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B36,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1908103462228101}]
[null,2021,null,{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,D36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.42536026493355167},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,E36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.0395956028193031E-2},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,F36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0297171384320602E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,G36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.8197337553981595E-6},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,H36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.4778068231800367},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,I36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8505682294714085E-2},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,J36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5904374803427113E-4},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,K36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1932977992282856E-6},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,L36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,M36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.2147684185498735},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,N36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,O36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,P36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.31560773406378417},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,Q36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17697454786315409},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,R36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7779195011576343E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,S36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7939907955831178E-5},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,T36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44516261498614429},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,U36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10879955728794222},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,V36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5696313508712311E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,W36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3288553745040992E-5},null,{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,Y36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25934482096595302},null,null,{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AB36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.7179540210849438},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AC36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14420704444018462},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AD36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0423294328209831E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AE36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1383909827660466E-5},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AF36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.532233194887195},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AG36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.2872986723835797},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AH36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.903504841827436E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AI36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1345680396016091E-5},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AJ36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3835686535076888},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AK36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29730386025089223},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AL36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2314279761783576E-3},{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AM36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3703845052559727E-5},null,{"$f":"IF($B37<'A1.3.10'!$S$28,\"\",IF($B37>'A1.3.10'!$S$71,AO36,IF(OR(VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B37,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1796609294656384}]
[null,2022,null,{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,D37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.43047058576386749},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,E37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.1481982098680248E-2},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,F37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0420882632776885E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,G37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.9016667198532752E-6},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,H37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47768749330788796},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,I37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.848857334207234E-2},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,J37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5887915514363407E-4},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,K37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.192000798992317E-6},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,L37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,M37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.20587917923985841},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,N37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,O37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,P37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.3078694898081421},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,Q37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17263538842379719},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,R37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7098089407930877E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,S37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7500047411545842E-5},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,T37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44395610117496165},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,U37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10850468039554514},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,V37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5653772157764624E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,W37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3252538088999134E-5},null,{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,Y37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25809353021714421},null,null,{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AB37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.7046276070284496},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AC37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14349998215393373},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AD37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0372187821266427E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AE37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1328093322021184E-5},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AF37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.4953662102247991},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AG37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.28538410454539082},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AH37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.8908198227155695E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AI37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1270072407269173E-5},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AJ37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3867982511287029},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AK37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29758763514601344},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AL37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2345123563618434E-3},{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AM37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3726470241947052E-5},null,{"$f":"IF($B38<'A1.3.10'!$S$28,\"\",IF($B38>'A1.3.10'!$S$71,AO37,IF(OR(VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B38,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1565999669931606}]
[null,2023,null,{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,D38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.42722670395185042},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,E38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.0792604594917517E-2},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,F38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0342354359869123E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,G38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.8496580765555967E-6},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,H38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47801367311774773},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,I38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.85353394603887E-2},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,J38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.5932905822997418E-4},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,K38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.1955460578846515E-6},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,L38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,M38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.20123846219881442},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,N38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,O38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,P38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.3119920324026117},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,Q38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17494707167157023},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,R38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7460947799265983E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,S38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7734382716756808E-5},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,T38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44232472532576655},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,U38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10810596548960412},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,V38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5596250286166525E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,W38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3203839871941834E-5},null,{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,Y38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25687812270612626},null,null,{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AB38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.690021641140226},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AC38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14272503042347948},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AD38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.031617426098553E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AE38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1266917526798921E-5},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AF38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.4634493354548157},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AG38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.28372660468502275},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AH38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.8798380141907929E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AI38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1204616261871222E-5},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AJ38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3901843124079352},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AK38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29788515802568616},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AL38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2377461648839265E-3},{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AM38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3750191549276872E-5},null,{"$f":"IF($B39<'A1.3.10'!$S$28,\"\",IF($B39>'A1.3.10'!$S$71,AO38,IF(OR(VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B39,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.1287402050447148}]
[null,2024,null,{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,D39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.42397144345851523},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,E39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,))))","v":9.0100808936802126E-2},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,F39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0263550630504048E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,G39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.7974670006626003E-6},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,H39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47851623560130063},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,I39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8607394492174095E-2},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,J39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6002224770888901E-4},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,K39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2010084257563354E-6},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,L39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,M39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.19763250238486638},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,N39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,O39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,P39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.3093470837327762},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,Q39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17346393756411901},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,R39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.722814442670946E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,S39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.75840374287191E-5},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,T39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43979053429542131},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,U39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10748659887411864},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,V39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5506895395247611E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,W39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3128191709734879E-5},null,{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,Y39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25621006750131015},null,null,{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AB39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6754790815514031},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AC39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14195344285406861},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AD39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0260403862478449E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AE39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1206007303249055E-5},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AF39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.4307349612310878},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AG39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.2820276892649311},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AH39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.868581805795642E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AI39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.1137524579141522E-5},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AJ39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.39150046937799},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AK39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29800080472535861},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AL39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2390031414343116E-3},{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AM39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3759411986063541E-5},null,{"$f":"IF($B40<'A1.3.10'!$S$28,\"\",IF($B40>'A1.3.10'!$S$71,AO39,IF(OR(VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B40,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.106882875863614}]
[null,2025,null,{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,D40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.42080998269964026},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,E40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.9428947243776424E-2},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,F40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0187017616156728E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,G40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.7467798010553826E-6},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,H40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.47931003352657175},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,I40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8721205484057607E-2},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,J40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6111714115635106E-4},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,K40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2096362410539608E-6},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,L40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,M40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.19372025777959287},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,N40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,O40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,P40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30686075038592131},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,Q40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17206974574812314},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,R40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7009302074474488E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,S40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7442708219780655E-5},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,T40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43759604268500107},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,U40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10695025618125063},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,V40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.542951821407873E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,W40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3062683918365159E-5},null,{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,Y40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25700407114291651},null,null,{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AB40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6477759202627755},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AC40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.14048359053865378},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AD40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0154162843795591E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AE40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.1089975064438415E-5},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AF40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.3260040603688603},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AG40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.27658882801030032},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AH40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.832546488798441E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AI40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.0922739105190816E-5},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AJ40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3920855634364511},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AK40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29805221515617997},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AL40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2395619269955998E-3},{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AM40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3763510906559378E-5},null,{"$f":"IF($B41<'A1.3.10'!$S$28,\"\",IF($B41>'A1.3.10'!$S$71,AO40,IF(OR(VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B41,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0868523957809126}]
[null,2026,null,{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,D41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41812832697716334},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,E41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.8859051903858746E-2},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,F41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0122099778632804E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,G41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.7037852396010127E-6},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,H41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48031535975442186},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,I41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.8865344403441969E-2},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,J41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6250379771514594E-4},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,K41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2205631643068617E-6},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,L41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,M41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.19028254376922782},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,N41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,O41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,P41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30470239201275223},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,Q41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17085946331207533},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,R41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6819327458259871E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,S41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.732002190264964E-5},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,T41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43562721463838089},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,U41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10646906658302926},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,V41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5360097869188678E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,W41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3003912412332312E-5},null,{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,Y41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25571541988522051},null,null,{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AB41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.6209641540120687},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AC41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13906103315275212},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AD41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,))))","v":-1.0051340305620819E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AE41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0977676354839008E-5},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AF41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.2265310011444885},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AG41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.27142301578830164},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AH41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.7983202652835013E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AI41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.0718736580673823E-5},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AJ41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3919748140829009},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AK41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.2980424839481855},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AL41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2394561574380543E-3},{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AM41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3762735043621439E-5},null,{"$f":"IF($B42<'A1.3.10'!$S$28,\"\",IF($B42>'A1.3.10'!$S$71,AO41,IF(OR(VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B42,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0714291185355589}]
[null,2027,null,{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,D42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41583921282664604},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,E42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.8372578015363301E-2},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,F42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0066684633708929E-3},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,G42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.6670842349957011E-6},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,H42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48157907530336691},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,I42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9046529961510686E-2},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,J42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6424685325856185E-4},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,K42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2342985294393806E-6},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,L42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,M42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.18733183208566381},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,N42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,O42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,P42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29786381895032843},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,Q42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16702478739913648},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,R42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6217409209122189E-3},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,S42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.693130084784711E-5},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,T42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43402235212250873},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,U42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10607683164380298},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,V42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.530351085055888E-3},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,W42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.2956005645057543E-5},null,{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,Y42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25467944924915376},null,null,{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AB42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.5951258454817561},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AC42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13769012471295347},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AD42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.9522509565496981E-4},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AE42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0869454886732298E-5},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AF42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.1310590587309415},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AG42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.26646498865187451},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AH42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.7654707272685799E-3},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AI42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.0522939674207184E-5},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AJ42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3891603153086396},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AK42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29779518252298998},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AL42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2367682113641242E-3},{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AM42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3743017860470287E-5},null,{"$f":"IF($B43<'A1.3.10'!$S$28,\"\",IF($B43>'A1.3.10'!$S$71,AO42,IF(OR(VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B43,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0649656841101673}]
[null,2028,null,{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,D43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41409238951424243},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,E43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.8001349726416933E-2},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,F43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,))))","v":-1.0024397329254772E-3},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,G43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.6390776935050993E-6},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,H43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48280559740994006},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,I43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9222382899736062E-2},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,J43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6593860751351999E-4},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,K43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2476296378450282E-6},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,L43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,M43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.18418137927133699},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,N43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,O43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,P43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.2967997561658457},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,Q43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16642812258437698},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,R43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6123752418098392E-3},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,S43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6870816942186587E-5},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,T43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43283744257359075},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,U43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10578723492114794},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,V43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5261731260060557E-3},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,W43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.2920634898068155E-5},null,{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,Y43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25332858584455159},null,null,{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AB43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.5703520737498833},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AC43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13637569762059851},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AD43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.8572440828579504E-4},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AE43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0765692136774478E-5},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AF43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,))))","v":5.0423887763404789},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AG43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.26186018377231873},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AH43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.7349614725226954E-3},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AI43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.0341091829189292E-5},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AJ43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.385477978923733},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AK43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29747162685319734},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AL43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2332514496162725E-3},{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AM43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3717220975572225E-5},null,{"$f":"IF($B44<'A1.3.10'!$S$28,\"\",IF($B44>'A1.3.10'!$S$71,AO43,IF(OR(VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B44,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0582312882923304}]
[null,2029,null,{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,D44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41258888543901107},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,E44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.7681830722228668E-2},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,F44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.9880003255475728E-4},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,G44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.6149722508050482E-6},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,H44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.483954362273389},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,I44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.938708737223187E-2},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,J44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6752311042241248E-4},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,K44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2601156002627984E-6},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,L44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,M44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.18114761828533141},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,N44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,O44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,P44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29591995051483522},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,Q44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16593477850408406},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,R44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.604631359099168E-3},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,S44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6820806658234046E-5},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,T44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43201440003515346},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,U44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1055860799705825},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,V44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5232711002564946E-3},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,W44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.2896066246887016E-5},null,{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,Y44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25245008404292002},null,null,{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AB44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.5466462158384124},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AC44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.1351179310510347},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AD44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.766332635351069E-4},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AE44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0666402249323112E-5},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AF44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.9589144942994006},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AG44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.25752521639770798},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AH44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.7062400331986788E-3},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AI44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,10,))))","v":1.0169900107517066E-5},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AJ44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.381198899989255},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AK44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29709563723518867},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AL44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2291647775853053E-3},{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AM44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3687243565796487E-5},null,{"$f":"IF($B45<'A1.3.10'!$S$28,\"\",IF($B45>'A1.3.10'!$S$71,AO44,IF(OR(VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B45,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0513382873902544}]
[null,2030,null,{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,D45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41132077360584962},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,E45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.7412336387756223E-2},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,F45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.9573017249564039E-4},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,G45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5946408146386217E-6},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,H45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48513901546871829},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,I45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9556937344001882E-2},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,J45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.6915711446775957E-4},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,K45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2729916341193394E-6},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,L45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,M45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1779858626989852},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,N45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,O45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,P45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29705954793858058},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,Q45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.1665737987721127},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,R45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6146618797905636E-3},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,S45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6885584135723121E-5},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,T45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.4330060140040265},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,U45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10582843446573094},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,V45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5267675043144891E-3},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,W45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.2925666925551627E-5},null,{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,Y45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25373523938831466},null,null,{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AB45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.5079414453591049},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AC45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13306436409837202},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AD45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.617900685626405E-4},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AE45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0504290744265035E-5},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AF45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.7946041184913319},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AG45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.2489922874401701},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AH45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.6497048899942676E-3},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AI45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,10,))))","v":9.8329271448822794E-6},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AJ45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3764683454786875},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AK45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29667997783496897},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AL45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2246469303790905E-3},{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AM45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3654103309867311E-5},null,{"$f":"IF($B46<'A1.3.10'!$S$28,\"\",IF($B46>'A1.3.10'!$S$71,AO45,IF(OR(VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B46,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0442131521564022}]
[null,2031,null,{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,D46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.41062353870449381},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,E46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.726416266143476E-2},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,F46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.9404229803573703E-4},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,G46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5834621578993487E-6},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,H46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48661456956687388},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,I46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9768495311266027E-2},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,J46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.7119236104880178E-4},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,K46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.2890294792877968E-6},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,L46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,M46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.17581179006636766},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,N46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,O46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,P46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.3048633203046604},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,Q46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17094970258261577},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,R46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.683349206172581E-3},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,S46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.732916945650438E-5},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,T46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.433847966276108},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,U46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10603421103226247},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,V46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5297362052738846E-3},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,W46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.2950800051383998E-5},null,{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,Y46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.25657717589087559},null,null,{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AB46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.4721183325100116},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AC46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.13116368984614429},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AD46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.4805198299967254E-4},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AE46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0354248807110631E-5},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AF46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.6380208336617708},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AG46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.24086064000879134},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AH46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.5958284480001425E-3},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AI46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,10,))))","v":9.5118011470345371E-6},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AJ46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3721411217612403},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AK46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29629975788168605},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AL46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2205142783741595E-3},{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AM46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3623788618188219E-5},null,{"$f":"IF($B47<'A1.3.10'!$S$28,\"\",IF($B47>'A1.3.10'!$S$71,AO46,IF(OR(VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B47,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0373501834236345}]
[null,2032,null,{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,D47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40939371528547525},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,E47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.7002805236040537E-2},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,F47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.9106512702046528E-4},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,G47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5637445938124213E-6},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,H47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.48804215853235622},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,I47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,))))","v":6.9973176264681219E-2},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,J47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.7316144884081372E-4},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,K47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.3045459898794595E-6},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,L47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,M47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.17413504207590555},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,N47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,O47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,P47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30559593975642185},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,Q47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17136051316245102},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,R47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6897975838335803E-3},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,S47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7370813320430086E-5},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,T47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43534254336056372},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,U47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10639949176260086},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,V47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5350060436859184E-3},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,W47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.29954146871245E-5},null,{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,Y47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.26062587223862599},null,null,{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AB47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.4367202144446543},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AC47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.1292855646294005},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AD47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.3447688200835204E-4},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AE47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0205986922987939E-5},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AF47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.4963796259113513},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AG47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.23350496111602337},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AH47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.5470932057828799E-3},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AI47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,10,))))","v":9.2213188377336302E-6},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AJ47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3746564704753048},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AK47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29652077390327419},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AL47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2229165255388643E-3},{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AM47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3641410083060682E-5},null,{"$f":"IF($B48<'A1.3.10'!$S$28,\"\",IF($B48>'A1.3.10'!$S$71,AO47,IF(OR(VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B48,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0305996612911197}]
[null,2033,null,{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,D48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40865623532235767},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,E48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6846078781283267E-2},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,F48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8927982684111947E-4},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,G48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5519206943722886E-6},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,H48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49024717718495919},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,I48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.0289321409415198E-2},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,J48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.7620285320508199E-4},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,K48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.3285124088594276E-6},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,L48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,M48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.17273489417605939},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,N48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,O48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,P48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30439032080754491},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,Q48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17068447184487792},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,R48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6791859541820287E-3},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,S48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7302283019558918E-5},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,T48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43556148635472991},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,U48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10645300232264041},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,V48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.535778030766881E-3},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,W48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3001950356668918E-5},null,{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,Y48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.2652746225544636},null,null,{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AB48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.4031254779098252},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AC48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.12750312179672132},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AD48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.2159337389656243E-4},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AE48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,8,))))","v":1.0065278342772941E-5},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AF48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.3718340841974008},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AG48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.22703709045236789},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AH48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.50424016012681E-3},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AI48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.965896865944534E-6},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AJ48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3731404380264598},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AK48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29638756475474992},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AL48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2214686608227415E-3},{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AM48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3630789403552721E-5},null,{"$f":"IF($B49<'A1.3.10'!$S$28,\"\",IF($B49>'A1.3.10'!$S$71,AO48,IF(OR(VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B49,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0238968280441072}]
[null,2034,null,{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,D49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40790648652487832},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,E49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6686745000212478E-2},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,F49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8746482612307204E-4},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,G49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.539900090654078E-6},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,H49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49254809834380348},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,I49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.0619216601877907E-2},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,J49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.7937653685899821E-4},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,K49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.3535211952783727E-6},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,L49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,M49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.17151123521980893},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,N49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,O49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,P49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29804388840856005},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,Q49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16712575992773765},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,R49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6233258581795788E-3},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,S49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6941536431952534E-5},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,T49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43699628308912258},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,U49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10680367249179862},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,V49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5408370852800289E-3},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,W49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3044780488572019E-5},null,{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,Y49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.26978599359963262},null,null,{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AB49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.3715376756948694},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AC49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.12582716129023652},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AD49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,))))","v":-9.0947952071458943E-4},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AE49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.9329756293055909E-6},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AF49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.2608548359276757},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AG49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.22127374144540871},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AH49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.4660549410693369E-3},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AI49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.7382970817159696E-6},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AJ49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3548990492379991},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AK49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29478474954438771},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AL49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.2040474880635395E-3},{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AM49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3502997980453647E-5},null,{"$f":"IF($B50<'A1.3.10'!$S$28,\"\",IF($B50>'A1.3.10'!$S$71,AO49,IF(OR(VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B50,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0171288424576312}]
[null,2035,null,{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,D50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40733269149002116},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,E50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6564804247828739E-2},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,F50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8607577634562743E-4},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,G50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.530700525742892E-6},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,H50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49539111638637351},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,I50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.1026835081426196E-2},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,J50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.8329794018688334E-4},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,K50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.384422050241848E-6},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,L50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,M50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.17040461513156388},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,N50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,O50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,P50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30999777078303103},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,Q50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17382880519596222},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,R50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7285416668513533E-3},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,S50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7621024056515948E-5},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,T50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43804856509985945},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,U50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10706085450362099},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,V50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.544547403214211E-3},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,W50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3076192169571E-5},null,{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,Y50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.27364626158486377},null,null,{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AB50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.3422431112716846},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AC50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.12427287357202718},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AD50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.9824511921880279E-4},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AE50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.8102779393347343E-6},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AF50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.1657980553691765},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AG50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.21633727439974021},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AH50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.4333482499976639E-3},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AI50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.5433516024314597E-6},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AJ50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3478950536156766},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AK50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29416932980595917},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AL50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1973584240259176E-3},{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AM50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3453930961580473E-5},null,{"$f":"IF($B51<'A1.3.10'!$S$28,\"\",IF($B51>'A1.3.10'!$S$71,AO50,IF(OR(VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B51,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0101176133489393}]
[null,{"$f":"B51+1","v":2036},null,{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,D51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40691958809291973},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,E51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6477013075032402E-2},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,F51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8507573077718136E-4},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,G51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5240773044080968E-6},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,H51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.49896429933133352},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,I51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.1539141151019683E-2},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,J51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.8822646729494277E-4},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,K51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.4232590911212504E-6},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,L51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,M51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16936226121327644},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,N51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,O51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,P51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30898944733368527},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,Q51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17326339577379732},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,R51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7196665948201783E-3},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,S51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7563708509656398E-5},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,T51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.4386845217526244},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,U51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10721628490129106},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,V51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5467897691864884E-3},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,W51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3095176118077203E-5},null,{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,Y51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.27668071021545998},null,null,{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AB51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.3153243485668558},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AC51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.12284463925329486},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AD51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.879218324947814E-4},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AE51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.6975310845584213E-6},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AF51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.0875012303738449},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AG51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.21227118154345978},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AH51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.4064082458026005E-3},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AI51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.3827779749059919E-6},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AJ51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3469063727435593},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AK51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29408245743245731},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AL51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.196414198754661E-3},{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AM51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3447004683263405E-5},null,{"$f":"IF($B52<'A1.3.10'!$S$28,\"\",IF($B52>'A1.3.10'!$S$71,AO51,IF(OR(VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B52,'A1.3.10'!$S$28:$AE$71,13,))))","v":1.0027119855472899}]
[null,2037,null,{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,D52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40657578264987493},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,E52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6403948841548839E-2},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,F52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8424344251197464E-4},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,G52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5185651261946741E-6},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,H52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.50230871633163821},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,I52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.2018647841525008E-2},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,J52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.9283945523890072E-4},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,K52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.4596096675566987E-6},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,L52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,M52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16834307385637717},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,N52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,O52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,P52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.3088381402698403},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,Q52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17317855153101633},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,R52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7183348187007975E-3},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,S52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7555107849705848E-5},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,T52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43855275846183339},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,U52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10718408141604262},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,V52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5463251753837812E-3},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,W52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3091242850744423E-5},null,{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,Y52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.27895836053786166},null,null,{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AB52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.2908691042523679},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AC52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.1215471123355116},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AD52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.7854329969471443E-4},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AE52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.595102458492698E-6},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AF52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,))))","v":4.0251130168110762},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AG52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20903125106736706},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AH52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3849420019899847E-3},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AI52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.2548302354260752E-6},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AJ52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3312742372689099},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AK52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29270890935452482},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AL52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1814849553808569E-3},{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AM52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.333749258078321E-5},null,{"$f":"IF($B53<'A1.3.10'!$S$28,\"\",IF($B53>'A1.3.10'!$S$71,AO52,IF(OR(VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B53,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.99481951566114457}]
[null,2038,null,{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,D53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40633523788099041},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,E53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6352829176306267E-2},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,F53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8366112890278194E-4},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,G53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5147085100147344E-6},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,H53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.50621237067616676},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,I53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.2578335337268207E-2},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,J53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,))))","v":-6.9822380486606994E-4},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,K53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.5020386127556439E-6},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,L53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,M53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16735172956225203},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,N53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,O53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,P53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29727268332332119},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,Q53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16669331275823221},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,R53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6165378570805818E-3},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,S53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6897699267171722E-5},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,T53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.43733223308852592},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,U53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10688578004076049},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,V53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5420216358995932E-3},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,W53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3054808935419149E-5},null,{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,Y53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28060237836436425},null,null,{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AB53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.2690204731939327},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AC53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.12038788503234213},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AD53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.7016439738717556E-4},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AE53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.5035914013160352E-6},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AF53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.9769552933340298},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AG53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20653033515645469},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AH53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3683721184401258E-3},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AI53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.1560668391767557E-6},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AJ53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3229091830209185},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AK53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29197389754486114},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AL53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1734960321204444E-3},{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AM53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.327889056319297E-5},null,{"$f":"IF($B54<'A1.3.10'!$S$28,\"\",IF($B54>'A1.3.10'!$S$71,AO53,IF(OR(VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B54,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.98640518619387674}]
[null,2039,null,{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,D54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40608361156237005},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,E54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6299354501992026E-2},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,F54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8305198894749158E-4},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,G54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.5106742251030731E-6},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,H54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.51145736790875496},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,I54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.3330338231787265E-2},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,J54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.0545828220481622E-4},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,K54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.559046657144108E-6},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,L54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,M54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16637055110332263},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,N54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,O54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,P54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30202714600411856},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,Q54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16935934021083041},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,R54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6583857371323548E-3},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,S54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7167954440499321E-5},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,T54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.4393342928883191},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,U54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10737509161488777},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,V54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5490808446522693E-3},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,W54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3114572442853765E-5},null,{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,Y54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28172701719217103},null,null,{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AB54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.2498130762173343},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AC54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11936879422804701},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AD54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.6279840258326275E-4},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AE54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.4231429192926363E-6},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AF54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.9410655939962043},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AG54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20466651947682421},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AH54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3560233590775564E-3},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AI54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.0824630983632982E-6},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AJ54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3222291253391556},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AK54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29191414295002771},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AL54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1728465529334373E-3},{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AM54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3274126367881431E-5},null,{"$f":"IF($B55<'A1.3.10'!$S$28,\"\",IF($B55>'A1.3.10'!$S$71,AO54,IF(OR(VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B55,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.97751079379150674}]
[null,2040,null,{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,D55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40589416424831315},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,E55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.625909387474745E-2},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,F55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8259337265867402E-4},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,G55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.507636846323123E-6},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,H55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.51644059893334504},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,I55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.4044810325550353E-2},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,J55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.1233170278493427E-4},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,K55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.6132095561600946E-6},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,L55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,M55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16538516172907869},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,N55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,O55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,P55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30289777297543785},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,Q55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16984753741887332},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,R55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6660488308427668E-3},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,S55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7217442986068913E-5},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,T55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.4404784297345441},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,U55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10765472332284234},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,V55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5531150402542013E-3},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,W55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3148726083480609E-5},null,{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,Y55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28243116783759104},null,null,{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AB55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.2330523151757808},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AC55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11847951508880469},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AD55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.5637068731855912E-4},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AE55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.3529419553102348E-6},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AF55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.9140999878857752},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AG55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20326614777110785},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AH55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3467451598430319E-3},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AI55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,10,))))","v":8.0271611727509567E-6},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AJ55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3140570679767039},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AK55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29119608918820145},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AL55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1650419485384344E-3},{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AM55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3216876404509365E-5},null,{"$f":"IF($B56<'A1.3.10'!$S$28,\"\",IF($B56>'A1.3.10'!$S$71,AO55,IF(OR(VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B56,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.96828214819133951}]
[null,2041,null,{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,D56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40498330587412379},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,E56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6065521695282116E-2},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,F56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8038835598008591E-4},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,G56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4930331982794648E-6},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,H56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.52006877357466175},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,I56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.4565000844458301E-2},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,J56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.1733608049185391E-4},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,K56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.6526443035639971E-6},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,L56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,M56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16442640459470698},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,N56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,O56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,P56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29492551478747087},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,Q56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.1653771565124959},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,R56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.5958785241666279E-3},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,S56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6764280523125769E-5},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,T56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44287019236277836},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,U56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10823927985640892},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,V56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5615483306490731E-3},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,W56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3220122614008358E-5},null,{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,Y56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28293894056233548},null,null,{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AB56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.2183294871885346},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AC56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11769836298197306},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AD56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.5072451493064594E-4},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AE56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.2912766935306902E-6},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AF56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8937409218181283},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AG56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20220886539595231},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AH56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3397401079101765E-3},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AI56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.9854081503045464E-6},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AJ56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.3012751653558134},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AK56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.29007298238006796},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AL56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1528347785508789E-3},{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AM56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3127331822965735E-5},null,{"$f":"IF($B57<'A1.3.10'!$S$28,\"\",IF($B57>'A1.3.10'!$S$71,AO56,IF(OR(VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B57,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.95910350629940377}]
[null,2042,null,{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,D57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40466463253720042},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,E57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.5997798442014967E-2},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,F57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7961690781333578E-4},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,G57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4879239591428449E-6},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,H57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.52026082905324622},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,I57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.459253685056072E-2},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,J57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.1760098454155829E-4},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,K57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.6547317607661026E-6},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,L57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,M57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16347886094710257},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,N57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,O57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,P57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29544174236435161},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,Q57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16566662705504762},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,R57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6004222615281544E-3},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,S57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6793624148816611E-5},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,T57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44146861166213447},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,U57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10789672782126526},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,V57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.556606394973331E-3},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,W57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3178284014266334E-5},null,{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,Y57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28327704674519794},null,null,{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AB57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.205414016506015},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AC57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11701310420267387},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AD57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.4577146012298858E-4},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AE57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.2371813878371436E-6},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AF57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8780616213128996},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AG57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20139461153853747},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AH57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3343452477557361E-3},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AI57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.9532525404271773E-6},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AJ57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.289327805075458},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AK57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28902320426267236},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AL57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1414246260743212E-3},{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AM57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.3043633690646455E-5},null,{"$f":"IF($B58<'A1.3.10'!$S$28,\"\",IF($B58>'A1.3.10'!$S$71,AO57,IF(OR(VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B58,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.94996626013280383}]
[null,{"$f":"B58+1","v":2043},null,{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,D58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40484202809833109},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,E58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6035497876272335E-2},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,F58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8004634907674693E-4},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,G58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4907681140769918E-6},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,H58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.52618620676459871},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,I58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.5442089479944463E-2},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,J58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.257739175051737E-4},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,K58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.7191348825615576E-6},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,L58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,M58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16255449089746396},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,N58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,O58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,P58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.29675058040757996},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,Q58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.16640054766574983},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,R58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6119424060991564E-3},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,S58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.6868021672990915E-5},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,T58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44486062927047809},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,U58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10872575074834141},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,V58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5685665573983115E-3},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,W58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3279539166372947E-5},null,{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,Y58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28346892332818963},null,null,{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AB58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1939347720207789},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AC58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11640404757155344},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AD58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.4136919492619412E-4},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AE58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.1891015884380957E-6},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AF58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8656134561783233},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AG58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20074815626617468},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AH58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3300621414999419E-3},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AI58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.9277234460888801E-6},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AJ58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2806469422570266},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AK58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28826044331690209},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AL58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1331340944370321E-3},{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AM58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2982819252329294E-5},null,{"$f":"IF($B59<'A1.3.10'!$S$28,\"\",IF($B59>'A1.3.10'!$S$71,AO58,IF(OR(VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B59,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.9411745246895179}]
[null,2044,null,{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,D59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4046402099348097},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,E59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.5992608242850141E-2},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,F59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7955778528986551E-4},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,G59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.48753239542698E-6},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,H59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53234639287883856},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,I59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6325307827497052E-2},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,J59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3427072405619193E-4},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,K59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.7860901444747266E-6},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,L59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,M59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1616539673428754},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,N59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,O59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,P59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.31222652325770073},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,Q59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17507856056926954},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,R59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7481587240220343E-3},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,S59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7747711744859557E-5},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,T59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44499880099964373},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,U59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10875952048204514},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,V59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5690537471815533E-3},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,W59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3283663732064789E-5},null,{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,Y59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28352094578225834},null,null,{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AB59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1835665910851314},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AC59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11585394086726344},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AD59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.3739302017481817E-4},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AE59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.1456753803666429E-6},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AF59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8555210080989744},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AG59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.20022403755458876},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AH59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3265895793160688E-3},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AI59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.9070255314696089E-6},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AJ59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2719957881107153},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AK59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28750029278156203},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AL59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1248719356344792E-3},{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AM59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2922212940352327E-5},null,{"$f":"IF($B60<'A1.3.10'!$S$28,\"\",IF($B60>'A1.3.10'!$S$71,AO59,IF(OR(VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B60,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.93266261130075268}]
[null,2045,null,{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,D60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40454744233215412},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,E60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.5972893622511065E-2},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,F60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7933321238491714E-4},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,G60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4860450671469479E-6},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,H60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53476628455935027},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,I60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.667226045062922E-2},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,J60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3760850494501869E-4},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,K60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.8123920253376483E-6},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,L60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,M60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.16076684923176679},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,N60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,O60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,P60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30601433604141887},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,Q60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17159512557961698},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,R60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.693480228692563E-3},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,S60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7394595978558455E-5},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,T60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44430820991334291},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,U60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10859073720616545},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,V60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5666187416730074E-3},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,W60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3263048890527746E-5},null,{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,Y60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28342058094608091},null,null,{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AB60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1740515681062602},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AC60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11534910033982299},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AD60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.3374402963711717E-4},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AE60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.1058225488767454E-6},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AF60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8470328543405894},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AG60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.19978323268974221},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AH60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.323669015195201E-3},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AI60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8896177548444508E-6},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AJ60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2623666841502192},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AK60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28665421277805897},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AL60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1156758001012986E-3},{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AM60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2854755527292904E-5},null,{"$f":"IF($B61<'A1.3.10'!$S$28,\"\",IF($B61>'A1.3.10'!$S$71,AO60,IF(OR(VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B61,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.92411513519041577}]
[null,2046,null,{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,D61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40462808277831924},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,E61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.5990031025382427E-2},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,F61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7952842772662291E-4},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,G61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4873379626477735E-6},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,H61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53474897382777231},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,I61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6669778519814838E-2},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,J61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3758462807916648E-4},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,K61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.8122038744368118E-6},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,L61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,M61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1598865858516193},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,N61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,O61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,P61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30589309473955129},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,Q61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17152714047575376},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,R61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6924130857158462E-3},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,S61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7387704329333187E-5},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,T61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44394054711812692},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,U61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1085008789206668},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,V61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5653223725923785E-3},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,W61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3252073784690452E-5},null,{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,Y61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28321343732166288},null,null,{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AB61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1642530614948927},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AC61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11482921896309944},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AD61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.2998632374529989E-4},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AE61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.0647823712857293E-6},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AF61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8378366525480829},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AG61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.19930565763589231},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AH61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.320504829228739E-3},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AI61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8707578907137282E-6},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AJ61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2539936045001245},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AK61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28591849580078393},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AL61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.1076792122974616E-3},{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AM61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2796097287143754E-5},null,{"$f":"IF($B62<'A1.3.10'!$S$28,\"\",IF($B62>'A1.3.10'!$S$71,AO61,IF(OR(VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B62,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.91573543166673244}]
[null,2047,null,{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,D62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40469676968320878},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,E62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6004628106835429E-2},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,F62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7969470579484263E-4},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,G62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.488439208914635E-6},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,H62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53472962389906187},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,I62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6667004218560972E-2},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,J62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3755793852823745E-4},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,K62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.8119935594364571E-6},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,L62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,M62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.15902287107034296},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,N62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,O62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,P62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30657464177821653},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,Q62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17190931260272349},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,R62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.6984119336695587E-3},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,S62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7426445113609252E-5},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,T62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.4447180126633094},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,U62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10869089466833941},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,V62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5680636950953443E-3},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,W62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3275281916582651E-5},null,{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,Y62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28283045680932306},null,null,{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AB62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1561416310953474},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AC62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11439884913527074},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AD62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.2687560789722618E-4},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AE62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,8,))))","v":9.030808363070202E-6},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AF62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8320455996215164},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AG62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.19900491799623951},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AH62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3185122709079534E-3},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AI62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8588814145518123E-6},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AJ62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2457749800441746},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AK62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28519635033044644},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AL62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0998301346778514E-3},{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AM62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.273852109449075E-5},null,{"$f":"IF($B63<'A1.3.10'!$S$28,\"\",IF($B63>'A1.3.10'!$S$71,AO62,IF(OR(VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B63,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.90892889475528349}]
[null,2048,null,{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,D63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.40475321803420505},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,E63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6016624297065664E-2},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,F63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7983135662767533E-4},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,G63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4893442363853735E-6},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,H63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53471075834416981},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,I63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6664299364534075E-2},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,J63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3753191707897888E-4},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,K63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.8117885091107831E-6},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,L63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,M63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.15817674004210622},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,N63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,O63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,P63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30721762663433377},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,Q63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17226986128994676},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,R63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7040713645959131E-3},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,S63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7462993930037832E-5},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,T63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44545509150956397},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,U63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10887103974220483},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,V63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5706626151892546E-3},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,W63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3297284464714623E-5},null,{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,Y63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28232595012820499},null,null,{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AB63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1483815517104876},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AC63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11398712101035377},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AD63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.2389963439615931E-4},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AE63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9983059574785628E-6},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AF63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8268496059819976},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AG63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.19873508083974964},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AH63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3167244577947843E-3},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AI63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8482253049669525E-6},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AJ63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2367639607674881},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AK63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28440457954341752},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AL63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0912242919223392E-3},{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AM63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2675393720237896E-5},null,{"$f":"IF($B64<'A1.3.10'!$S$28,\"\",IF($B64>'A1.3.10'!$S$71,AO63,IF(OR(VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B64,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.90237359706211928}]
[null,2049,null,{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,D64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4047958550790019},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,E64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6025685360696574E-2},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,F64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.7993457288781728E-4},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,G64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4900278293713737E-6},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,H64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53469251359528303},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,I64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.666168351873584E-2},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,J64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3750675191367571E-4},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,K64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.8115902063456392E-6},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,L64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,M64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.15734700115695932},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,N64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,O64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,P64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30782030206631572},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,Q64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17260780678548293},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,R64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7093759996053733E-3},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,S64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7497251461175557E-5},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,T64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44615252086227108},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,U64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.10904149431826242},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,V64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5731217322403597E-3},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,W64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3318103435411671E-5},null,{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,Y64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28167761638355998},null,null,{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AB64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1409111263192155},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AC64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11359076111683494},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AD64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.210347425692151E-4},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AE64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.967016741999279E-6},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AF64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8220977832417597},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AG64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.19848831026508656},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AH64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3150894729206998E-3},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AI64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8384801152379514E-6},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AJ64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2288341411701862},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AK64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28370781047537247},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AL64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0836510331778465E-3},{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AM64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2619840771774936E-5},null,{"$f":"IF($B65<'A1.3.10'!$S$28,\"\",IF($B65>'A1.3.10'!$S$71,AO64,IF(OR(VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B65,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89621837127822179}]
[null,2050,null,{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,D65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,E65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,F65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,G65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,H65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,I65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,J65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,K65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,L65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,M65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,N65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,O65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,P65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,Q65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,R65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,S65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,T65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,U65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,V65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,W65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,Y65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AB65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AC65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AD65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AE65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AF65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AG65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AH65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AI65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AJ65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AK65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AL65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AM65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B66<'A1.3.10'!$S$28,\"\",IF($B66>'A1.3.10'!$S$71,AO65,IF(OR(VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B66,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2051,null,{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,D66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,E66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,F66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,G66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,H66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,I66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,J66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,K66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,L66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,M66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,N66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,O66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,P66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,Q66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,R66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,S66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,T66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,U66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,V66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,W66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,Y66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AB66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AC66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AD66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AE66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AF66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AG66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AH66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AI66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AJ66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AK66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AL66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AM66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B67<'A1.3.10'!$S$28,\"\",IF($B67>'A1.3.10'!$S$71,AO66,IF(OR(VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B67,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2052,null,{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,D67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,E67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,F67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,G67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,H67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,I67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,J67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,K67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,L67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,M67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,N67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,O67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,P67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,Q67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,R67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,S67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,T67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,U67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,V67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,W67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,Y67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AB67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AC67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AD67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AE67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AF67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AG67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AH67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AI67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AJ67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AK67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AL67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AM67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B68<'A1.3.10'!$S$28,\"\",IF($B68>'A1.3.10'!$S$71,AO67,IF(OR(VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B68,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2053,null,{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,D68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,E68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,F68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,G68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,H68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,I68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,J68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,K68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,L68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,M68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,N68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,O68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,P68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,Q68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,R68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,S68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,T68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,U68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,V68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,W68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,Y68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AB68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AC68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AD68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AE68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AF68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AG68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AH68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AI68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AJ68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AK68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AL68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AM68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B69<'A1.3.10'!$S$28,\"\",IF($B69>'A1.3.10'!$S$71,AO68,IF(OR(VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B69,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2054,null,{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,D69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,E69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,F69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,G69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,H69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,I69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,J69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,K69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,L69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,M69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,N69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,O69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,P69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,Q69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,R69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,S69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,T69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,U69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,V69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,W69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,Y69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AB69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AC69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AD69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AE69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AF69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AG69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AH69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AI69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AJ69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AK69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AL69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AM69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B70<'A1.3.10'!$S$28,\"\",IF($B70>'A1.3.10'!$S$71,AO69,IF(OR(VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B70,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2055,null,{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,D70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,E70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,F70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,G70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,H70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,I70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,J70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,K70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,L70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,M70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,N70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,O70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,P70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,Q70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,R70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,S70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,T70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,U70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,V70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,W70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,Y70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AB70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AC70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AD70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AE70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AF70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AG70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AH70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AI70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AJ70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AK70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AL70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AM70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B71<'A1.3.10'!$S$28,\"\",IF($B71>'A1.3.10'!$S$71,AO70,IF(OR(VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B71,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2056,null,{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,D71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,E71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,F71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,G71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,H71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,I71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,J71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,K71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,L71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,M71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,N71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,O71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,P71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,Q71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,R71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,S71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,T71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,U71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,V71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,W71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,Y71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AB71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AC71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AD71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AE71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AF71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AG71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AH71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AI71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AJ71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AK71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AL71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AM71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B72<'A1.3.10'!$S$28,\"\",IF($B72>'A1.3.10'!$S$71,AO71,IF(OR(VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B72,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2057,null,{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,D72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,E72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,F72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,G72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,H72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,I72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,J72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,K72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,L72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,M72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,N72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,O72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,P72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,Q72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,R72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,S72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,T72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,U72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,V72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,W72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,Y72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AB72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AC72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AD72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AE72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AF72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AG72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AH72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AI72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AJ72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AK72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AL72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AM72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B73<'A1.3.10'!$S$28,\"\",IF($B73>'A1.3.10'!$S$71,AO72,IF(OR(VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B73,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2058,null,{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,D73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,E73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,F73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,G73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,H73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,I73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,J73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,K73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,L73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,M73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,N73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,O73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,P73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,Q73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,R73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,S73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,T73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,U73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,V73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,W73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,Y73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AB73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AC73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AD73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AE73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AF73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AG73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AH73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AI73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AJ73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AK73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AL73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AM73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B74<'A1.3.10'!$S$28,\"\",IF($B74>'A1.3.10'!$S$71,AO73,IF(OR(VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B74,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2059,null,{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,D74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,E74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,F74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,G74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,H74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,I74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,J74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,K74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,L74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,M74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,N74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,O74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,P74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,Q74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,R74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,S74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,T74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,U74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,V74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,W74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,Y74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AB74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AC74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AD74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AE74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AF74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AG74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AH74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AI74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AJ74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AK74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AL74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AM74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B75<'A1.3.10'!$S$28,\"\",IF($B75>'A1.3.10'!$S$71,AO74,IF(OR(VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B75,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2060,null,{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,D75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,E75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,F75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,G75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,H75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,I75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,J75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,K75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,L75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,M75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,N75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,O75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,P75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,Q75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,R75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,S75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,T75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,U75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,V75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,W75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,Y75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AB75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AC75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AD75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AE75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AF75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AG75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AH75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AI75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AJ75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AK75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AL75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AM75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B76<'A1.3.10'!$S$28,\"\",IF($B76>'A1.3.10'!$S$71,AO75,IF(OR(VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B76,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2061,null,{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,D76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,E76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,F76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,G76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,H76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,I76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,J76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,K76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,L76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,M76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,N76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,O76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,P76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,Q76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,R76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,S76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,T76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,U76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,V76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,W76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,Y76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AB76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AC76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AD76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AE76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AF76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AG76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AH76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AI76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AJ76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AK76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AL76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AM76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B77<'A1.3.10'!$S$28,\"\",IF($B77>'A1.3.10'!$S$71,AO76,IF(OR(VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B77,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2062,null,{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,D77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,E77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,F77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,G77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,H77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,I77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,J77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,K77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,L77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,M77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,N77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,O77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,P77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,Q77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,R77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,S77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,T77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,U77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,V77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,W77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,Y77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AB77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AC77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AD77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AE77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AF77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AG77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AH77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AI77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AJ77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AK77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AL77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AM77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B78<'A1.3.10'!$S$28,\"\",IF($B78>'A1.3.10'!$S$71,AO77,IF(OR(VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B78,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2063,null,{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,D78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,E78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,F78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,G78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,H78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,I78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,J78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,K78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,L78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,M78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,N78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,O78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,P78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,Q78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,R78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,S78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,T78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,U78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,V78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,W78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,Y78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AB78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AC78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AD78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AE78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AF78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AG78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AH78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AI78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AJ78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AK78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AL78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AM78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B79<'A1.3.10'!$S$28,\"\",IF($B79>'A1.3.10'!$S$71,AO78,IF(OR(VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B79,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2064,null,{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,D79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,E79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,F79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,G79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,H79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,I79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,J79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,K79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,L79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,M79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,N79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,O79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,P79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,Q79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,R79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,S79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,T79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,U79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,V79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,W79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,Y79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AB79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AC79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AD79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AE79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AF79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AG79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AH79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AI79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AJ79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AK79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AL79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AM79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B80<'A1.3.10'!$S$28,\"\",IF($B80>'A1.3.10'!$S$71,AO79,IF(OR(VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B80,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2065,null,{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,D80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,E80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,F80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,G80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,H80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,I80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,J80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,K80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,L80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,M80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,N80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,O80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,P80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,Q80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,R80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,S80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,T80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,U80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,V80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,W80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,Y80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AB80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AC80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AD80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AE80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AF80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AG80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AH80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AI80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AJ80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AK80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AL80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AM80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B81<'A1.3.10'!$S$28,\"\",IF($B81>'A1.3.10'!$S$71,AO80,IF(OR(VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B81,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2066,null,{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,D81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,E81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,F81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,G81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,H81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,I81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,J81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,K81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,L81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,M81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,N81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,O81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,P81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,Q81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,R81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,S81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,T81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,U81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,V81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,W81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,Y81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AB81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AC81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AD81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AE81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AF81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AG81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AH81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AI81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AJ81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AK81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AL81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AM81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B82<'A1.3.10'!$S$28,\"\",IF($B82>'A1.3.10'!$S$71,AO81,IF(OR(VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B82,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2067,null,{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,D82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,E82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,F82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,G82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,H82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,I82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,J82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,K82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,L82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,M82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,N82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,O82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,P82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,Q82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,R82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,S82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,T82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,U82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,V82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,W82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,Y82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AB82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AC82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AD82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AE82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AF82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AG82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AH82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AI82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AJ82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AK82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AL82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AM82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B83<'A1.3.10'!$S$28,\"\",IF($B83>'A1.3.10'!$S$71,AO82,IF(OR(VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B83,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2068,null,{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,D83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,E83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,F83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,G83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,H83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,I83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,J83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,K83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,L83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,M83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,N83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,O83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,P83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,Q83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,R83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,S83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,T83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,U83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,V83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,W83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,Y83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AB83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AC83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AD83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AE83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AF83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AG83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AH83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AI83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AJ83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AK83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AL83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AM83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B84<'A1.3.10'!$S$28,\"\",IF($B84>'A1.3.10'!$S$71,AO83,IF(OR(VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B84,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2069,null,{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,D84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,E84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,F84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,G84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,H84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,I84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,J84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,K84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,L84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,M84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,N84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,O84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,P84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,Q84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,R84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,S84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,T84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,U84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,V84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,W84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,Y84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AB84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AC84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AD84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AE84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AF84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AG84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AH84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AI84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AJ84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AK84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AL84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AM84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B85<'A1.3.10'!$S$28,\"\",IF($B85>'A1.3.10'!$S$71,AO84,IF(OR(VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B85,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,{"$f":"B85+1","v":2070},null,{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,D85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,E85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,F85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,G85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,H85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,I85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,J85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,K85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,L85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,M85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,N85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,O85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,P85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,Q85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,R85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,S85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,T85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,U85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,V85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,W85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,Y85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AB85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AC85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AD85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AE85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AF85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AG85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AH85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AI85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AJ85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AK85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AL85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AM85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B86<'A1.3.10'!$S$28,\"\",IF($B86>'A1.3.10'!$S$71,AO85,IF(OR(VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B86,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2071,null,{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,D86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,E86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,F86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,G86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,H86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,I86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,J86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,K86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,L86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,M86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,N86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,O86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,P86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,Q86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,R86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,S86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,T86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,U86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,V86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,W86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,Y86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AB86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AC86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AD86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AE86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AF86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AG86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AH86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AI86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AJ86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AK86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AL86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AM86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B87<'A1.3.10'!$S$28,\"\",IF($B87>'A1.3.10'!$S$71,AO86,IF(OR(VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B87,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2072,null,{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,D87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,E87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,F87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,G87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,H87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,I87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,J87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,K87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,L87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,M87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,N87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,O87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,P87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,Q87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,R87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,S87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,T87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,U87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,V87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,W87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,Y87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AB87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AC87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AD87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AE87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AF87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AG87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AH87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AI87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AJ87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AK87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AL87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AM87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B88<'A1.3.10'!$S$28,\"\",IF($B88>'A1.3.10'!$S$71,AO87,IF(OR(VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B88,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2073,null,{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,D88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,E88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,F88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,G88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,H88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,I88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,J88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,K88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,L88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,M88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,N88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,O88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,P88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,Q88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,R88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,S88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,T88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,U88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,V88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,W88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,Y88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AB88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AC88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AD88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AE88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AF88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AG88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AH88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AI88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AJ88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AK88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AL88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AM88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B89<'A1.3.10'!$S$28,\"\",IF($B89>'A1.3.10'!$S$71,AO88,IF(OR(VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B89,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2074,null,{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,D89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,E89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,F89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,G89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,H89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,I89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,J89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,K89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,L89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,M89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,N89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,O89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,P89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,Q89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,R89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,S89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,T89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,U89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,V89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,W89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,Y89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AB89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AC89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AD89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AE89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AF89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AG89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AH89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AI89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AJ89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AK89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AL89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AM89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B90<'A1.3.10'!$S$28,\"\",IF($B90>'A1.3.10'!$S$71,AO89,IF(OR(VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B90,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2075,null,{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,D90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,E90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,F90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,G90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,H90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,I90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,J90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,K90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,L90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,M90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,N90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,O90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,P90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,Q90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,R90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,S90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,T90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,U90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,V90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,W90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,Y90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AB90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AC90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AD90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AE90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AF90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AG90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AH90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AI90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AJ90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AK90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AL90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AM90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B91<'A1.3.10'!$S$28,\"\",IF($B91>'A1.3.10'!$S$71,AO90,IF(OR(VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B91,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2076,null,{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,D91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,E91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,F91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,G91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,H91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,I91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,J91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,K91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,L91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,M91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,N91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,O91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,P91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,Q91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,R91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,S91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,T91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,U91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,V91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,W91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,Y91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AB91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AC91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AD91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AE91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AF91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AG91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AH91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AI91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AJ91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AK91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AL91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AM91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B92<'A1.3.10'!$S$28,\"\",IF($B92>'A1.3.10'!$S$71,AO91,IF(OR(VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B92,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2077,null,{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,D92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,E92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,F92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,G92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,H92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,I92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,J92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,K92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,L92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,M92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,N92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,O92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,P92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,Q92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,R92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,S92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,T92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,U92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,V92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,W92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,Y92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AB92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AC92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AD92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AE92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AF92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AG92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AH92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AI92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AJ92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AK92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AL92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AM92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B93<'A1.3.10'!$S$28,\"\",IF($B93>'A1.3.10'!$S$71,AO92,IF(OR(VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B93,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2078,null,{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,D93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,E93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,F93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,G93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,H93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,I93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,J93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,K93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,L93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,M93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,N93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,O93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,P93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,Q93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,R93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,S93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,T93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,U93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,V93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,W93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,Y93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AB93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AC93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AD93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AE93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AF93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AG93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AH93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AI93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AJ93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AK93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AL93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AM93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B94<'A1.3.10'!$S$28,\"\",IF($B94>'A1.3.10'!$S$71,AO93,IF(OR(VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B94,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2079,null,{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,D94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,E94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,F94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,G94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,H94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,I94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,J94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,K94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,L94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,M94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,N94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,O94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,P94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,Q94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,R94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,S94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,T94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,U94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,V94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,W94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,Y94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AB94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AC94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AD94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AE94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AF94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AG94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AH94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AI94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AJ94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AK94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AL94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AM94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B95<'A1.3.10'!$S$28,\"\",IF($B95>'A1.3.10'!$S$71,AO94,IF(OR(VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B95,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2080,null,{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,D95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,E95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,F95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,G95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,H95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,I95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,J95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,K95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,L95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,M95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,N95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,O95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,P95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,Q95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,R95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,S95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,T95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,U95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,V95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,W95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,Y95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AB95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AC95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AD95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AE95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AF95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AG95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AH95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AI95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AJ95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AK95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AL95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AM95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B96<'A1.3.10'!$S$28,\"\",IF($B96>'A1.3.10'!$S$71,AO95,IF(OR(VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B96,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2081,null,{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,D96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,E96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,F96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,G96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,H96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,I96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,J96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,K96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,L96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,M96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,N96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,O96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,P96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,Q96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,R96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,S96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,T96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,U96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,V96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,W96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,Y96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AB96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AC96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AD96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AE96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AF96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AG96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AH96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AI96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AJ96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AK96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AL96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AM96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B97<'A1.3.10'!$S$28,\"\",IF($B97>'A1.3.10'!$S$71,AO96,IF(OR(VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B97,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2082,null,{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,D97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,E97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,F97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,G97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,H97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,I97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,J97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,K97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,L97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,M97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,N97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,O97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,P97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,Q97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,R97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,S97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,T97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,U97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,V97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,W97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,Y97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AB97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AC97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AD97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AE97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AF97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AG97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AH97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AI97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AJ97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AK97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AL97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AM97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B98<'A1.3.10'!$S$28,\"\",IF($B98>'A1.3.10'!$S$71,AO97,IF(OR(VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B98,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2083,null,{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,D98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,E98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,F98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,G98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,H98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,I98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,J98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,K98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,L98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,M98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,N98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,O98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,P98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,Q98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,R98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,S98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,T98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,U98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,V98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,W98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,Y98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AB98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AC98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AD98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AE98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AF98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AG98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AH98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AI98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AJ98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AK98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AL98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AM98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B99<'A1.3.10'!$S$28,\"\",IF($B99>'A1.3.10'!$S$71,AO98,IF(OR(VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B99,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2084,null,{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,D99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,E99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,F99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,G99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,H99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,I99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,J99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,K99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,L99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,M99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,N99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,O99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,P99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,Q99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,R99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,S99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,T99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,U99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,V99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,W99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,Y99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AB99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AC99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AD99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AE99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AF99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AG99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AH99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AI99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AJ99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AK99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AL99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AM99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B100<'A1.3.10'!$S$28,\"\",IF($B100>'A1.3.10'!$S$71,AO99,IF(OR(VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B100,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2085,null,{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,D100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,E100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,F100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,G100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,H100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,I100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,J100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,K100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,L100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,M100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,N100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,O100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,P100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,Q100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,R100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,S100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,T100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,U100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,V100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,W100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,Y100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AB100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AC100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AD100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AE100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AF100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AG100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AH100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AI100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AJ100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AK100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AL100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AM100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B101<'A1.3.10'!$S$28,\"\",IF($B101>'A1.3.10'!$S$71,AO100,IF(OR(VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B101,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2086,null,{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,D101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,E101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,F101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,G101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,H101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,I101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,J101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,K101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,L101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,M101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,N101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,O101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,P101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,Q101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,R101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,S101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,T101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,U101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,V101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,W101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,Y101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AB101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AC101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AD101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AE101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AF101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AG101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AH101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AI101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AJ101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AK101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AL101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AM101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B102<'A1.3.10'!$S$28,\"\",IF($B102>'A1.3.10'!$S$71,AO101,IF(OR(VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B102,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2087,null,{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,D102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,E102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,F102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,G102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,H102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,I102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,J102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,K102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,L102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,M102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,N102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,O102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,P102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,Q102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,R102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,S102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,T102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,U102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,V102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,W102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,Y102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AB102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AC102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AD102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AE102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AF102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AG102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AH102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AI102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AJ102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AK102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AL102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AM102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B103<'A1.3.10'!$S$28,\"\",IF($B103>'A1.3.10'!$S$71,AO102,IF(OR(VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B103,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2088,null,{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,D103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,E103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,F103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,G103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,H103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,I103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,J103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,K103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,L103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,M103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,N103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,O103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,P103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,Q103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,R103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,S103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,T103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,U103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,V103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,W103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,Y103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AB103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AC103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AD103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AE103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AF103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AG103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AH103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AI103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AJ103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AK103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AL103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AM103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B104<'A1.3.10'!$S$28,\"\",IF($B104>'A1.3.10'!$S$71,AO103,IF(OR(VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B104,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,2089,null,{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,D104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!D$29=\"\"),\"\",'Fuel consumption'!D$29 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,))))","v":0.4048298164333235},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,E104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!E$29=\"\"),\"\",'Fuel consumption'!E$29 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,))))","v":8.6032902699373942E-2},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,F104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!F$29=\"\"),\"\",'Fuel consumption'!F$29 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,))))","v":-9.8001678693429095E-4},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,G104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,)=\"\",'Fuel consumption'!G$29=\"\"),\"\",'Fuel consumption'!G$29 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,2,))))","v":6.4905723263861157E-6},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,H104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!D$30=\"\"),\"\",'Fuel consumption'!D$30  * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,))))","v":0.53467442284814348},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,I104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!E$30=\"\"),\"\",'Fuel consumption'!E$30  * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,))))","v":7.6659089752979706E-2},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,J104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!F$30=\"\"),\"\",'Fuel consumption'!F$30  * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,))))","v":-7.3748179916452862E-4},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,K104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,)=\"\",'Fuel consumption'!G$30=\"\"),\"\",'Fuel consumption'!G$30  * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,3,))))","v":5.811393577430462E-6},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,L104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!D$38=\"\"),\"\",'Fuel consumption'!D$38 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,M104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!E$38=\"\"),\"\",'Fuel consumption'!E$38 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,))))","v":0.1565313471352538},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,N104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!F$38=\"\"),\"\",'Fuel consumption'!F$38 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,O104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,)=\"\", 'Fuel consumption'!G$38=\"\"),\"\",'Fuel consumption'!G$38 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,4,))))","v":""},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,P104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!D$31=\"\"),\"\",'Fuel consumption'!D$31 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.30842564781295523},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,Q104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!E$31=\"\"),\"\",'Fuel consumption'!E$31 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,))))","v":0.17294724963890415},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,R104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!F$31=\"\"),\"\",'Fuel consumption'!F$31 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,))))","v":-2.7147041382187096E-3},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,S104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,)=\"\",'Fuel consumption'!G$31=\"\"),\"\",'Fuel consumption'!G$31 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,5,))))","v":1.7531660779465496E-5},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,T104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!D$32=\"\"),\"\",'Fuel consumption'!D$32 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.44686964479451435},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,U104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!E$32=\"\"),\"\",'Fuel consumption'!E$32 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,))))","v":0.1092167623298206},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,V104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!F$32=\"\"),\"\",'Fuel consumption'!F$32 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,))))","v":-1.5756502918467053E-3},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,W104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,)=\"\",'Fuel consumption'!G$32=\"\"),\"\",'Fuel consumption'!G$32 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,6,))))","v":1.3339510309202649E-5},null,{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,Y104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,7,))))","v":0.28090998372703868},null,null,{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AB104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!D$33=\"\"),\"\",'Fuel consumption'!D$33 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,))))","v":2.1336509618188084},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AC104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!E$33=\"\"),\"\",'Fuel consumption'!E$33 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,))))","v":0.11320555707856526},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AD104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!F$33=\"\"),\"\",'Fuel consumption'!F$33 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,))))","v":-8.1825048533484314E-4},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AE104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,)=\"\",'Fuel consumption'!G$33=\"\"),\"\",'Fuel consumption'!G$33 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,8,))))","v":8.9366081856493749E-6},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AF104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!D$34=\"\"),\"\",'Fuel consumption'!D$34 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,))))","v":3.8176706761952373},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AG104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!E$34=\"\"),\"\",'Fuel consumption'!E$34 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,))))","v":0.1982584027517624},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AH104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!F$34=\"\"),\"\",'Fuel consumption'!F$34 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,))))","v":-1.3135662146990233E-3},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AI104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,)=\"\",'Fuel consumption'!G$34=\"\"),\"\",'Fuel consumption'!G$34 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,10,))))","v":7.8294008628168454E-6},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AJ104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!D$35=\"\"),\"\",'Fuel consumption'!D$35 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,))))","v":3.2204287916766017},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AK104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$35=\"\"),\"\",'Fuel consumption'!E$35 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,))))","v":0.28296925804534867},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AL104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!F$35=\"\"),\"\",'Fuel consumption'!F$35 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,))))","v":-3.0756236265298484E-3},{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AM104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!G$35=\"\"),\"\",'Fuel consumption'!G$35 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,12,))))","v":2.2560956462806659E-5},null,{"$f":"IF($B105<'A1.3.10'!$S$28,\"\",IF($B105>'A1.3.10'!$S$71,AO104,IF(OR(VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,13,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B105,'A1.3.10'!$S$28:$AE$71,13,))))","v":0.89041058417191077}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106<'A1.3.10'!$S$28,\"\",IF($B106>'A1.3.10'!$S$71,Y105,IF(OR(VLOOKUP($B106,'A1.3.10'!$S$28:$AE$71,7,)=\"\", 'Fuel consumption'!E$39=\"\"),\"\",'Fuel consumption'!E$39 * VLOOKUP($B106,'A1.3.10'!$S$28:$AE$71,7,))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106<'A1.3.10'!$S$28,\"\",IF($B106>'A1.3.10'!$S$71,AO105,IF(OR(VLOOKUP($B106,'A1.3.10'!$S$28:$AE$71,12,)=\"\",'Fuel consumption'!E$42=\"\"),\"\",'Fuel consumption'!E$42 * VLOOKUP($B106,'A1.3.10'!$S$28:$AE$71,12,))))","v":""}]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.12","index":40,"n_rows":108,"n_cols":71,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,35,0,50],[0,59,0,70],[9,0,9,1],[10,0,10,1],[11,0,11,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[0,3,0,18],[0,19,0,34]]}
[]
[]
["TAG Table A 1.3.12"]
["Forecast fuel cost parameters - Work"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"1 Electric cars are treated as not existing before 2011. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Fuel costs are estimated using a function of the form:",null,null,null,{"$f":"'Fuel consumption'!I7","v":"L = a/v + b + c.v + d.v2"}]
["Links:",null,null,null,"Where:"]
["Contents",null,null,null,"L = costs, expressed in pence per kilometre;"]
["TAG Unit 3.5.6",null,null,null,"v = average speed in kilometres per hour; and"]
["TAG Unit A 1.3",null,null,null,"a, b, c, d are parameters defined for each vehicle category."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"Other types of electric vehicle are included for future use, but no data exist at present."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010},null,null,"This table adds the fuel cost and duty in Table A 1.3.7, multiplies by the parameters in Table A 1.3.8, and adjusts for forecast fuel efficiency from Table A 1.3.10."]
[null,null,null,null,"Table A 1.3.7 has already adjusted for deflators, so these are automatically included here."]
["Sheet Navigation:",null,null,null,"Values for average vehicles are calculated using the proportions of vehicle kilometres in Table A 1.3.9."]
["Cars","LGV",null,null,"This feeds into Table A 1.3.13, and hidden tab 'Car speeds'."]
["OGV","PSV",null,null,"Data Book source worksheets: Fuel consumption, A 1.3.7, A 1.3.8, A 1.3.9 and A 1.3.11."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Tables 10a, 10b and 14)"]
[]
[null,null,null,{"$f":"'A1.3.11'!D22","v":3},{"$f":"'A1.3.11'!E22","v":4},{"$f":"'A1.3.11'!F22","v":5},{"$f":"'A1.3.11'!G22","v":6},{"$f":"'A1.3.11'!H22","v":7},{"$f":"'A1.3.11'!I22","v":8},{"$f":"'A1.3.11'!J22","v":9},{"$f":"'A1.3.11'!K22","v":10},{"$f":"'A1.3.11'!L22","v":11},{"$f":"'A1.3.11'!M22","v":12},{"$f":"'A1.3.11'!N22","v":13},{"$f":"'A1.3.11'!O22","v":14},null,null,null,null,{"$f":"'A1.3.11'!P22","v":15},{"$f":"'A1.3.11'!Q22","v":16},{"$f":"'A1.3.11'!R22","v":17},{"$f":"'A1.3.11'!S22","v":18},{"$f":"'A1.3.11'!T22","v":19},{"$f":"'A1.3.11'!U22","v":20},{"$f":"'A1.3.11'!V22","v":21},{"$f":"'A1.3.11'!W22","v":22},{"$f":"'A1.3.11'!X22","v":23},{"$f":"'A1.3.11'!Y22","v":24},{"$f":"'A1.3.11'!Z22","v":25},{"$f":"'A1.3.11'!AA22","v":26},null,null,null,null,{"$f":"'A1.3.11'!AB22","v":27},{"$f":"'A1.3.11'!AC22","v":28},{"$f":"'A1.3.11'!AD22","v":29},{"$f":"'A1.3.11'!AE22","v":30},null,null,null,null,null,null,null,null,{"$f":"'A1.3.11'!AF22","v":31},{"$f":"'A1.3.11'!AG22","v":32},{"$f":"'A1.3.11'!AH22","v":33},{"$f":"'A1.3.11'!AI22","v":34},null,null,null,null,null,null,null,null,{"$f":"'A1.3.11'!AJ22","v":35},{"$f":"'A1.3.11'!AK22","v":36},{"$f":"'A1.3.11'!AL22","v":37},{"$f":"'A1.3.11'!AM22","v":38},null,{"$f":"'A1.3.11'!AO22","v":40}]
["Table A 1.3.12:",null,null,{"$f":"CONCATENATE(\"Average Vehicle Fuel / Energy Cost Formulae Parameter Values (p, \",$B$14,\" prices): Work (Excluding VAT)\")","v":"Average Vehicle Fuel / Energy Cost Formulae Parameter Values (p, 2023 prices): Work (Excluding VAT)"}]
[null,null,null,"Cars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSV"]
[null,null,null,"Petrol Car",null,null,null,"Diesel Car",null,null,null,"Electric Car1",null,null,null,"Average Car",null,null,null,"Petrol LGV",null,null,null,"Diesel LGV",null,null,null,"Electric LGV",null,null,null,"Average LGV",null,null,null,"OGV1 Diesel",null,null,null,"OGV1 Electric",null,null,null,"Average OGV1",null,null,null,"OGV2 Diesel",null,null,null,"OGV2 Electric",null,null,null,"Average OGV2",null,null,null,"PSV Diesel",null,null,null,"PSV Electric",null,null,null,"Average PSV"]
[null,"Year",null,"a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":66.044757443402787},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":14.035582262671277},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.15988192656802136},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":1.0588851353433753E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":70.800081496401319},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":10.150980802559165},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7655263187689217E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":7.6952837335665441E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":3.638929409719085},null,{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D27=\"\",H27=\"\",L27=\"\"),\"\",IF(D27=\"\",0,(D27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H27=\"\",0,(H27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L27=\"\",0,(L27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":67.916287372185863},{"$f":"IF(AND(E27=\"\",I27=\"\",M27=\"\"),\"\",IF(E27=\"\",0,(E27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I27=\"\",0,(I27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M27=\"\",0,(M27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":12.502174821218304},{"$f":"IF(AND(F27=\"\",J27=\"\",N27=\"\"),\"\",IF(F27=\"\",0,(F27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J27=\"\",0,(J27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N27=\"\",0,(N27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.13531906346729455},{"$f":"IF(AND(G27=\"\",K27=\"\",O27=\"\"),\"\",IF(G27=\"\",0,(G27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K27=\"\",0,(K27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O27=\"\",0,(O27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4464436023029472E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":48.5438173397105},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":27.220562736623442},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.42727348633783047},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,8,))))","v":2.7593481429801885E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":65.839808826844504},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":16.091517596342609},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.23214938674308963},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":1.9653848025535099E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":4.1801344624831742},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T27=\"\",X27=\"\",AB27=\"\"),\"\",IF(T27=\"\",0,(T27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X27=\"\",0,(X27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB27=\"\",0,(AB27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":65.166321055245987},{"$f":"IF(AND(U27=\"\",Y27=\"\",AC27=\"\"),\"\",IF(U27=\"\",0,(U27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y27=\"\",0,(Y27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC27=\"\",0,(AC27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":16.472090160105989},{"$f":"IF(AND(V27=\"\",Z27=\"\",AD27=\"\"),\"\",IF(V27=\"\",0,(V27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z27=\"\",0,(Z27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD27=\"\",0,(AD27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.23879932066718645},{"$f":"IF(AND(W27=\"\",AA27=\"\",AE27=\"\"),\"\",IF(W27=\"\",0,(W27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA27=\"\",0,(AA27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE27=\"\",0,(AE27*VLOOKUP('A1.3.12'!$B27,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.9914509249810909E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":367.69877086965414},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":19.509069167489169},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.14101167581067081},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5400737535842628E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ27=\"\",AN27=\"\"),\"\",IF(AJ27=\"\",0,(AJ27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN27=\"\",0,(AN27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":367.69877086965414},{"$f":"IF(AND(AK27=\"\",AO27=\"\"),\"\",IF(AK27=\"\",0,(AK27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO27=\"\",0,(AO27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":19.509069167489169},{"$f":"IF(AND(AL27=\"\",AP27=\"\"),\"\",IF(AL27=\"\",0,(AL27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP27=\"\",0,(AP27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.14101167581067081},{"$f":"IF(AND(AM27=\"\",AQ27=\"\"),\"\",IF(AM27=\"\",0,(AM27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ27=\"\",0,(AQ27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.5400737535842628E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":808.370279636997},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":41.980100974175926},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.27814025314415508},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6578315684298512E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV27=\"\",AZ27=\"\"),\"\",IF(AV27=\"\",0,(AV27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ27=\"\",0,(AZ27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":808.370279636997},{"$f":"IF(AND(AW27=\"\",BA27=\"\"),\"\",IF(AW27=\"\",0,(AW27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA27=\"\",0,(BA27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":41.980100974175926},{"$f":"IF(AND(AX27=\"\",BB27=\"\"),\"\",IF(AX27=\"\",0,(AX27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB27=\"\",0,(BB27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.27814025314415508},{"$f":"IF(AND(AY27=\"\",BC27=\"\"),\"\",IF(AY27=\"\",0,(AY27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC27=\"\",0,(BC27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.6578315684298512E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":471.01920800978314},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":41.387021554432984},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.44984003634809872},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,9,))))","v":3.2997605388821547E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":19.192751938659327},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B27,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B27,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH27=\"\",BL27=\"\"),\"\",IF(BH27=\"\",0,(BH27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL27=\"\",0,(BL27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":470.65218005548974},{"$f":"IF(AND(BI27=\"\",BM27=\"\"),\"\",IF(BI27=\"\",0,(BI27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM27=\"\",0,(BM27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":41.369727318368739},{"$f":"IF(AND(BJ27=\"\",BN27=\"\"),\"\",IF(BJ27=\"\",0,(BJ27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN27=\"\",0,(BN27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.44948951164445078},{"$f":"IF(AND(BK27=\"\",BO27=\"\"),\"\",IF(BK27=\"\",0,(BK27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO27=\"\",0,(BO27*VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.2971892969038048E-3}]
[null,{"$f":"B27+1","v":2011},null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":71.622240592774716},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":15.220887903755015},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.17338396345696652},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":1.1483080392666607E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":78.321789799115152},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":11.229407761533484},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10803003096193087},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":8.5128206392754476E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":3.8777121684131517},null,null,{"$f":"IF(AND(D28=\"\",H28=\"\",L28=\"\"),\"\",IF(D28=\"\",0,(D28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H28=\"\",0,(H28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L28=\"\",0,(L28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":74.40067989118451},{"$f":"IF(AND(E28=\"\",I28=\"\",M28=\"\"),\"\",IF(E28=\"\",0,(E28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I28=\"\",0,(I28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M28=\"\",0,(M28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":13.559014554137605},{"$f":"IF(AND(F28=\"\",J28=\"\",N28=\"\"),\"\",IF(F28=\"\",0,(F28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J28=\"\",0,(J28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N28=\"\",0,(N28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.14617501840441138},{"$f":"IF(AND(G28=\"\",K28=\"\",O28=\"\"),\"\",IF(G28=\"\",0,(G28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K28=\"\",0,(K28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O28=\"\",0,(O28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.0246030457987791E-3},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":53.130334684236743},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":29.792416166393963},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.46764314334751017},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,8,))))","v":3.0200568966572915E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":73.386852225880972},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":17.936045759772533},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.258760057825346},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":2.1906716717740404E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":4.4544995812443879},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T28=\"\",X28=\"\",AB28=\"\"),\"\",IF(T28=\"\",0,(T28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X28=\"\",0,(X28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB28=\"\",0,(AB28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":72.675230668836491},{"$f":"IF(AND(U28=\"\",Y28=\"\",AC28=\"\"),\"\",IF(U28=\"\",0,(U28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y28=\"\",0,(Y28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC28=\"\",0,(AC28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.299443722796362},{"$f":"IF(AND(V28=\"\",Z28=\"\",AD28=\"\"),\"\",IF(V28=\"\",0,(V28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z28=\"\",0,(Z28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD28=\"\",0,(AD28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.26514240218131613},{"$f":"IF(AND(W28=\"\",AA28=\"\",AE28=\"\"),\"\",IF(W28=\"\",0,(W28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA28=\"\",0,(AA28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE28=\"\",0,(AE28*VLOOKUP('A1.3.12'!$B28,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":2.2149183589358617E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":410.87101458326703},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":21.799667764630364},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15756813701440248},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7208968748294734E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ28=\"\",AN28=\"\"),\"\",IF(AJ28=\"\",0,(AJ28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN28=\"\",0,(AN28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":410.87101458326703},{"$f":"IF(AND(AK28=\"\",AO28=\"\"),\"\",IF(AK28=\"\",0,(AK28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO28=\"\",0,(AO28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":21.799667764630364},{"$f":"IF(AND(AL28=\"\",AP28=\"\"),\"\",IF(AL28=\"\",0,(AL28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP28=\"\",0,(AP28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.15756813701440248},{"$f":"IF(AND(AM28=\"\",AQ28=\"\"),\"\",IF(AM28=\"\",0,(AM28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ28=\"\",0,(AQ28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.7208968748294734E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":901.9100822694362},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":46.837788668208468},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.31032498956831472},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":1.8496659809695991E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV28=\"\",AZ28=\"\"),\"\",IF(AV28=\"\",0,(AV28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ28=\"\",0,(AZ28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":901.9100822694362},{"$f":"IF(AND(AW28=\"\",BA28=\"\"),\"\",IF(AW28=\"\",0,(AW28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA28=\"\",0,(BA28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":46.837788668208468},{"$f":"IF(AND(AX28=\"\",BB28=\"\"),\"\",IF(AX28=\"\",0,(AX28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB28=\"\",0,(BB28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.31032498956831472},{"$f":"IF(AND(AY28=\"\",BC28=\"\"),\"\",IF(AY28=\"\",0,(AY28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC28=\"\",0,(BC28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.8496659809695991E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":525.90619615928983},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":46.209773839206818},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.50225905519987124},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,9,))))","v":3.6842754684518063E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":20.45249195301087},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B28,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B28,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH28=\"\",BL28=\"\"),\"\",IF(BH28=\"\",0,(BH28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL28=\"\",0,(BL28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":525.49089230204561},{"$f":"IF(AND(BI28=\"\",BM28=\"\"),\"\",IF(BI28=\"\",0,(BI28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM28=\"\",0,(BM28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":46.189433522630239},{"$f":"IF(AND(BJ28=\"\",BN28=\"\"),\"\",IF(BJ28=\"\",0,(BJ28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN28=\"\",0,(BN28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.50186242529803005},{"$f":"IF(AND(BK28=\"\",BO28=\"\"),\"\",IF(BK28=\"\",0,(BK28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO28=\"\",0,(BO28*VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.681366025999193E-3}]
[null,{"$f":"B28+1","v":2012},null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":71.159080364581897},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":15.122458842384495},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.17226273972234066},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":1.1408822646874156E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":78.253624041928617},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":11.219634477690194},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10793600924871044},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":8.5054116811022801E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":4.0288648826262135},null,null,{"$f":"IF(AND(D29=\"\",H29=\"\",L29=\"\"),\"\",IF(D29=\"\",0,(D29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H29=\"\",0,(H29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L29=\"\",0,(L29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":74.24538621416832},{"$f":"IF(AND(E29=\"\",I29=\"\",M29=\"\"),\"\",IF(E29=\"\",0,(E29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I29=\"\",0,(I29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M29=\"\",0,(M29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":13.414486606795235},{"$f":"IF(AND(F29=\"\",J29=\"\",N29=\"\"),\"\",IF(F29=\"\",0,(F29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J29=\"\",0,(J29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N29=\"\",0,(N29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.14411394422492507},{"$f":"IF(AND(G29=\"\",K29=\"\",O29=\"\"),\"\",IF(G29=\"\",0,(G29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K29=\"\",0,(K29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O29=\"\",0,(O29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.0137582648670222E-3},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":53.357070213518959},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":29.919556326308818},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.46963882653400363},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,8,))))","v":3.0329450932590194E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":73.666265165408177},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":18.004335420893398},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.25974526029958039},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":2.1990124302721068E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":4.6276892784066117},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T29=\"\",X29=\"\",AB29=\"\"),\"\",IF(T29=\"\",0,(T29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X29=\"\",0,(X29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB29=\"\",0,(AB29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":72.998753303684282},{"$f":"IF(AND(U29=\"\",Y29=\"\",AC29=\"\"),\"\",IF(U29=\"\",0,(U29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y29=\"\",0,(Y29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC29=\"\",0,(AC29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.33813301894552},{"$f":"IF(AND(V29=\"\",Z29=\"\",AD29=\"\"),\"\",IF(V29=\"\",0,(V29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z29=\"\",0,(Z29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD29=\"\",0,(AD29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.26560073982727389},{"$f":"IF(AND(W29=\"\",AA29=\"\",AE29=\"\"),\"\",IF(W29=\"\",0,(W29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA29=\"\",0,(AA29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE29=\"\",0,(AE29*VLOOKUP('A1.3.12'!$B29,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":2.221084677255646E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":426.9296732780698},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":22.651695315533075},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16372659756206764},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7881571452816707E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ29=\"\",AN29=\"\"),\"\",IF(AJ29=\"\",0,(AJ29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN29=\"\",0,(AN29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":426.9296732780698},{"$f":"IF(AND(AK29=\"\",AO29=\"\"),\"\",IF(AK29=\"\",0,(AK29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO29=\"\",0,(AO29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":22.651695315533075},{"$f":"IF(AND(AL29=\"\",AP29=\"\"),\"\",IF(AL29=\"\",0,(AL29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP29=\"\",0,(AP29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.16372659756206764},{"$f":"IF(AND(AM29=\"\",AQ29=\"\"),\"\",IF(AM29=\"\",0,(AM29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ29=\"\",0,(AQ29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.7881571452816707E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":904.97828406489907},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":46.997125823998651},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.31138068204685393},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":1.8559583471326841E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV29=\"\",AZ29=\"\"),\"\",IF(AV29=\"\",0,(AV29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ29=\"\",0,(AZ29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":904.97828406489907},{"$f":"IF(AND(AW29=\"\",BA29=\"\"),\"\",IF(AW29=\"\",0,(AW29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA29=\"\",0,(BA29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":46.997125823998651},{"$f":"IF(AND(AX29=\"\",BB29=\"\"),\"\",IF(AX29=\"\",0,(AX29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB29=\"\",0,(BB29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.31138068204685393},{"$f":"IF(AND(AY29=\"\",BC29=\"\"),\"\",IF(AY29=\"\",0,(AY29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC29=\"\",0,(BC29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.8559583471326841E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":531.16540968072172},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":46.671884894699794},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.50728179049688737},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,9,))))","v":3.7211192849001917E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":21.247748173859961},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B29,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B29,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH29=\"\",BL29=\"\"),\"\",IF(BH29=\"\",0,(BH29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL29=\"\",0,(BL29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":530.6385156255152},{"$f":"IF(AND(BI29=\"\",BM29=\"\"),\"\",IF(BI29=\"\",0,(BI29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM29=\"\",0,(BM29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":46.646665205591979},{"$f":"IF(AND(BJ29=\"\",BN29=\"\"),\"\",IF(BJ29=\"\",0,(BJ29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN29=\"\",0,(BN29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.50677858800128817},{"$f":"IF(AND(BK29=\"\",BO29=\"\"),\"\",IF(BK29=\"\",0,(BK29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO29=\"\",0,(BO29*VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.717428088910779E-3}]
[null,2013,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":68.353717129927645},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":14.526273649480943},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.16547148336767867},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":1.0959043202841854E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":75.251301725113549},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":10.789175704805396},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10379487593606374},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":8.1790882984281361E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":4.2106445213581374},null,null,{"$f":"IF(AND(D30=\"\",H30=\"\",L30=\"\"),\"\",IF(D30=\"\",0,(D30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H30=\"\",0,(H30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L30=\"\",0,(L30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":71.489236344536778},{"$f":"IF(AND(E30=\"\",I30=\"\",M30=\"\"),\"\",IF(E30=\"\",0,(E30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I30=\"\",0,(I30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M30=\"\",0,(M30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":12.81279981496743},{"$f":"IF(AND(F30=\"\",J30=\"\",N30=\"\"),\"\",IF(F30=\"\",0,(F30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J30=\"\",0,(J30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N30=\"\",0,(N30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.1371940322086895},{"$f":"IF(AND(G30=\"\",K30=\"\",O30=\"\"),\"\",IF(G30=\"\",0,(G30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K30=\"\",0,(K30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O30=\"\",0,(O30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.6834078764210588E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":51.793837621111244},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":29.042985978414901},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.45587954932181407},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,8,))))","v":2.9440871668062981E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":71.407625776158369},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":17.452314749455983},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.25178135884799624},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":2.1315897629044828E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":4.8357095008367628},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T30=\"\",X30=\"\",AB30=\"\"),\"\",IF(T30=\"\",0,(T30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X30=\"\",0,(X30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB30=\"\",0,(AB30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":70.811852081113926},{"$f":"IF(AND(U30=\"\",Y30=\"\",AC30=\"\"),\"\",IF(U30=\"\",0,(U30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y30=\"\",0,(Y30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC30=\"\",0,(AC30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":17.750136565019176},{"$f":"IF(AND(V30=\"\",Z30=\"\",AD30=\"\"),\"\",IF(V30=\"\",0,(V30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z30=\"\",0,(Z30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD30=\"\",0,(AD30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.25699646549226046},{"$f":"IF(AND(W30=\"\",AA30=\"\",AE30=\"\"),\"\",IF(W30=\"\",0,(W30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA30=\"\",0,(AA30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE30=\"\",0,(AE30*VLOOKUP('A1.3.12'!$B30,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":2.1512332046117449E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":411.70741832350831},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":21.844045009573886},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15788889602261671},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7244000778581339E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ30=\"\",AN30=\"\"),\"\",IF(AJ30=\"\",0,(AJ30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN30=\"\",0,(AN30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":411.70741832350831},{"$f":"IF(AND(AK30=\"\",AO30=\"\"),\"\",IF(AK30=\"\",0,(AK30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO30=\"\",0,(AO30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":21.844045009573886},{"$f":"IF(AND(AL30=\"\",AP30=\"\"),\"\",IF(AL30=\"\",0,(AL30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP30=\"\",0,(AP30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.15788889602261671},{"$f":"IF(AND(AM30=\"\",AQ30=\"\"),\"\",IF(AM30=\"\",0,(AM30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ30=\"\",0,(AQ30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.7244000778581339E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":875.66957699909221},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":45.475072733925096},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.30129627962885297},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7958511153015279E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV30=\"\",AZ30=\"\"),\"\",IF(AV30=\"\",0,(AV30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ30=\"\",0,(AZ30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":875.66957699909221},{"$f":"IF(AND(AW30=\"\",BA30=\"\"),\"\",IF(AW30=\"\",0,(AW30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA30=\"\",0,(BA30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":45.475072733925096},{"$f":"IF(AND(AX30=\"\",BB30=\"\"),\"\",IF(AX30=\"\",0,(AX30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB30=\"\",0,(BB30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.30129627962885297},{"$f":"IF(AND(AY30=\"\",BC30=\"\"),\"\",IF(AY30=\"\",0,(AY30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC30=\"\",0,(BC30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.7958511153015279E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":515.25038787879771},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":45.273480457779627},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.4920823806551774},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,9,))))","v":3.6096254009472736E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":22.202876793853196},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B30,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B30,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH30=\"\",BL30=\"\"),\"\",IF(BH30=\"\",0,(BH30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL30=\"\",0,(BL30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":514.57073765295729},{"$f":"IF(AND(BI30=\"\",BM30=\"\"),\"\",IF(BI30=\"\",0,(BI30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM30=\"\",0,(BM30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":45.24304876600543},{"$f":"IF(AND(BJ30=\"\",BN30=\"\"),\"\",IF(BJ30=\"\",0,(BJ30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN30=\"\",0,(BN30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.49143329060301605},{"$f":"IF(AND(BK30=\"\",BO30=\"\"),\"\",IF(BK30=\"\",0,(BK30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO30=\"\",0,(BO30*VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.6048640600988891E-3}]
[null,2014,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":63.32740428319191},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":13.458100638190283},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.15330372603798653},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":1.0153182425238897E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":70.071342276505376},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":10.046497620126505},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.6650105865691713E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":7.6160768322981851E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":4.3722639821074631},null,null,{"$f":"IF(AND(D31=\"\",H31=\"\",L31=\"\"),\"\",IF(D31=\"\",0,(D31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H31=\"\",0,(H31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L31=\"\",0,(L31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":66.531163048539923},{"$f":"IF(AND(E31=\"\",I31=\"\",M31=\"\"),\"\",IF(E31=\"\",0,(E31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I31=\"\",0,(I31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M31=\"\",0,(M31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":11.809771596245607},{"$f":"IF(AND(F31=\"\",J31=\"\",N31=\"\"),\"\",IF(F31=\"\",0,(F31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J31=\"\",0,(J31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N31=\"\",0,(N31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.12592973389091208},{"$f":"IF(AND(G31=\"\",K31=\"\",O31=\"\"),\"\",IF(G31=\"\",0,(G31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K31=\"\",0,(K31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O31=\"\",0,(O31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":8.9250912719516216E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":48.816898755108284},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":27.373690986674777},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.42967709723630082},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,8,))))","v":2.7748707519910762E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":67.034861782763798},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":16.383593409006512},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.23636311117190459},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":2.0010583404884014E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":5.0218229028959058},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T31=\"\",X31=\"\",AB31=\"\"),\"\",IF(T31=\"\",0,(T31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X31=\"\",0,(X31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB31=\"\",0,(AB31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":66.517127712957631},{"$f":"IF(AND(U31=\"\",Y31=\"\",AC31=\"\"),\"\",IF(U31=\"\",0,(U31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y31=\"\",0,(Y31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC31=\"\",0,(AC31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":16.634258857060924},{"$f":"IF(AND(V31=\"\",Z31=\"\",AD31=\"\"),\"\",IF(V31=\"\",0,(V31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z31=\"\",0,(Z31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD31=\"\",0,(AD31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.24072892330276263},{"$f":"IF(AND(W31=\"\",AA31=\"\",AE31=\"\"),\"\",IF(W31=\"\",0,(W31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA31=\"\",0,(AA31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE31=\"\",0,(AE31*VLOOKUP('A1.3.12'!$B31,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":2.0172785576060563E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":390.24362456788214},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":20.705236098179206},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.14965757798046755},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6345008776590024E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ31=\"\",AN31=\"\"),\"\",IF(AJ31=\"\",0,(AJ31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN31=\"\",0,(AN31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":390.24362456788214},{"$f":"IF(AND(AK31=\"\",AO31=\"\"),\"\",IF(AK31=\"\",0,(AK31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO31=\"\",0,(AO31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":20.705236098179206},{"$f":"IF(AND(AL31=\"\",AP31=\"\"),\"\",IF(AL31=\"\",0,(AL31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP31=\"\",0,(AP31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.14965757798046755},{"$f":"IF(AND(AM31=\"\",AQ31=\"\"),\"\",IF(AM31=\"\",0,(AM31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ31=\"\",0,(AQ31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.6345008776590024E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":820.22574498876475},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":42.59577629661176},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.28221942603948119},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6821451351376878E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV31=\"\",AZ31=\"\"),\"\",IF(AV31=\"\",0,(AV31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ31=\"\",0,(AZ31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":820.22574498876475},{"$f":"IF(AND(AW31=\"\",BA31=\"\"),\"\",IF(AW31=\"\",0,(AW31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA31=\"\",0,(BA31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":42.59577629661176},{"$f":"IF(AND(AX31=\"\",BB31=\"\"),\"\",IF(AX31=\"\",0,(AX31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB31=\"\",0,(BB31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.28221942603948119},{"$f":"IF(AND(AY31=\"\",BC31=\"\"),\"\",IF(AY31=\"\",0,(AY31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC31=\"\",0,(BC31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.6821451351376878E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":483.838203798645},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":42.513387626129983},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.4620826316256314},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,9,))))","v":3.3895649794078672E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":23.050832059134649},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B31,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B31,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH31=\"\",BL31=\"\"),\"\",IF(BH31=\"\",0,(BH31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL31=\"\",0,(BL31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":482.85058257278524},{"$f":"IF(AND(BI31=\"\",BM31=\"\"),\"\",IF(BI31=\"\",0,(BI31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM31=\"\",0,(BM31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":42.47366022792842},{"$f":"IF(AND(BJ31=\"\",BN31=\"\"),\"\",IF(BJ31=\"\",0,(BJ31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN31=\"\",0,(BN31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.46113941835410449},{"$f":"IF(AND(BK31=\"\",BO31=\"\"),\"\",IF(BK31=\"\",0,(BK31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO31=\"\",0,(BO31*VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.3826461245224696E-3}]
[null,2015,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":54.119617811611235},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":11.501296654320225},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.13101340811585846},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":8.6769126043484402E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":59.471192005299557},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":8.5266982126537627},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.2029212179061187E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":6.4639430743798805E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":4.2896605881433798},null,null,{"$f":"IF(AND(D32=\"\",H32=\"\",L32=\"\"),\"\",IF(D32=\"\",0,(D32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H32=\"\",0,(H32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L32=\"\",0,(L32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":56.713494796930874},{"$f":"IF(AND(E32=\"\",I32=\"\",M32=\"\"),\"\",IF(E32=\"\",0,(E32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I32=\"\",0,(I32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M32=\"\",0,(M32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.012618042627185},{"$f":"IF(AND(F32=\"\",J32=\"\",N32=\"\"),\"\",IF(F32=\"\",0,(F32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J32=\"\",0,(J32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N32=\"\",0,(N32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.10648325793778281},{"$f":"IF(AND(G32=\"\",K32=\"\",O32=\"\"),\"\",IF(G32=\"\",0,(G32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K32=\"\",0,(K32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O32=\"\",0,(O32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.5652399263450481E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":41.234857783295602},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":23.122121306841532},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3629414085921247},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,8,))))","v":2.3438891806580667E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":57.197048499035489},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":13.979191750110713},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.20167524737939357},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7073896761541989E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":4.9422253504995757},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T32=\"\",X32=\"\",AB32=\"\"),\"\",IF(T32=\"\",0,(T32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X32=\"\",0,(X32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB32=\"\",0,(AB32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":56.764929132809684},{"$f":"IF(AND(U32=\"\",Y32=\"\",AC32=\"\"),\"\",IF(U32=\"\",0,(U32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y32=\"\",0,(Y32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC32=\"\",0,(AC32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.169142113460174},{"$f":"IF(AND(V32=\"\",Z32=\"\",AD32=\"\"),\"\",IF(V32=\"\",0,(V32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z32=\"\",0,(Z32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD32=\"\",0,(AD32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.20496749748902338},{"$f":"IF(AND(W32=\"\",AA32=\"\",AE32=\"\"),\"\",IF(W32=\"\",0,(W32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA32=\"\",0,(AA32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE32=\"\",0,(AE32*VLOOKUP('A1.3.12'!$B32,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.7191287831722789E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":332.73907409440369},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":17.654205359133975},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1276047084268758},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":1.3936481582267151E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ32=\"\",AN32=\"\"),\"\",IF(AJ32=\"\",0,(AJ32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN32=\"\",0,(AN32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":332.73907409440369},{"$f":"IF(AND(AK32=\"\",AO32=\"\"),\"\",IF(AK32=\"\",0,(AK32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO32=\"\",0,(AO32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":17.654205359133975},{"$f":"IF(AND(AL32=\"\",AP32=\"\"),\"\",IF(AL32=\"\",0,(AL32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP32=\"\",0,(AP32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.1276047084268758},{"$f":"IF(AND(AM32=\"\",AQ32=\"\"),\"\",IF(AM32=\"\",0,(AM32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ32=\"\",0,(AQ32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.3936481582267151E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":699.17149873523317},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":36.309214792448032},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.24056764894513791},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4338832235027059E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV32=\"\",AZ32=\"\"),\"\",IF(AV32=\"\",0,(AV32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ32=\"\",0,(AZ32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":699.17149873523317},{"$f":"IF(AND(AW32=\"\",BA32=\"\"),\"\",IF(AW32=\"\",0,(AW32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA32=\"\",0,(BA32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":36.309214792448032},{"$f":"IF(AND(AX32=\"\",BB32=\"\"),\"\",IF(AX32=\"\",0,(AX32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB32=\"\",0,(BB32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.24056764894513791},{"$f":"IF(AND(AY32=\"\",BC32=\"\"),\"\",IF(AY32=\"\",0,(AY32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC32=\"\",0,(BC32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.4338832235027059E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":414.66891328102639},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":36.435692982522035},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.39602350785424695},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,9,))))","v":2.9049943048553069E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":22.613040854875617},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B32,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B32,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH32=\"\",BL32=\"\"),\"\",IF(BH32=\"\",0,(BH32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL32=\"\",0,(BL32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":413.69310562956724},{"$f":"IF(AND(BI32=\"\",BM32=\"\"),\"\",IF(BI32=\"\",0,(BI32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM32=\"\",0,(BM32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":36.403165225370209},{"$f":"IF(AND(BJ32=\"\",BN32=\"\"),\"\",IF(BJ32=\"\",0,(BJ32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN32=\"\",0,(BN32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.39509157696494013},{"$f":"IF(AND(BK32=\"\",BO32=\"\"),\"\",IF(BK32=\"\",0,(BK32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO32=\"\",0,(BO32*VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.8981582108551715E-3}]
[null,2016,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":51.318633322503103},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":10.906042015872451},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.12423275187997902},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":8.2278351976541062E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":55.601090258557896},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":7.9718213296783942},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.6691141986862291E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":6.0433004650848287E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":4.150208467822492},null,null,{"$f":"IF(AND(D33=\"\",H33=\"\",L33=\"\"),\"\",IF(D33=\"\",0,(D33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H33=\"\",0,(H33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L33=\"\",0,(L33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":53.402914440376193},{"$f":"IF(AND(E33=\"\",I33=\"\",M33=\"\"),\"\",IF(E33=\"\",0,(E33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I33=\"\",0,(I33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M33=\"\",0,(M33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3967157727290189},{"$f":"IF(AND(F33=\"\",J33=\"\",N33=\"\"),\"\",IF(F33=\"\",0,(F33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J33=\"\",0,(J33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N33=\"\",0,(N33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.97494138745742E-2},{"$f":"IF(AND(G33=\"\",K33=\"\",O33=\"\"),\"\",IF(G33=\"\",0,(G33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K33=\"\",0,(K33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O33=\"\",0,(O33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.0979449628820739E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":39.670622278844398},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":22.24498858392861},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3491733039380735},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,8,))))","v":2.2549742462559005E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":53.451779096337404},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":13.063832644876079},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1884695286733952},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5955896011434973E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":4.7860275853543577},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T33=\"\",X33=\"\",AB33=\"\"),\"\",IF(T33=\"\",0,(T33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X33=\"\",0,(X33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB33=\"\",0,(AB33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":53.087596899615797},{"$f":"IF(AND(U33=\"\",Y33=\"\",AC33=\"\"),\"\",IF(U33=\"\",0,(U33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y33=\"\",0,(Y33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC33=\"\",0,(AC33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":13.237070410640392},{"$f":"IF(AND(V33=\"\",Z33=\"\",AD33=\"\"),\"\",IF(V33=\"\",0,(V33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z33=\"\",0,(Z33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD33=\"\",0,(AD33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.19143296983134309},{"$f":"IF(AND(W33=\"\",AA33=\"\",AE33=\"\"),\"\",IF(W33=\"\",0,(W33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA33=\"\",0,(AA33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE33=\"\",0,(AE33*VLOOKUP('A1.3.12'!$B33,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.6064489800211169E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":310.0487214906945},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":16.450318663147709},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11890300774450317},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2986116248657361E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ33=\"\",AN33=\"\"),\"\",IF(AJ33=\"\",0,(AJ33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN33=\"\",0,(AN33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":310.0487214906945},{"$f":"IF(AND(AK33=\"\",AO33=\"\"),\"\",IF(AK33=\"\",0,(AK33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO33=\"\",0,(AO33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.450318663147709},{"$f":"IF(AND(AL33=\"\",AP33=\"\"),\"\",IF(AL33=\"\",0,(AL33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP33=\"\",0,(AP33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11890300774450317},{"$f":"IF(AND(AM33=\"\",AQ33=\"\"),\"\",IF(AM33=\"\",0,(AM33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ33=\"\",0,(AQ33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2986116248657361E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":656.02705141310764},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":34.068647195292954},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.22572270993361288},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":1.3454012139894448E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV33=\"\",AZ33=\"\"),\"\",IF(AV33=\"\",0,(AV33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ33=\"\",0,(AZ33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":656.02705141310764},{"$f":"IF(AND(AW33=\"\",BA33=\"\"),\"\",IF(AW33=\"\",0,(AW33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA33=\"\",0,(BA33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":34.068647195292954},{"$f":"IF(AND(AX33=\"\",BB33=\"\"),\"\",IF(AX33=\"\",0,(AX33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB33=\"\",0,(BB33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.22572270993361288},{"$f":"IF(AND(AY33=\"\",BC33=\"\"),\"\",IF(AY33=\"\",0,(AY33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC33=\"\",0,(BC33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.3454012139894448E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":390.21654018928541},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":34.287137520249033},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37267062497105558},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7336913634082253E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":21.895434728911944},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B33,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B33,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH33=\"\",BL33=\"\"),\"\",IF(BH33=\"\",0,(BH33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL33=\"\",0,(BL33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":388.93431632802935},{"$f":"IF(AND(BI33=\"\",BM33=\"\"),\"\",IF(BI33=\"\",0,(BI33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM33=\"\",0,(BM33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.2464192641932},{"$f":"IF(AND(BJ33=\"\",BN33=\"\"),\"\",IF(BJ33=\"\",0,(BJ33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN33=\"\",0,(BN33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.37144605574214667},{"$f":"IF(AND(BK33=\"\",BO33=\"\"),\"\",IF(BK33=\"\",0,(BK33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO33=\"\",0,(BO33*VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.7247086475710868E-3}]
[null,2017,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":53.800158501575957},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":11.433406369017582},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.13024005725614335},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":8.6256941991580969E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":59.347322690457034},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":8.5089384161900181},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.1858357989543898E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":6.4504796785270927E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":4.3567550077705643},null,null,{"$f":"IF(AND(D34=\"\",H34=\"\",L34=\"\"),\"\",IF(D34=\"\",0,(D34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H34=\"\",0,(H34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L34=\"\",0,(L34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":56.494977461104462},{"$f":"IF(AND(E34=\"\",I34=\"\",M34=\"\"),\"\",IF(E34=\"\",0,(E34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I34=\"\",0,(I34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M34=\"\",0,(M34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.9130454383577842},{"$f":"IF(AND(F34=\"\",J34=\"\",N34=\"\"),\"\",IF(F34=\"\",0,(F34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J34=\"\",0,(J34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N34=\"\",0,(N34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.10505075480023567},{"$f":"IF(AND(G34=\"\",K34=\"\",O34=\"\"),\"\",IF(G34=\"\",0,(G34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K34=\"\",0,(K34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O34=\"\",0,(O34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.4854087948963153E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":41.408790576549968},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":23.219652748952974},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.36447233209659902},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,8,))))","v":2.3537759418641572E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":56.596802080030692},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":13.832489079102665},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19955879472636148},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6894717141989661E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":5.023809200118353},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T34=\"\",X34=\"\",AB34=\"\"),\"\",IF(T34=\"\",0,(T34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X34=\"\",0,(X34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB34=\"\",0,(AB34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":56.189751207969579},{"$f":"IF(AND(U34=\"\",Y34=\"\",AC34=\"\"),\"\",IF(U34=\"\",0,(U34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y34=\"\",0,(Y34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC34=\"\",0,(AC34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.003005205824905},{"$f":"IF(AND(V34=\"\",Z34=\"\",AD34=\"\"),\"\",IF(V34=\"\",0,(V34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z34=\"\",0,(Z34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD34=\"\",0,(AD34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.20247152017538561},{"$f":"IF(AND(W34=\"\",AA34=\"\",AE34=\"\"),\"\",IF(W34=\"\",0,(W34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA34=\"\",0,(AA34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE34=\"\",0,(AE34*VLOOKUP('A1.3.12'!$B34,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.6995652653495859E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":334.83182007902172},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":17.765240612440198},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.12840727194276433},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4024134395362129E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ34=\"\",AN34=\"\"),\"\",IF(AJ34=\"\",0,(AJ34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN34=\"\",0,(AN34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":334.83182007902172},{"$f":"IF(AND(AK34=\"\",AO34=\"\"),\"\",IF(AK34=\"\",0,(AK34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO34=\"\",0,(AO34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":17.765240612440198},{"$f":"IF(AND(AL34=\"\",AP34=\"\"),\"\",IF(AL34=\"\",0,(AL34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP34=\"\",0,(AP34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.12840727194276433},{"$f":"IF(AND(AM34=\"\",AQ34=\"\"),\"\",IF(AM34=\"\",0,(AM34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ34=\"\",0,(AQ34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.4024134395362129E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":700.78299369026399},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":36.39290258087334},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.2411221245685293},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4371881287869716E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV34=\"\",AZ34=\"\"),\"\",IF(AV34=\"\",0,(AV34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ34=\"\",0,(AZ34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":700.78299369026399},{"$f":"IF(AND(AW34=\"\",BA34=\"\"),\"\",IF(AW34=\"\",0,(AW34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA34=\"\",0,(BA34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":36.39290258087334},{"$f":"IF(AND(AX34=\"\",BB34=\"\"),\"\",IF(AX34=\"\",0,(AX34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB34=\"\",0,(BB34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.2411221245685293},{"$f":"IF(AND(AY34=\"\",BC34=\"\"),\"\",IF(AY34=\"\",0,(AY34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC34=\"\",0,(BC34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.4371881287869716E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":418.31332084801494},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":36.755915962738506},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.39950404623680769},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,9,))))","v":2.9305254765626455E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":23.002081937556191},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B34,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B34,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH34=\"\",BL34=\"\"),\"\",IF(BH34=\"\",0,(BH34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL34=\"\",0,(BL34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":416.68163613920456},{"$f":"IF(AND(BI34=\"\",BM34=\"\"),\"\",IF(BI34=\"\",0,(BI34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM34=\"\",0,(BM34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":36.702267370767039},{"$f":"IF(AND(BJ34=\"\",BN34=\"\"),\"\",IF(BJ34=\"\",0,(BJ34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN34=\"\",0,(BN34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.39794572951375667},{"$f":"IF(AND(BK34=\"\",BO34=\"\"),\"\",IF(BK34=\"\",0,(BK34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO34=\"\",0,(BO34*VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.9190945864365722E-3}]
[null,2018,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":55.675243329674785},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":11.831892310567463},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.13477928468917336},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":8.9263235797237264E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":63.023582500264702},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":9.0360231591147038},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.6929060052102117E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":6.8500535450658666E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":4.6395769636855109},null,null,{"$f":"IF(AND(D35=\"\",H35=\"\",L35=\"\"),\"\",IF(D35=\"\",0,(D35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H35=\"\",0,(H35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L35=\"\",0,(L35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":59.1783800783492},{"$f":"IF(AND(E35=\"\",I35=\"\",M35=\"\"),\"\",IF(E35=\"\",0,(E35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I35=\"\",0,(I35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M35=\"\",0,(M35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.38978261964599},{"$f":"IF(AND(F35=\"\",J35=\"\",N35=\"\"),\"\",IF(F35=\"\",0,(F35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J35=\"\",0,(J35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N35=\"\",0,(N35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.11005348327254964},{"$f":"IF(AND(G35=\"\",K35=\"\",O35=\"\"),\"\",IF(G35=\"\",0,(G35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K35=\"\",0,(K35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O35=\"\",0,(O35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.8415968300792147E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":42.008917003274732},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":23.556168909893699},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.36975453124455093},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,8,))))","v":2.387888581369779E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":59.701882975113385},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":14.591383504095562},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.21050722605423658},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":1.782161515561308E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":5.3607998726954724},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T35=\"\",X35=\"\",AB35=\"\"),\"\",IF(T35=\"\",0,(T35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X35=\"\",0,(X35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB35=\"\",0,(AB35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":59.203084030010224},{"$f":"IF(AND(U35=\"\",Y35=\"\",AC35=\"\"),\"\",IF(U35=\"\",0,(U35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y35=\"\",0,(Y35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC35=\"\",0,(AC35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.756986897325971},{"$f":"IF(AND(V35=\"\",Z35=\"\",AD35=\"\"),\"\",IF(V35=\"\",0,(V35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z35=\"\",0,(Z35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD35=\"\",0,(AD35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.21334628203312453},{"$f":"IF(AND(W35=\"\",AA35=\"\",AE35=\"\"),\"\",IF(W35=\"\",0,(W35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA35=\"\",0,(AA35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE35=\"\",0,(AE35*VLOOKUP('A1.3.12'!$B35,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.7907944440344427E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":354.28924764202662},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":18.797597340884735},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.13586915293065777},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4839091525384017E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ35=\"\",AN35=\"\"),\"\",IF(AJ35=\"\",0,(AJ35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN35=\"\",0,(AN35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":354.28924764202662},{"$f":"IF(AND(AK35=\"\",AO35=\"\"),\"\",IF(AK35=\"\",0,(AK35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO35=\"\",0,(AO35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":18.797597340884735},{"$f":"IF(AND(AL35=\"\",AP35=\"\"),\"\",IF(AL35=\"\",0,(AL35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP35=\"\",0,(AP35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.13586915293065777},{"$f":"IF(AND(AM35=\"\",AQ35=\"\"),\"\",IF(AM35=\"\",0,(AM35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ35=\"\",0,(AQ35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.4839091525384017E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":740.58201959171618},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":38.459736515895131},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.25481598667351862},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5188092412823657E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV35=\"\",AZ35=\"\"),\"\",IF(AV35=\"\",0,(AV35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ35=\"\",0,(AZ35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":740.58201959171618},{"$f":"IF(AND(AW35=\"\",BA35=\"\"),\"\",IF(AW35=\"\",0,(AW35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA35=\"\",0,(BA35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":38.459736515895131},{"$f":"IF(AND(AX35=\"\",BB35=\"\"),\"\",IF(AX35=\"\",0,(AX35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB35=\"\",0,(BB35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.25481598667351862},{"$f":"IF(AND(AY35=\"\",BC35=\"\"),\"\",IF(AY35=\"\",0,(AY35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC35=\"\",0,(BC35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.5188092412823657E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":445.19929600566422},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":39.118304617891752},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.42518110533865189},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,9,))))","v":3.1188772005813705E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":24.542517273035767},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B35,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B35,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH35=\"\",BL35=\"\"),\"\",IF(BH35=\"\",0,(BH35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL35=\"\",0,(BL35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":442.8869368780052},{"$f":"IF(AND(BI35=\"\",BM35=\"\"),\"\",IF(BI35=\"\",0,(BI35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM35=\"\",0,(BM35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":39.042598175379169},{"$f":"IF(AND(BJ35=\"\",BN35=\"\"),\"\",IF(BJ35=\"\",0,(BJ35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN35=\"\",0,(BN35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.4229727204228198},{"$f":"IF(AND(BK35=\"\",BO35=\"\"),\"\",IF(BK35=\"\",0,(BK35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO35=\"\",0,(BO35*VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.1026777945456518E-3}]
[null,2019,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":53.959450889260005},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":11.467258585267642},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.13062567414409043},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":8.6512332953742564E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":62.515666617596267},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":8.9632005822855465},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.6228486576043137E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":6.7948480036694595E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":4.9652976714575798},null,null,{"$f":"IF(AND(D36=\"\",H36=\"\",L36=\"\"),\"\",IF(D36=\"\",0,(D36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H36=\"\",0,(H36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L36=\"\",0,(L36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":57.868428978771334},{"$f":"IF(AND(E36=\"\",I36=\"\",M36=\"\"),\"\",IF(E36=\"\",0,(E36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I36=\"\",0,(I36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M36=\"\",0,(M36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.198519212763582},{"$f":"IF(AND(F36=\"\",J36=\"\",N36=\"\"),\"\",IF(F36=\"\",0,(F36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J36=\"\",0,(J36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N36=\"\",0,(N36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.10804561998137253},{"$f":"IF(AND(G36=\"\",K36=\"\",O36=\"\"),\"\",IF(G36=\"\",0,(G36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K36=\"\",0,(K36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O36=\"\",0,(O36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.6892504425824719E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":40.637652917421789},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":22.787243388107342},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.35768492446945799},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,8,))))","v":2.3099426097467671E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":58.821514335131013},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":14.376217820689622},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.20740307001974298},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":1.755881622340224E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":5.735297747363993},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T36=\"\",X36=\"\",AB36=\"\"),\"\",IF(T36=\"\",0,(T36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X36=\"\",0,(X36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB36=\"\",0,(AB36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":58.242107105347131},{"$f":"IF(AND(U36=\"\",Y36=\"\",AC36=\"\"),\"\",IF(U36=\"\",0,(U36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y36=\"\",0,(Y36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC36=\"\",0,(AC36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.527949876789293},{"$f":"IF(AND(V36=\"\",Z36=\"\",AD36=\"\"),\"\",IF(V36=\"\",0,(V36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z36=\"\",0,(Z36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD36=\"\",0,(AD36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.20994221462808665},{"$f":"IF(AND(W36=\"\",AA36=\"\",AE36=\"\"),\"\",IF(W36=\"\",0,(W36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA36=\"\",0,(AA36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE36=\"\",0,(AE36*VLOOKUP('A1.3.12'!$B36,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.762028047836201E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":354.28647338779018},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":18.797450146708211},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.13586808901021527},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4838975328201056E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ36=\"\",AN36=\"\"),\"\",IF(AJ36=\"\",0,(AJ36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN36=\"\",0,(AN36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":354.28647338779018},{"$f":"IF(AND(AK36=\"\",AO36=\"\"),\"\",IF(AK36=\"\",0,(AK36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO36=\"\",0,(AO36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":18.797450146708211},{"$f":"IF(AND(AL36=\"\",AP36=\"\"),\"\",IF(AL36=\"\",0,(AL36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP36=\"\",0,(AP36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.13586808901021527},{"$f":"IF(AND(AM36=\"\",AQ36=\"\"),\"\",IF(AM36=\"\",0,(AM36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ36=\"\",0,(AQ36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.4838975328201056E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":729.60335574319242},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":37.889595049128786},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.25103849952569302},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4962938470802988E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV36=\"\",AZ36=\"\"),\"\",IF(AV36=\"\",0,(AV36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ36=\"\",0,(AZ36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":729.60335574319242},{"$f":"IF(AND(AW36=\"\",BA36=\"\"),\"\",IF(AW36=\"\",0,(AW36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA36=\"\",0,(BA36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":37.889595049128786},{"$f":"IF(AND(AX36=\"\",BB36=\"\"),\"\",IF(AX36=\"\",0,(AX36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB36=\"\",0,(BB36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.25103849952569302},{"$f":"IF(AND(AY36=\"\",BC36=\"\"),\"\",IF(AY36=\"\",0,(AY36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC36=\"\",0,(BC36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.4962938470802988E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":441.75539409290161},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":38.815699458121067},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.42189205696170273},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,9,))))","v":3.0947506863367984E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":26.3260986301438},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B36,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B36,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH36=\"\",BL36=\"\"),\"\",IF(BH36=\"\",0,(BH36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL36=\"\",0,(BL36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":438.08929778260978},{"$f":"IF(AND(BI36=\"\",BM36=\"\"),\"\",IF(BI36=\"\",0,(BI36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM36=\"\",0,(BM36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":38.712049157242483},{"$f":"IF(AND(BJ36=\"\",BN36=\"\"),\"\",IF(BJ36=\"\",0,(BJ36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN36=\"\",0,(BN36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.41839080506064846},{"$f":"IF(AND(BK36=\"\",BO36=\"\"),\"\",IF(BK36=\"\",0,(BK36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO36=\"\",0,(BO36*VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.0690675725046526E-3}]
[null,2020,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":46.301409750377474},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":9.8398006228727262},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.1120869979732991},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":7.4234316890529992E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":53.674106287114363},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":7.6955394824328254},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.4033233649576799E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":5.833855954614221E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":4.69707700724957},null,null,{"$f":"IF(AND(D37=\"\",H37=\"\",L37=\"\"),\"\",IF(D37=\"\",0,(D37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H37=\"\",0,(H37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L37=\"\",0,(L37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":49.312704367875845},{"$f":"IF(AND(E37=\"\",I37=\"\",M37=\"\"),\"\",IF(E37=\"\",0,(E37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I37=\"\",0,(I37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M37=\"\",0,(M37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":8.7632571922051543},{"$f":"IF(AND(F37=\"\",J37=\"\",N37=\"\"),\"\",IF(F37=\"\",0,(F37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J37=\"\",0,(J37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N37=\"\",0,(N37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.2757994331134963E-2},{"$f":"IF(AND(G37=\"\",K37=\"\",O37=\"\"),\"\",IF(G37=\"\",0,(G37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K37=\"\",0,(K37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O37=\"\",0,(O37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.5864574516745077E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":34.494440371574377},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":19.342485400938116},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30361353112579276},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9607475307588207E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":50.360103022283496},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":12.30821441277171},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.17756836238223092},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":1.503299947229946E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":5.4351888237767154},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T37=\"\",X37=\"\",AB37=\"\"),\"\",IF(T37=\"\",0,(T37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X37=\"\",0,(X37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB37=\"\",0,(AB37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":49.76253300872979},{"$f":"IF(AND(U37=\"\",Y37=\"\",AC37=\"\"),\"\",IF(U37=\"\",0,(U37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y37=\"\",0,(Y37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC37=\"\",0,(AC37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":12.424988240064465},{"$f":"IF(AND(V37=\"\",Z37=\"\",AD37=\"\"),\"\",IF(V37=\"\",0,(V37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z37=\"\",0,(Z37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD37=\"\",0,(AD37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.17938476284896979},{"$f":"IF(AND(W37=\"\",AA37=\"\",AE37=\"\"),\"\",IF(W37=\"\",0,(W37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA37=\"\",0,(AA37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE37=\"\",0,(AE37*VLOOKUP('A1.3.12'!$B37,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.5055342442284038E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":306.11683273175674},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":16.241703634123901},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11739513699016904},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2821432568444579E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ37=\"\",AN37=\"\"),\"\",IF(AJ37=\"\",0,(AJ37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN37=\"\",0,(AN37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":306.11683273175674},{"$f":"IF(AND(AK37=\"\",AO37=\"\"),\"\",IF(AK37=\"\",0,(AK37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO37=\"\",0,(AO37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.241703634123901},{"$f":"IF(AND(AL37=\"\",AP37=\"\"),\"\",IF(AL37=\"\",0,(AL37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP37=\"\",0,(AP37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11739513699016904},{"$f":"IF(AND(AM37=\"\",AQ37=\"\"),\"\",IF(AM37=\"\",0,(AM37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ37=\"\",0,(AQ37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2821432568444579E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":623.7866132137475},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":32.394344112714762},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.21462957122213605},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":1.279281494384077E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV37=\"\",AZ37=\"\"),\"\",IF(AV37=\"\",0,(AV37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ37=\"\",0,(AZ37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":623.7866132137475},{"$f":"IF(AND(AW37=\"\",BA37=\"\"),\"\",IF(AW37=\"\",0,(AW37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA37=\"\",0,(BA37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":32.394344112714762},{"$f":"IF(AND(AX37=\"\",BB37=\"\"),\"\",IF(AX37=\"\",0,(AX37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB37=\"\",0,(BB37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.21462957122213605},{"$f":"IF(AND(AY37=\"\",BC37=\"\"),\"\",IF(AY37=\"\",0,(AY37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC37=\"\",0,(BC37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.279281494384077E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":379.4768612291594},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":33.343474677944748},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36241385095497408},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6584537335403776E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":24.990727343695546},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B37,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B37,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH37=\"\",BL37=\"\"),\"\",IF(BH37=\"\",0,(BH37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL37=\"\",0,(BL37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":375.2037554237009},{"$f":"IF(AND(BI37=\"\",BM37=\"\"),\"\",IF(BI37=\"\",0,(BI37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM37=\"\",0,(BM37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":33.249418421102376},{"$f":"IF(AND(BJ37=\"\",BN37=\"\"),\"\",IF(BJ37=\"\",0,(BJ37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN37=\"\",0,(BN37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.35833288347390524},{"$f":"IF(AND(BK37=\"\",BO37=\"\"),\"\",IF(BK37=\"\",0,(BK37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO37=\"\",0,(BO37*VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.6285181689698826E-3}]
[null,2021,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":53.4000369956333},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":11.348374058670547},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.12927143840269034},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":8.5615433518577706E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":61.350943395829994},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":8.7962080758567911},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.4621972143313559E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":6.6682538603700511E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":4.914068300331774},null,null,{"$f":"IF(AND(D38=\"\",H38=\"\",L38=\"\"),\"\",IF(D38=\"\",0,(D38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H38=\"\",0,(H38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L38=\"\",0,(L38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":55.947693555220845},{"$f":"IF(AND(E38=\"\",I38=\"\",M38=\"\"),\"\",IF(E38=\"\",0,(E38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I38=\"\",0,(I38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M38=\"\",0,(M38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.057351111316063},{"$f":"IF(AND(F38=\"\",J38=\"\",N38=\"\"),\"\",IF(F38=\"\",0,(F38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J38=\"\",0,(J38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N38=\"\",0,(N38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.10635078200487617},{"$f":"IF(AND(G38=\"\",K38=\"\",O38=\"\"),\"\",IF(G38=\"\",0,(G38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K38=\"\",0,(K38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O38=\"\",0,(O38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.5278072032753263E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":39.621624454618164},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":22.217513440410851},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.34874203436910639},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,8,))))","v":2.2521890912619571E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":57.159389671720554},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":13.969987779242732},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.2015424633719306},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7062655221172179E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9340110253131053},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T38=\"\",X38=\"\",AB38=\"\"),\"\",IF(T38=\"\",0,(T38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X38=\"\",0,(X38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB38=\"\",0,(AB38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":56.241295714079691},{"$f":"IF(AND(U38=\"\",Y38=\"\",AC38=\"\"),\"\",IF(U38=\"\",0,(U38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y38=\"\",0,(Y38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC38=\"\",0,(AC38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.072757733874186},{"$f":"IF(AND(V38=\"\",Z38=\"\",AD38=\"\"),\"\",IF(V38=\"\",0,(V38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z38=\"\",0,(Z38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD38=\"\",0,(AD38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.20282914580616795},{"$f":"IF(AND(W38=\"\",AA38=\"\",AE38=\"\"),\"\",IF(W38=\"\",0,(W38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA38=\"\",0,(AA38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE38=\"\",0,(AE38*VLOOKUP('A1.3.12'!$B38,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.7020037361543774E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":348.98840956320998},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":18.516349686777254},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.13383629310105577},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4617070614683732E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ38=\"\",AN38=\"\"),\"\",IF(AJ38=\"\",0,(AJ38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN38=\"\",0,(AN38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":348.98840956320998},{"$f":"IF(AND(AK38=\"\",AO38=\"\"),\"\",IF(AK38=\"\",0,(AK38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO38=\"\",0,(AO38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":18.516349686777254},{"$f":"IF(AND(AL38=\"\",AP38=\"\"),\"\",IF(AL38=\"\",0,(AL38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP38=\"\",0,(AP38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.13383629310105577},{"$f":"IF(AND(AM38=\"\",AQ38=\"\"),\"\",IF(AM38=\"\",0,(AM38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ38=\"\",0,(AQ38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.4617070614683732E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":710.34507907009913},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":36.889478617722972},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.24441220204308423},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4567983586556781E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV38=\"\",AZ38=\"\"),\"\",IF(AV38=\"\",0,(AV38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ38=\"\",0,(AZ38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":710.34507907009913},{"$f":"IF(AND(AW38=\"\",BA38=\"\"),\"\",IF(AW38=\"\",0,(AW38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA38=\"\",0,(BA38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":36.889478617722972},{"$f":"IF(AND(AX38=\"\",BB38=\"\"),\"\",IF(AX38=\"\",0,(AX38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB38=\"\",0,(BB38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.24441220204308423},{"$f":"IF(AND(AY38=\"\",BC38=\"\"),\"\",IF(AY38=\"\",0,(AY38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC38=\"\",0,(BC38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.4567983586556781E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":434.4540907885638},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":38.174156200238045},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.41491905355131198},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,9,))))","v":3.043600856104051E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":26.991558711323503},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B38,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B38,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH38=\"\",BL38=\"\"),\"\",IF(BH38=\"\",0,(BH38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL38=\"\",0,(BL38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":426.37134643974161},{"$f":"IF(AND(BI38=\"\",BM38=\"\"),\"\",IF(BI38=\"\",0,(BI38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM38=\"\",0,(BM38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":37.966111026823704},{"$f":"IF(AND(BJ38=\"\",BN38=\"\"),\"\",IF(BJ38=\"\",0,(BJ38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN38=\"\",0,(BN38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.4071997462495362},{"$f":"IF(AND(BK38=\"\",BO38=\"\"),\"\",IF(BK38=\"\",0,(BK38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO38=\"\",0,(BO38*VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.9869765817760238E-3}]
[null,2022,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":64.464692439115254},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":13.699792819170776},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.15605688659865383},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":1.0335522033941573E-3},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":76.835442494176903},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":11.0163023153324},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10597989720241768},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":8.3512690704583541E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":6.8071812623363472},null,null,{"$f":"IF(AND(D39=\"\",H39=\"\",L39=\"\"),\"\",IF(D39=\"\",0,(D39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H39=\"\",0,(H39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L39=\"\",0,(L39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":67.747052378824662},{"$f":"IF(AND(E39=\"\",I39=\"\",M39=\"\"),\"\",IF(E39=\"\",0,(E39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I39=\"\",0,(I39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M39=\"\",0,(M39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":12.321883673713932},{"$f":"IF(AND(F39=\"\",J39=\"\",N39=\"\"),\"\",IF(F39=\"\",0,(F39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J39=\"\",0,(J39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N39=\"\",0,(N39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.12946933450864095},{"$f":"IF(AND(G39=\"\",K39=\"\",O39=\"\"),\"\",IF(G39=\"\",0,(G39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K39=\"\",0,(K39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O39=\"\",0,(O39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.1495908151625048E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":46.104687818916446},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":25.852840093822298},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.40580473025122038},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,8,))))","v":2.6207021138351847E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":71.409789788617161},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":17.45284364291998},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.25178898909744812},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":2.1316543608623875E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":8.5335945543941065},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T39=\"\",X39=\"\",AB39=\"\"),\"\",IF(T39=\"\",0,(T39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X39=\"\",0,(X39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB39=\"\",0,(AB39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":69.761900136675436},{"$f":"IF(AND(U39=\"\",Y39=\"\",AC39=\"\"),\"\",IF(U39=\"\",0,(U39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y39=\"\",0,(Y39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC39=\"\",0,(AC39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":17.510768196210382},{"$f":"IF(AND(V39=\"\",Z39=\"\",AD39=\"\"),\"\",IF(V39=\"\",0,(V39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z39=\"\",0,(Z39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD39=\"\",0,(AD39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.2515280772689682},{"$f":"IF(AND(W39=\"\",AA39=\"\",AE39=\"\"),\"\",IF(W39=\"\",0,(W39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA39=\"\",0,(AA39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE39=\"\",0,(AE39*VLOOKUP('A1.3.12'!$B39,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":2.1108546832813882E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":435.03600550424159},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":23.081794648530558},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16683535827178386},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":1.8221098002493073E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ39=\"\",AN39=\"\"),\"\",IF(AJ39=\"\",0,(AJ39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN39=\"\",0,(AN39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":435.03600550424159},{"$f":"IF(AND(AK39=\"\",AO39=\"\"),\"\",IF(AK39=\"\",0,(AK39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO39=\"\",0,(AO39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":23.081794648530558},{"$f":"IF(AND(AL39=\"\",AP39=\"\"),\"\",IF(AL39=\"\",0,(AL39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP39=\"\",0,(AP39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.16683535827178386},{"$f":"IF(AND(AM39=\"\",AQ39=\"\"),\"\",IF(AM39=\"\",0,(AM39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ39=\"\",0,(AQ39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.8221098002493073E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":883.9228582399187},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":45.903680252763813},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.30413602991584304},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":1.8127772078717749E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV39=\"\",AZ39=\"\"),\"\",IF(AV39=\"\",0,(AV39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ39=\"\",0,(AZ39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":883.9228582399187},{"$f":"IF(AND(AW39=\"\",BA39=\"\"),\"\",IF(AW39=\"\",0,(AW39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA39=\"\",0,(BA39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":45.903680252763813},{"$f":"IF(AND(AX39=\"\",BB39=\"\"),\"\",IF(AX39=\"\",0,(AX39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB39=\"\",0,(BB39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.30413602991584304},{"$f":"IF(AND(AY39=\"\",BC39=\"\"),\"\",IF(AY39=\"\",0,(AY39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC39=\"\",0,(BC39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.8127772078717749E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":544.76230989839326},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":47.866603056534409},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.52026731207249965},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,9,))))","v":3.8163733934936973E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":38.241776814944792},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B39,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B39,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH39=\"\",BL39=\"\"),\"\",IF(BH39=\"\",0,(BH39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL39=\"\",0,(BL39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":526.46677145054423},{"$f":"IF(AND(BI39=\"\",BM39=\"\"),\"\",IF(BI39=\"\",0,(BI39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM39=\"\",0,(BM39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":47.543358633494726},{"$f":"IF(AND(BJ39=\"\",BN39=\"\"),\"\",IF(BJ39=\"\",0,(BJ39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN39=\"\",0,(BN39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.50279442446954326},{"$f":"IF(AND(BK39=\"\",BO39=\"\"),\"\",IF(BK39=\"\",0,(BK39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO39=\"\",0,(BO39*VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":3.6882026208772231E-3}]
[null,2023,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":54.786066605090042},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":11.642927833339176},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.13262675520327313},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":8.7837632838269706E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":61.958008712942252},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":8.8832462296224648},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.5459303429686856E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":6.7342359858316419E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":7.2320192318454524},null,null,{"$f":"IF(AND(D40=\"\",H40=\"\",L40=\"\"),\"\",IF(D40=\"\",0,(D40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H40=\"\",0,(H40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L40=\"\",0,(L40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":55.152902859357368},{"$f":"IF(AND(E40=\"\",I40=\"\",M40=\"\"),\"\",IF(E40=\"\",0,(E40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I40=\"\",0,(I40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M40=\"\",0,(M40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.327278851421774},{"$f":"IF(AND(F40=\"\",J40=\"\",N40=\"\"),\"\",IF(F40=\"\",0,(F40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J40=\"\",0,(J40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N40=\"\",0,(N40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-0.10750382638859093},{"$f":"IF(AND(G40=\"\",K40=\"\",O40=\"\"),\"\",IF(G40=\"\",0,(G40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K40=\"\",0,(K40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O40=\"\",0,(O40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.5529427387685056E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":40.008773115908269},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":22.434603999014829},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.35214964356231943},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,8,))))","v":2.2741955587820598E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":57.332165849851954},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":14.012214981298285},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.2021516675071143},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":1.7114230655668927E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":9.2315728482147268},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T40=\"\",X40=\"\",AB40=\"\"),\"\",IF(T40=\"\",0,(T40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X40=\"\",0,(X40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB40=\"\",0,(AB40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":55.720402613509954},{"$f":"IF(AND(U40=\"\",Y40=\"\",AC40=\"\"),\"\",IF(U40=\"\",0,(U40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y40=\"\",0,(Y40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC40=\"\",0,(AC40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":14.117351618627366},{"$f":"IF(AND(V40=\"\",Z40=\"\",AD40=\"\"),\"\",IF(V40=\"\",0,(V40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z40=\"\",0,(Z40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD40=\"\",0,(AD40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.20159301690903947},{"$f":"IF(AND(W40=\"\",AA40=\"\",AE40=\"\"),\"\",IF(W40=\"\",0,(W40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA40=\"\",0,(AA40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE40=\"\",0,(AE40*VLOOKUP('A1.3.12'!$B40,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.689526868205254E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":348.66865458619299},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":18.499384381322141},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.13371366776550914},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4603677960514205E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ40=\"\",AN40=\"\"),\"\",IF(AJ40=\"\",0,(AJ40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN40=\"\",0,(AN40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":348.66865458619299},{"$f":"IF(AND(AK40=\"\",AO40=\"\"),\"\",IF(AK40=\"\",0,(AK40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO40=\"\",0,(AO40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":18.499384381322141},{"$f":"IF(AND(AL40=\"\",AP40=\"\"),\"\",IF(AL40=\"\",0,(AL40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP40=\"\",0,(AP40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.13371366776550914},{"$f":"IF(AND(AM40=\"\",AQ40=\"\"),\"\",IF(AM40=\"\",0,(AM40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ40=\"\",0,(AQ40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.4603677960514205E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":708.14803124981995},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":36.775382031463238},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.24365625213708736},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":1.4522925828675771E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV40=\"\",AZ40=\"\"),\"\",IF(AV40=\"\",0,(AV40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ40=\"\",0,(AZ40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":708.14803124981995},{"$f":"IF(AND(AW40=\"\",BA40=\"\"),\"\",IF(AW40=\"\",0,(AW40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA40=\"\",0,(BA40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":36.775382031463238},{"$f":"IF(AND(AX40=\"\",BB40=\"\"),\"\",IF(AX40=\"\",0,(AX40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB40=\"\",0,(BB40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.24365625213708736},{"$f":"IF(AND(AY40=\"\",BC40=\"\"),\"\",IF(AY40=\"\",0,(AY40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC40=\"\",0,(BC40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.4522925828675771E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":439.42062953272512},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":38.610550815489617},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.41966227406377848},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,9,))))","v":3.0783943173560016E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":40.564168407209429},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B40,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B40,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH40=\"\",BL40=\"\"),\"\",IF(BH40=\"\",0,(BH40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL40=\"\",0,(BL40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":414.08987744875878},{"$f":"IF(AND(BI40=\"\",BM40=\"\"),\"\",IF(BI40=\"\",0,(BI40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM40=\"\",0,(BM40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":38.723168657158446},{"$f":"IF(AND(BJ40=\"\",BN40=\"\"),\"\",IF(BJ40=\"\",0,(BJ40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN40=\"\",0,(BN40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.39547050811367435},{"$f":"IF(AND(BK40=\"\",BO40=\"\"),\"\",IF(BK40=\"\",0,(BK40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO40=\"\",0,(BO40*VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.9009378257193741E-3}]
[null,2024,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":50.986784123859387},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":10.835518678265272},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.12342940743201615},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":8.1746303412473628E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":58.117662253724376},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":8.3326355190305819},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.0162275004290282E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":6.3168274883515746E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":6.5924664880157353},null,null,{"$f":"IF(AND(D41=\"\",H41=\"\",L41=\"\"),\"\",IF(D41=\"\",0,(D41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H41=\"\",0,(H41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L41=\"\",0,(L41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":50.471396816436183},{"$f":"IF(AND(E41=\"\",I41=\"\",M41=\"\"),\"\",IF(E41=\"\",0,(E41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I41=\"\",0,(I41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M41=\"\",0,(M41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.6332316529583988},{"$f":"IF(AND(F41=\"\",J41=\"\",N41=\"\"),\"\",IF(F41=\"\",0,(F41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J41=\"\",0,(J41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N41=\"\",0,(N41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.9517231879920523E-2},{"$f":"IF(AND(G41=\"\",K41=\"\",O41=\"\"),\"\",IF(G41=\"\",0,(G41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K41=\"\",0,(K41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O41=\"\",0,(O41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.9682827069844091E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":37.202064480957979},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":20.860764266831481},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3274455257300225},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1146554425703679E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":53.414274862478273},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":13.054666457278715},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18833728975827982},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5944700618773368E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":8.5464499184723959},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T41=\"\",X41=\"\",AB41=\"\"),\"\",IF(T41=\"\",0,(T41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X41=\"\",0,(X41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB41=\"\",0,(AB41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":51.597681898775264},{"$f":"IF(AND(U41=\"\",Y41=\"\",AC41=\"\"),\"\",IF(U41=\"\",0,(U41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y41=\"\",0,(Y41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC41=\"\",0,(AC41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":13.14485986789091},{"$f":"IF(AND(V41=\"\",Z41=\"\",AD41=\"\"),\"\",IF(V41=\"\",0,(V41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z41=\"\",0,(Z41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD41=\"\",0,(AD41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.18714171539420682},{"$f":"IF(AND(W41=\"\",AA41=\"\",AE41=\"\"),\"\",IF(W41=\"\",0,(W41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA41=\"\",0,(AA41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE41=\"\",0,(AE41*VLOOKUP('A1.3.12'!$B41,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.5668958903268168E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":324.94736449875751},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":17.240799023630245},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.12461660480903247},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":1.3610132722970604E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ41=\"\",AN41=\"\"),\"\",IF(AJ41=\"\",0,(AJ41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN41=\"\",0,(AN41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":324.94736449875751},{"$f":"IF(AND(AK41=\"\",AO41=\"\"),\"\",IF(AK41=\"\",0,(AK41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO41=\"\",0,(AO41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":17.240799023630245},{"$f":"IF(AND(AL41=\"\",AP41=\"\"),\"\",IF(AL41=\"\",0,(AL41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP41=\"\",0,(AP41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.12461660480903247},{"$f":"IF(AND(AM41=\"\",AQ41=\"\"),\"\",IF(AM41=\"\",0,(AM41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ41=\"\",0,(AQ41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.3610132722970604E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":659.58393213077318},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":34.253362313404111},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.22694654476294293},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":1.3526957784822575E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV41=\"\",AZ41=\"\"),\"\",IF(AV41=\"\",0,(AV41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ41=\"\",0,(AZ41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":659.58393213077318},{"$f":"IF(AND(AW41=\"\",BA41=\"\"),\"\",IF(AW41=\"\",0,(AW41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA41=\"\",0,(BA41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":34.253362313404111},{"$f":"IF(AND(AX41=\"\",BB41=\"\"),\"\",IF(AX41=\"\",0,(AX41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB41=\"\",0,(BB41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.22694654476294293},{"$f":"IF(AND(AY41=\"\",BC41=\"\"),\"\",IF(AY41=\"\",0,(AY41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC41=\"\",0,(BC41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.3526957784822575E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":411.91095337648346},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":36.193359455407766},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.39338955840460915},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,9,))))","v":2.8856732090144746E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":36.922511111452323},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B41,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B41,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH41=\"\",BL41=\"\"),\"\",IF(BH41=\"\",0,(BH41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL41=\"\",0,(BL41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":378.67007162634224},{"$f":"IF(AND(BI41=\"\",BM41=\"\"),\"\",IF(BI41=\"\",0,(BI41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM41=\"\",0,(BM41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":36.252201406023104},{"$f":"IF(AND(BJ41=\"\",BN41=\"\"),\"\",IF(BJ41=\"\",0,(BJ41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN41=\"\",0,(BN41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.36164333829204037},{"$f":"IF(AND(BK41=\"\",BO41=\"\"),\"\",IF(BK41=\"\",0,(BK41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO41=\"\",0,(BO41*VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.6528017082104441E-3}]
[null,2025,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":48.78901170728205},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":10.368456389877954},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11810901408479917},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":7.8222649707218204E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":56.080088697558601},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":8.0404978602131667},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.7351829342560935E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":6.0953629601856734E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9344309107744193},null,null,{"$f":"IF(AND(D42=\"\",H42=\"\",L42=\"\"),\"\",IF(D42=\"\",0,(D42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H42=\"\",0,(H42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L42=\"\",0,(L42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":47.178297128238725},{"$f":"IF(AND(E42=\"\",I42=\"\",M42=\"\"),\"\",IF(E42=\"\",0,(E42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I42=\"\",0,(I42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M42=\"\",0,(M42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.1851568307614713},{"$f":"IF(AND(F42=\"\",J42=\"\",N42=\"\"),\"\",IF(F42=\"\",0,(F42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J42=\"\",0,(J42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N42=\"\",0,(N42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.3958782129190233E-2},{"$f":"IF(AND(G42=\"\",K42=\"\",O42=\"\"),\"\",IF(G42=\"\",0,(G42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K42=\"\",0,(K42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O42=\"\",0,(O42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.5599688196365364E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":35.577655850836038},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":19.949889938248848},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31314778862021986},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0223201219753545E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":51.199480859845259},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":12.513361777014936},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18052798595507843},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5283562235912996E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":7.8730687304818279},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T42=\"\",X42=\"\",AB42=\"\"),\"\",IF(T42=\"\",0,(T42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X42=\"\",0,(X42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB42=\"\",0,(AB42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":48.934048452453467},{"$f":"IF(AND(U42=\"\",Y42=\"\",AC42=\"\"),\"\",IF(U42=\"\",0,(U42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y42=\"\",0,(Y42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC42=\"\",0,(AC42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":12.554904174163223},{"$f":"IF(AND(V42=\"\",Z42=\"\",AD42=\"\"),\"\",IF(V42=\"\",0,(V42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z42=\"\",0,(Z42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD42=\"\",0,(AD42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.17777455245977727},{"$f":"IF(AND(W42=\"\",AA42=\"\",AE42=\"\"),\"\",IF(W42=\"\",0,(W42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA42=\"\",0,(AA42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE42=\"\",0,(AE42*VLOOKUP('A1.3.12'!$B42,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.4875102948452782E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":309.79428360196118},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":16.436818899853996},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11880543136970279},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2975459342912782E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ42=\"\",AN42=\"\"),\"\",IF(AJ42=\"\",0,(AJ42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN42=\"\",0,(AN42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":309.79428360196118},{"$f":"IF(AND(AK42=\"\",AO42=\"\"),\"\",IF(AK42=\"\",0,(AK42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO42=\"\",0,(AO42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.436818899853996},{"$f":"IF(AND(AL42=\"\",AP42=\"\"),\"\",IF(AL42=\"\",0,(AL42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP42=\"\",0,(AP42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11880543136970279},{"$f":"IF(AND(AM42=\"\",AQ42=\"\"),\"\",IF(AM42=\"\",0,(AM42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ42=\"\",0,(AQ42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2975459342912782E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":623.1515286910527},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":32.361363048143922},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.21441105431922669},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2779790427763591E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV42=\"\",AZ42=\"\"),\"\",IF(AV42=\"\",0,(AV42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ42=\"\",0,(AZ42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":623.1515286910527},{"$f":"IF(AND(AW42=\"\",BA42=\"\"),\"\",IF(AW42=\"\",0,(AW42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA42=\"\",0,(BA42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":32.361363048143922},{"$f":"IF(AND(AX42=\"\",BB42=\"\"),\"\",IF(AX42=\"\",0,(AX42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB42=\"\",0,(BB42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.21441105431922669},{"$f":"IF(AND(AY42=\"\",BC42=\"\"),\"\",IF(AY42=\"\",0,(AY42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC42=\"\",0,(BC42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.2779790427763591E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":396.87977709875838},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":34.872615829636636},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37903425236157817},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7803711714525828E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":33.294661729749819},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B42,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B42,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH42=\"\",BL42=\"\"),\"\",IF(BH42=\"\",0,(BH42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL42=\"\",0,(BL42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":356.1489439478446},{"$f":"IF(AND(BI42=\"\",BM42=\"\"),\"\",IF(BI42=\"\",0,(BI42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM42=\"\",0,(BM42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.710674131240914},{"$f":"IF(AND(BJ42=\"\",BN42=\"\"),\"\",IF(BJ42=\"\",0,(BJ42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN42=\"\",0,(BN42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.34013486322092373},{"$f":"IF(AND(BK42=\"\",BO42=\"\"),\"\",IF(BK42=\"\",0,(BK42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO42=\"\",0,(BO42*VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.495028251967255E-3}]
[null,2026,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":48.529055274910206},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":10.313211431269508},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11747970849204295},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7805865676613907E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":56.231186133588139},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":8.0621614959044585},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.75602395529814E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":6.1117857893277681E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":5.5790856441772236},null,null,{"$f":"IF(AND(D43=\"\",H43=\"\",L43=\"\"),\"\",IF(D43=\"\",0,(D43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H43=\"\",0,(H43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L43=\"\",0,(L43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":45.574739672381554},{"$f":"IF(AND(E43=\"\",I43=\"\",M43=\"\"),\"\",IF(E43=\"\",0,(E43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I43=\"\",0,(I43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M43=\"\",0,(M43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.0696178876425826},{"$f":"IF(AND(F43=\"\",J43=\"\",N43=\"\"),\"\",IF(F43=\"\",0,(F43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J43=\"\",0,(J43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N43=\"\",0,(N43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.1692420158119847E-2},{"$f":"IF(AND(G43=\"\",K43=\"\",O43=\"\"),\"\",IF(G43=\"\",0,(G43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K43=\"\",0,(K43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O43=\"\",0,(O43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.3829725798845765E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":35.364547844164164},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":19.830391304165467},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31127205230677768},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0102065467624873E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":50.99948293078053},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":12.464481468093613},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.17982279866171355},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5223860833778044E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":7.497578074248457},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T43=\"\",X43=\"\",AB43=\"\"),\"\",IF(T43=\"\",0,(T43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X43=\"\",0,(X43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB43=\"\",0,(AB43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":48.086793817881755},{"$f":"IF(AND(U43=\"\",Y43=\"\",AC43=\"\"),\"\",IF(U43=\"\",0,(U43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y43=\"\",0,(Y43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC43=\"\",0,(AC43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":12.439770977220324},{"$f":"IF(AND(V43=\"\",Z43=\"\",AD43=\"\"),\"\",IF(V43=\"\",0,(V43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z43=\"\",0,(Z43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD43=\"\",0,(AD43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.17498851156894471},{"$f":"IF(AND(W43=\"\",AA43=\"\",AE43=\"\"),\"\",IF(W43=\"\",0,(W43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA43=\"\",0,(AA43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE43=\"\",0,(AE43*VLOOKUP('A1.3.12'!$B43,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.4632490343551782E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":306.83991298772577},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":16.280068251699269},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11767243668959051},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2851718144904875E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ43=\"\",AN43=\"\"),\"\",IF(AJ43=\"\",0,(AJ43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN43=\"\",0,(AN43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":306.83991298772577},{"$f":"IF(AND(AK43=\"\",AO43=\"\"),\"\",IF(AK43=\"\",0,(AK43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO43=\"\",0,(AO43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.280068251699269},{"$f":"IF(AND(AL43=\"\",AP43=\"\"),\"\",IF(AL43=\"\",0,(AL43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP43=\"\",0,(AP43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11767243668959051},{"$f":"IF(AND(AM43=\"\",AQ43=\"\"),\"\",IF(AM43=\"\",0,(AM43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ43=\"\",0,(AQ43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2851718144904875E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":611.87724187831134},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":31.775869357030931},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.21053185060886287},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2548573755645361E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV43=\"\",AZ43=\"\"),\"\",IF(AV43=\"\",0,(AV43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ43=\"\",0,(AZ43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":611.87724187831134},{"$f":"IF(AND(AW43=\"\",BA43=\"\"),\"\",IF(AW43=\"\",0,(AW43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA43=\"\",0,(BA43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":31.775869357030931},{"$f":"IF(AND(AX43=\"\",BB43=\"\"),\"\",IF(AX43=\"\",0,(AX43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB43=\"\",0,(BB43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.21053185060886287},{"$f":"IF(AND(AY43=\"\",BC43=\"\"),\"\",IF(AY43=\"\",0,(AY43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC43=\"\",0,(BC43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.2548573755645361E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":397.10320158959416},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":34.892247458370157},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37924763066838496},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7819363885514667E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":31.414309981186413},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B43,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B43,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH43=\"\",BL43=\"\"),\"\",IF(BH43=\"\",0,(BH43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL43=\"\",0,(BL43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":348.05514754019083},{"$f":"IF(AND(BI43=\"\",BM43=\"\"),\"\",IF(BI43=\"\",0,(BI43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM43=\"\",0,(BM43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.462671306179736},{"$f":"IF(AND(BJ43=\"\",BN43=\"\"),\"\",IF(BJ43=\"\",0,(BJ43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN43=\"\",0,(BN43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.33240500081128399},{"$f":"IF(AND(BK43=\"\",BO43=\"\"),\"\",IF(BK43=\"\",0,(BK43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO43=\"\",0,(BO43*VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.4383265516086414E-3}]
[null,2027,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":48.951161961941452},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":10.402915949217473},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11850154933077468},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":7.8482622642235956E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":57.16593651083943},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":8.1961815836517449},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.8849550132516613E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2133841098519144E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":5.0874496151750703},null,null,{"$f":"IF(AND(D44=\"\",H44=\"\",L44=\"\"),\"\",IF(D44=\"\",0,(D44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H44=\"\",0,(H44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L44=\"\",0,(L44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":44.466006228954207},{"$f":"IF(AND(E44=\"\",I44=\"\",M44=\"\"),\"\",IF(E44=\"\",0,(E44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I44=\"\",0,(I44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M44=\"\",0,(M44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.0190123237846933},{"$f":"IF(AND(F44=\"\",J44=\"\",N44=\"\"),\"\",IF(F44=\"\",0,(F44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J44=\"\",0,(J44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N44=\"\",0,(N44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-9.0411939769653449E-2},{"$f":"IF(AND(G44=\"\",K44=\"\",O44=\"\"),\"\",IF(G44=\"\",0,(G44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K44=\"\",0,(K44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O44=\"\",0,(O44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.274799928251872E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":35.063504340843224},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":19.661583533831816},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30862232440624704},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9930945049543257E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":51.520706563280086},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":12.591870648035709},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18166061910495032},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5379451353298005E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":6.9164372741687483},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T44=\"\",X44=\"\",AB44=\"\"),\"\",IF(T44=\"\",0,(T44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X44=\"\",0,(X44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB44=\"\",0,(AB44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":47.444096904067329},{"$f":"IF(AND(U44=\"\",Y44=\"\",AC44=\"\"),\"\",IF(U44=\"\",0,(U44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y44=\"\",0,(Y44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC44=\"\",0,(AC44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":12.411427070179137},{"$f":"IF(AND(V44=\"\",Z44=\"\",AD44=\"\"),\"\",IF(V44=\"\",0,(V44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z44=\"\",0,(Z44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD44=\"\",0,(AD44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.17288110880761776},{"$f":"IF(AND(W44=\"\",AA44=\"\",AE44=\"\"),\"\",IF(W44=\"\",0,(W44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA44=\"\",0,(AA44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE44=\"\",0,(AE44*VLOOKUP('A1.3.12'!$B44,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.4448759475905826E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":308.05491128740363},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":16.344532665900967},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11813838588474142},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2902607273186642E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ44=\"\",AN44=\"\"),\"\",IF(AJ44=\"\",0,(AJ44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN44=\"\",0,(AN44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":308.05491128740363},{"$f":"IF(AND(AK44=\"\",AO44=\"\"),\"\",IF(AK44=\"\",0,(AK44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO44=\"\",0,(AO44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.344532665900967},{"$f":"IF(AND(AL44=\"\",AP44=\"\"),\"\",IF(AL44=\"\",0,(AL44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP44=\"\",0,(AP44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11813838588474142},{"$f":"IF(AND(AM44=\"\",AQ44=\"\"),\"\",IF(AM44=\"\",0,(AM44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ44=\"\",0,(AQ44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2902607273186642E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":609.08334981125336},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":31.630777591486666},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.20957054133467987},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2491275725469951E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV44=\"\",AZ44=\"\"),\"\",IF(AV44=\"\",0,(AV44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ44=\"\",0,(AZ44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":609.08334981125336},{"$f":"IF(AND(AW44=\"\",BA44=\"\"),\"\",IF(AW44=\"\",0,(AW44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA44=\"\",0,(BA44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":31.630777591486666},{"$f":"IF(AND(AX44=\"\",BB44=\"\"),\"\",IF(AX44=\"\",0,(AX44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB44=\"\",0,(BB44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.20957054133467987},{"$f":"IF(AND(AY44=\"\",BC44=\"\"),\"\",IF(AY44=\"\",0,(AY44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC44=\"\",0,(BC44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.2491275725469951E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":402.31092534064612},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":35.349834264744821},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38422119140991506},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,9,))))","v":2.8184194895352461E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":28.921722482932754},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B44,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B44,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH44=\"\",BL44=\"\"),\"\",IF(BH44=\"\",0,(BH44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL44=\"\",0,(BL44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":349.90931919964669},{"$f":"IF(AND(BI44=\"\",BM44=\"\"),\"\",IF(BI44=\"\",0,(BI44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM44=\"\",0,(BM44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.51256298871467},{"$f":"IF(AND(BJ44=\"\",BN44=\"\"),\"\",IF(BJ44=\"\",0,(BJ44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN44=\"\",0,(BN44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.33417580045703416},{"$f":"IF(AND(BK44=\"\",BO44=\"\"),\"\",IF(BK44=\"\",0,(BK44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO44=\"\",0,(BO44*VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.4513160908251805E-3}]
[null,2028,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":48.977054067331423},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":10.408418441606308},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11856422924441051},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":7.8524135044705896E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":57.577030386472522},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":8.2551222790775434},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.9416576042251441E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2580660360201615E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":4.7674584316754398},null,null,{"$f":"IF(AND(D45=\"\",H45=\"\",L45=\"\"),\"\",IF(D45=\"\",0,(D45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H45=\"\",0,(H45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L45=\"\",0,(L45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":42.328627403024065},{"$f":"IF(AND(E45=\"\",I45=\"\",M45=\"\"),\"\",IF(E45=\"\",0,(E45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I45=\"\",0,(I45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M45=\"\",0,(M45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":8.8281615061610683},{"$f":"IF(AND(F45=\"\",J45=\"\",N45=\"\"),\"\",IF(F45=\"\",0,(F45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J45=\"\",0,(J45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N45=\"\",0,(N45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-8.6933331885155118E-2},{"$f":"IF(AND(G45=\"\",K45=\"\",O45=\"\"),\"\",IF(G45=\"\",0,(G45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K45=\"\",0,(K45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O45=\"\",0,(O45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.0161851298403833E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":35.104189482829021},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":19.684397406340498},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30898042732050229},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9954071469577301E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":51.6180730239181},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":12.615667407816266},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18200393061403908},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5408516225360383E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":6.5573051268650975},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T45=\"\",X45=\"\",AB45=\"\"),\"\",IF(T45=\"\",0,(T45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X45=\"\",0,(X45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB45=\"\",0,(AB45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":45.787442987882677},{"$f":"IF(AND(U45=\"\",Y45=\"\",AC45=\"\"),\"\",IF(U45=\"\",0,(U45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y45=\"\",0,(Y45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC45=\"\",0,(AC45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":12.212447432394034},{"$f":"IF(AND(V45=\"\",Z45=\"\",AD45=\"\"),\"\",IF(V45=\"\",0,(V45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z45=\"\",0,(Z45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD45=\"\",0,(AD45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.16722571113383766},{"$f":"IF(AND(W45=\"\",AA45=\"\",AE45=\"\"),\"\",IF(W45=\"\",0,(W45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA45=\"\",0,(AA45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE45=\"\",0,(AE45*VLOOKUP('A1.3.12'!$B45,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.3963743256463776E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":306.52759671419415},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":16.263497623061998},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11755266408058919},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2838637054246188E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ45=\"\",AN45=\"\"),\"\",IF(AJ45=\"\",0,(AJ45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN45=\"\",0,(AN45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":306.52759671419415},{"$f":"IF(AND(AK45=\"\",AO45=\"\"),\"\",IF(AK45=\"\",0,(AK45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO45=\"\",0,(AO45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.263497623061998},{"$f":"IF(AND(AL45=\"\",AP45=\"\"),\"\",IF(AL45=\"\",0,(AL45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP45=\"\",0,(AP45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11755266408058919},{"$f":"IF(AND(AM45=\"\",AQ45=\"\"),\"\",IF(AM45=\"\",0,(AM45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ45=\"\",0,(AQ45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2838637054246188E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":601.33058388976019},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":31.228162720044853},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.20690300601047198},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2332279527674677E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV45=\"\",AZ45=\"\"),\"\",IF(AV45=\"\",0,(AV45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ45=\"\",0,(AZ45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":601.33058388976019},{"$f":"IF(AND(AW45=\"\",BA45=\"\"),\"\",IF(AW45=\"\",0,(AW45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA45=\"\",0,(BA45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":31.228162720044853},{"$f":"IF(AND(AX45=\"\",BB45=\"\"),\"\",IF(AX45=\"\",0,(AX45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB45=\"\",0,(BB45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.20690300601047198},{"$f":"IF(AND(AY45=\"\",BC45=\"\"),\"\",IF(AY45=\"\",0,(AY45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC45=\"\",0,(BC45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.2332279527674677E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":403.73551903897663},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":35.475008969080633},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38558172887875003},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,9,))))","v":2.8283995879893067E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":27.391876952987761},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B45,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B45,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH45=\"\",BL45=\"\"),\"\",IF(BH45=\"\",0,(BH45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL45=\"\",0,(BL45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":348.61116297682742},{"$f":"IF(AND(BI45=\"\",BM45=\"\"),\"\",IF(BI45=\"\",0,(BI45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM45=\"\",0,(BM45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.37137199303978},{"$f":"IF(AND(BJ45=\"\",BN45=\"\"),\"\",IF(BJ45=\"\",0,(BJ45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN45=\"\",0,(BN45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.33293601525819699},{"$f":"IF(AND(BK45=\"\",BO45=\"\"),\"\",IF(BK45=\"\",0,(BK45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO45=\"\",0,(BO45*VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.4422217596290858E-3}]
[null,2029,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":48.77378615623045},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":10.365220713307224},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11807215589151598},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":7.8198238822372766E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":57.679264453313984},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":8.2697801160170101},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.9557588516999192E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2691778897772999E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":4.521843868217946},null,null,{"$f":"IF(AND(D46=\"\",H46=\"\",L46=\"\"),\"\",IF(D46=\"\",0,(D46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H46=\"\",0,(H46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L46=\"\",0,(L46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":39.600299692455515},{"$f":"IF(AND(E46=\"\",I46=\"\",M46=\"\"),\"\",IF(E46=\"\",0,(E46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I46=\"\",0,(I46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M46=\"\",0,(M46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":8.5434135213165945},{"$f":"IF(AND(F46=\"\",J46=\"\",N46=\"\"),\"\",IF(F46=\"\",0,(F46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J46=\"\",0,(J46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N46=\"\",0,(N46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-8.2135198462873135E-2},{"$f":"IF(AND(G46=\"\",K46=\"\",O46=\"\"),\"\",IF(G46=\"\",0,(G46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K46=\"\",0,(K46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O46=\"\",0,(O46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.6683303621943705E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":34.98188365015077},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":19.615815375220546},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30790391454520516},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9884549872230587E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":51.488889799883445},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":12.584094501397704},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18154843405699392},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5369953728022292E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":6.3017105903236725},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T46=\"\",X46=\"\",AB46=\"\"),\"\",IF(T46=\"\",0,(T46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X46=\"\",0,(X46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB46=\"\",0,(AB46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":43.31235985082467},{"$f":"IF(AND(U46=\"\",Y46=\"\",AC46=\"\"),\"\",IF(U46=\"\",0,(U46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y46=\"\",0,(Y46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC46=\"\",0,(AC46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":11.876341488966881},{"$f":"IF(AND(V46=\"\",Z46=\"\",AD46=\"\"),\"\",IF(V46=\"\",0,(V46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z46=\"\",0,(Z46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD46=\"\",0,(AD46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.15863299597127783},{"$f":"IF(AND(W46=\"\",AA46=\"\",AE46=\"\"),\"\",IF(W46=\"\",0,(W46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA46=\"\",0,(AA46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE46=\"\",0,(AE46*VLOOKUP('A1.3.12'!$B46,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.3231779908889785E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":303.5176289399717},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":16.103797144976813},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11639834801101037},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2712567218406089E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ46=\"\",AN46=\"\"),\"\",IF(AJ46=\"\",0,(AJ46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN46=\"\",0,(AN46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":303.5176289399717},{"$f":"IF(AND(AK46=\"\",AO46=\"\"),\"\",IF(AK46=\"\",0,(AK46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO46=\"\",0,(AO46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":16.103797144976813},{"$f":"IF(AND(AL46=\"\",AP46=\"\"),\"\",IF(AL46=\"\",0,(AL46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP46=\"\",0,(AP46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11639834801101037},{"$f":"IF(AND(AM46=\"\",AQ46=\"\"),\"\",IF(AM46=\"\",0,(AM46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ46=\"\",0,(AQ46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2712567218406089E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":591.0196556023368},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":30.692697944128177},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.20335527018165966},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":1.212081971964731E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV46=\"\",AZ46=\"\"),\"\",IF(AV46=\"\",0,(AV46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ46=\"\",0,(AZ46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":591.0196556023368},{"$f":"IF(AND(AW46=\"\",BA46=\"\"),\"\",IF(AW46=\"\",0,(AW46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA46=\"\",0,(BA46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":30.692697944128177},{"$f":"IF(AND(AX46=\"\",BB46=\"\"),\"\",IF(AX46=\"\",0,(AX46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB46=\"\",0,(BB46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.20335527018165966},{"$f":"IF(AND(AY46=\"\",BC46=\"\"),\"\",IF(AY46=\"\",0,(AY46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC46=\"\",0,(BC46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.212081971964731E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":402.98234859501827},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":35.4088301787719},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38486242441276419},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,9,))))","v":2.8231231957153531E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":26.243721188595593},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B46,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B46,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH46=\"\",BL46=\"\"),\"\",IF(BH46=\"\",0,(BH46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL46=\"\",0,(BL46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":345.61637989621443},{"$f":"IF(AND(BI46=\"\",BM46=\"\"),\"\",IF(BI46=\"\",0,(BI46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM46=\"\",0,(BM46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":34.104144359939788},{"$f":"IF(AND(BJ46=\"\",BN46=\"\"),\"\",IF(BJ46=\"\",0,(BJ46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN46=\"\",0,(BN46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.33007589128251053},{"$f":"IF(AND(BK46=\"\",BO46=\"\"),\"\",IF(BK46=\"\",0,(BK46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO46=\"\",0,(BO46*VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.4212415811907706E-3}]
[null,2030,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":48.120413968838477},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":10.226368525196152},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11649046480610757},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7150697543007757E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":57.216769433235463},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":8.2034697676265935},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.8919664492701866E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2189091566114115E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":4.3441112203197605},null,null,{"$f":"IF(AND(D47=\"\",H47=\"\",L47=\"\"),\"\",IF(D47=\"\",0,(D47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H47=\"\",0,(H47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L47=\"\",0,(L47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":35.693828678369186},{"$f":"IF(AND(E47=\"\",I47=\"\",M47=\"\"),\"\",IF(E47=\"\",0,(E47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I47=\"\",0,(I47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M47=\"\",0,(M47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":8.0877892466992591},{"$f":"IF(AND(F47=\"\",J47=\"\",N47=\"\"),\"\",IF(F47=\"\",0,(F47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J47=\"\",0,(J47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N47=\"\",0,(N47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-7.4631031814075141E-2},{"$f":"IF(AND(G47=\"\",K47=\"\",O47=\"\"),\"\",IF(G47=\"\",0,(G47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K47=\"\",0,(K47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O47=\"\",0,(O47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.1388259712458937E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":34.752994104543873},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":19.487467367639095},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30588927211497879},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9754443511167527E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":51.068259769905502},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":12.481290807864189},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18006530393792086},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5244391415016425E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":6.1929306277626219},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T47=\"\",X47=\"\",AB47=\"\"),\"\",IF(T47=\"\",0,(T47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X47=\"\",0,(X47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB47=\"\",0,(AB47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":39.872864184587563},{"$f":"IF(AND(U47=\"\",Y47=\"\",AC47=\"\"),\"\",IF(U47=\"\",0,(U47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y47=\"\",0,(Y47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC47=\"\",0,(AC47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":11.37388437351369},{"$f":"IF(AND(V47=\"\",Z47=\"\",AD47=\"\"),\"\",IF(V47=\"\",0,(V47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z47=\"\",0,(Z47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD47=\"\",0,(AD47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.14610541113073261},{"$f":"IF(AND(W47=\"\",AA47=\"\",AE47=\"\"),\"\",IF(W47=\"\",0,(W47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA47=\"\",0,(AA47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE47=\"\",0,(AE47*VLOOKUP('A1.3.12'!$B47,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.2184590714347248E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":295.78389462766228},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":15.693466815982285},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11343247778774596},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2388646602533159E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ47=\"\",AN47=\"\"),\"\",IF(AJ47=\"\",0,(AJ47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN47=\"\",0,(AN47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":295.78389462766228},{"$f":"IF(AND(AK47=\"\",AO47=\"\"),\"\",IF(AK47=\"\",0,(AK47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO47=\"\",0,(AO47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":15.693466815982285},{"$f":"IF(AND(AL47=\"\",AP47=\"\"),\"\",IF(AL47=\"\",0,(AL47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP47=\"\",0,(AP47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11343247778774596},{"$f":"IF(AND(AM47=\"\",AQ47=\"\"),\"\",IF(AM47=\"\",0,(AM47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ47=\"\",0,(AQ47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2388646602533159E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":565.47041079826033},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":29.365880390703637},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19456440590020818},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1596847653222988E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV47=\"\",AZ47=\"\"),\"\",IF(AV47=\"\",0,(AV47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ47=\"\",0,(AZ47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":565.47041079826033},{"$f":"IF(AND(AW47=\"\",BA47=\"\"),\"\",IF(AW47=\"\",0,(AW47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA47=\"\",0,(BA47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":29.365880390703637},{"$f":"IF(AND(AX47=\"\",BB47=\"\"),\"\",IF(AX47=\"\",0,(AX47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB47=\"\",0,(BB47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.19456440590020818},{"$f":"IF(AND(AY47=\"\",BC47=\"\"),\"\",IF(AY47=\"\",0,(AY47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC47=\"\",0,(BC47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.1596847653222988E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":398.21701545735397},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":34.990114886637841},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38031136238513413},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7897392954945254E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":25.486170653676059},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B47,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B47,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH47=\"\",BL47=\"\"),\"\",IF(BH47=\"\",0,(BH47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL47=\"\",0,(BL47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":339.39668964193277},{"$f":"IF(AND(BI47=\"\",BM47=\"\"),\"\",IF(BI47=\"\",0,(BI47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM47=\"\",0,(BM47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":33.586294671491174},{"$f":"IF(AND(BJ47=\"\",BN47=\"\"),\"\",IF(BJ47=\"\",0,(BJ47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN47=\"\",0,(BN47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.32413586666678007},{"$f":"IF(AND(BK47=\"\",BO47=\"\"),\"\",IF(BK47=\"\",0,(BK47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO47=\"\",0,(BO47*VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3776690726472929E-3}]
[null,2031,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":48.071823330440715},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":10.216042226352339},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.1163728360164665},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":7.707279294208566E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":57.429876703208635},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":8.2340240800039517},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.9213605489612982E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":6.242071854640406E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":4.1270292911405102},null,null,{"$f":"IF(AND(D48=\"\",H48=\"\",L48=\"\"),\"\",IF(D48=\"\",0,(D48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H48=\"\",0,(H48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L48=\"\",0,(L48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":32.508149969024004},{"$f":"IF(AND(E48=\"\",I48=\"\",M48=\"\"),\"\",IF(E48=\"\",0,(E48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I48=\"\",0,(I48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M48=\"\",0,(M48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.7068451130272564},{"$f":"IF(AND(F48=\"\",J48=\"\",N48=\"\"),\"\",IF(F48=\"\",0,(F48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J48=\"\",0,(J48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N48=\"\",0,(N48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-6.8539836499093815E-2},{"$f":"IF(AND(G48=\"\",K48=\"\",O48=\"\"),\"\",IF(G48=\"\",0,(G48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K48=\"\",0,(K48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O48=\"\",0,(O48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.7084277824304397E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":35.690442198843208},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":20.013133993414087},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31414051269437115},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0287311711466461E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":51.202402824378645},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":12.514075917054871},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18053828872306329},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5284434471842876E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0229266759642606},null,{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T48=\"\",X48=\"\",AB48=\"\"),\"\",IF(T48=\"\",0,(T48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X48=\"\",0,(X48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB48=\"\",0,(AB48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":37.123658473359534},{"$f":"IF(AND(U48=\"\",Y48=\"\",AC48=\"\"),\"\",IF(U48=\"\",0,(U48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y48=\"\",0,(Y48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC48=\"\",0,(AC48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":10.9977115355648},{"$f":"IF(AND(V48=\"\",Z48=\"\",AD48=\"\"),\"\",IF(V48=\"\",0,(V48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z48=\"\",0,(Z48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD48=\"\",0,(AD48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.13623744055185613},{"$f":"IF(AND(W48=\"\",AA48=\"\",AE48=\"\"),\"\",IF(W48=\"\",0,(W48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA48=\"\",0,(AA48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE48=\"\",0,(AE48*VLOOKUP('A1.3.12'!$B48,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.1355005445783746E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":291.75750154410605},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":15.479837651607282},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11188836483125734},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2220004692337695E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ48=\"\",AN48=\"\"),\"\",IF(AJ48=\"\",0,(AJ48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN48=\"\",0,(AN48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":291.75750154410605},{"$f":"IF(AND(AK48=\"\",AO48=\"\"),\"\",IF(AK48=\"\",0,(AK48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO48=\"\",0,(AO48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":15.479837651607282},{"$f":"IF(AND(AL48=\"\",AP48=\"\"),\"\",IF(AL48=\"\",0,(AL48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP48=\"\",0,(AP48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11188836483125734},{"$f":"IF(AND(AM48=\"\",AQ48=\"\"),\"\",IF(AM48=\"\",0,(AM48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ48=\"\",0,(AQ48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2220004692337695E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":547.37564652285505},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":28.426187219739294},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18833844430448368},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1225754452560857E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV48=\"\",AZ48=\"\"),\"\",IF(AV48=\"\",0,(AV48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ48=\"\",0,(AZ48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":547.37564652285505},{"$f":"IF(AND(AW48=\"\",BA48=\"\"),\"\",IF(AW48=\"\",0,(AW48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA48=\"\",0,(BA48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":28.426187219739294},{"$f":"IF(AND(AX48=\"\",BB48=\"\"),\"\",IF(AX48=\"\",0,(AX48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB48=\"\",0,(BB48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.18833844430448368},{"$f":"IF(AND(AY48=\"\",BC48=\"\"),\"\",IF(AY48=\"\",0,(AY48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC48=\"\",0,(BC48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.1225754452560857E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":397.97749792190177},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":34.969069211145523},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38008261465038873},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,9,))))","v":2.788061337359453E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":24.350895867354563},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B48,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B48,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH48=\"\",BL48=\"\"),\"\",IF(BH48=\"\",0,(BH48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL48=\"\",0,(BL48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":337.25545706425828},{"$f":"IF(AND(BI48=\"\",BM48=\"\"),\"\",IF(BI48=\"\",0,(BI48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM48=\"\",0,(BM48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":33.348984761693202},{"$f":"IF(AND(BJ48=\"\",BN48=\"\"),\"\",IF(BJ48=\"\",0,(BJ48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN48=\"\",0,(BN48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.32209091367082748},{"$f":"IF(AND(BK48=\"\",BO48=\"\"),\"\",IF(BK48=\"\",0,(BK48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO48=\"\",0,(BO48*VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3626685065467438E-3}]
[null,2032,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":47.944062927225914},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":10.188891068279423},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11606355212784608},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6867956711192467E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":57.617690187533853},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":8.2609518890340023},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.9472658514049235E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2624853629348243E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":4.0062271297928227},null,null,{"$f":"IF(AND(D49=\"\",H49=\"\",L49=\"\"),\"\",IF(D49=\"\",0,(D49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H49=\"\",0,(H49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L49=\"\",0,(L49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":29.535103439588767},{"$f":"IF(AND(E49=\"\",I49=\"\",M49=\"\"),\"\",IF(E49=\"\",0,(E49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I49=\"\",0,(I49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M49=\"\",0,(M49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.3541677011613933},{"$f":"IF(AND(F49=\"\",J49=\"\",N49=\"\"),\"\",IF(F49=\"\",0,(F49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J49=\"\",0,(J49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N49=\"\",0,(N49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-6.2791236562586838E-2},{"$f":"IF(AND(G49=\"\",K49=\"\",O49=\"\"),\"\",IF(G49=\"\",0,(G49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K49=\"\",0,(K49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O49=\"\",0,(O49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.3035854484743609E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":35.788314326637746},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":20.068015017214798},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31500196462686814},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0342944599211874E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":51.396034851237147},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":12.56140037353383},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18122103001727397},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5342235587863153E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9960730915559557},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T49=\"\",X49=\"\",AB49=\"\"),\"\",IF(T49=\"\",0,(T49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X49=\"\",0,(X49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB49=\"\",0,(AB49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":34.719181507473323},{"$f":"IF(AND(U49=\"\",Y49=\"\",AC49=\"\"),\"\",IF(U49=\"\",0,(U49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y49=\"\",0,(Y49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC49=\"\",0,(AC49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":10.686471670751786},{"$f":"IF(AND(V49=\"\",Z49=\"\",AD49=\"\"),\"\",IF(V49=\"\",0,(V49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z49=\"\",0,(Z49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD49=\"\",0,(AD49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.12749427143987568},{"$f":"IF(AND(W49=\"\",AA49=\"\",AE49=\"\"),\"\",IF(W49=\"\",0,(W49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA49=\"\",0,(AA49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE49=\"\",0,(AE49*VLOOKUP('A1.3.12'!$B49,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":1.062368479721882E-3},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":287.67635732900527},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":15.263303545206577},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.11032325493536276},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":1.2049069579462464E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ49=\"\",AN49=\"\"),\"\",IF(AJ49=\"\",0,(AJ49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN49=\"\",0,(AN49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":287.67635732900527},{"$f":"IF(AND(AK49=\"\",AO49=\"\"),\"\",IF(AK49=\"\",0,(AK49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO49=\"\",0,(AO49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":15.263303545206577},{"$f":"IF(AND(AL49=\"\",AP49=\"\"),\"\",IF(AL49=\"\",0,(AL49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP49=\"\",0,(AP49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.11032325493536276},{"$f":"IF(AND(AM49=\"\",AQ49=\"\"),\"\",IF(AM49=\"\",0,(AM49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ49=\"\",0,(AQ49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.2049069579462464E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":530.83735435967208},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":27.567324403478146},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18264802633055058},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0886581878720653E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV49=\"\",AZ49=\"\"),\"\",IF(AV49=\"\",0,(AV49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ49=\"\",0,(AZ49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":530.83735435967208},{"$f":"IF(AND(AW49=\"\",BA49=\"\"),\"\",IF(AW49=\"\",0,(AW49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA49=\"\",0,(BA49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":27.567324403478146},{"$f":"IF(AND(AX49=\"\",BB49=\"\"),\"\",IF(AX49=\"\",0,(AX49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB49=\"\",0,(BB49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.18264802633055058},{"$f":"IF(AND(AY49=\"\",BC49=\"\"),\"\",IF(AY49=\"\",0,(AY49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC49=\"\",0,(BC49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.0886581878720653E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":398.40802194204628},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":35.006898044022023},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38049378034719511},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7910774058096475E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":23.71042768761054},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B49,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B49,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH49=\"\",BL49=\"\"),\"\",IF(BH49=\"\",0,(BH49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL49=\"\",0,(BL49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":335.90606499944244},{"$f":"IF(AND(BI49=\"\",BM49=\"\"),\"\",IF(BI49=\"\",0,(BI49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM49=\"\",0,(BM49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":33.234716097538687},{"$f":"IF(AND(BJ49=\"\",BN49=\"\"),\"\",IF(BJ49=\"\",0,(BJ49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN49=\"\",0,(BN49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.32080219642710955},{"$f":"IF(AND(BK49=\"\",BO49=\"\"),\"\",IF(BK49=\"\",0,(BK49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO49=\"\",0,(BO49*VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3532152388004582E-3}]
[null,2033,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":47.875119301468736},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":10.174239429477797},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11589665258672671},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6757420488005469E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":57.898913253389729},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":8.3012723220392211},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":-7.9860552312052829E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":6.2930515888267311E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":3.8807258461556011},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D50=\"\",H50=\"\",L50=\"\"),\"\",IF(D50=\"\",0,(D50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H50=\"\",0,(H50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L50=\"\",0,(L50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":26.875464260869887},{"$f":"IF(AND(E50=\"\",I50=\"\",M50=\"\"),\"\",IF(E50=\"\",0,(E50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I50=\"\",0,(I50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M50=\"\",0,(M50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":7.0189407361324756},{"$f":"IF(AND(F50=\"\",J50=\"\",N50=\"\"),\"\",IF(F50=\"\",0,(F50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J50=\"\",0,(J50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N50=\"\",0,(N50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-5.7600026535728564E-2},{"$f":"IF(AND(G50=\"\",K50=\"\",O50=\"\"),\"\",IF(G50=\"\",0,(G50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K50=\"\",0,(K50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O50=\"\",0,(O50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":3.9390101697497573E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":35.66010172676858},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":19.99612081297575},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31387346160546026},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0270065452341348E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":51.440452670787366},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":12.572256269649253},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18137764604871123},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5355494755692175E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9597575173607202},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T50=\"\",X50=\"\",AB50=\"\"),\"\",IF(T50=\"\",0,(T50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X50=\"\",0,(X50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB50=\"\",0,(AB50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":32.486902377777412},{"$f":"IF(AND(U50=\"\",Y50=\"\",AC50=\"\"),\"\",IF(U50=\"\",0,(U50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y50=\"\",0,(Y50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC50=\"\",0,(AC50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":10.377582171622327},{"$f":"IF(AND(V50=\"\",Z50=\"\",AD50=\"\"),\"\",IF(V50=\"\",0,(V50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z50=\"\",0,(Z50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD50=\"\",0,(AD50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.11935950399438529},{"$f":"IF(AND(W50=\"\",AA50=\"\",AE50=\"\"),\"\",IF(W50=\"\",0,(W50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA50=\"\",0,(AA50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE50=\"\",0,(AE50*VLOOKUP('A1.3.12'!$B50,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.9438302148670233E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":283.81265626343003},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":15.058306364627125},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10884153401255504},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1887241880427337E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ50=\"\",AN50=\"\"),\"\",IF(AJ50=\"\",0,(AJ50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN50=\"\",0,(AN50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":283.81265626343003},{"$f":"IF(AND(AK50=\"\",AO50=\"\"),\"\",IF(AK50=\"\",0,(AK50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO50=\"\",0,(AO50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":15.058306364627125},{"$f":"IF(AND(AL50=\"\",AP50=\"\"),\"\",IF(AL50=\"\",0,(AL50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP50=\"\",0,(AP50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10884153401255504},{"$f":"IF(AND(AM50=\"\",AQ50=\"\"),\"\",IF(AM50=\"\",0,(AM50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ50=\"\",0,(AQ50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1887241880427337E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":516.32004054081415},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":26.813414573612643},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.17765297710340247},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0588856173756422E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV50=\"\",AZ50=\"\"),\"\",IF(AV50=\"\",0,(AV50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ50=\"\",0,(AZ50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":516.32004054081415},{"$f":"IF(AND(AW50=\"\",BA50=\"\"),\"\",IF(AW50=\"\",0,(AW50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA50=\"\",0,(BA50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":26.813414573612643},{"$f":"IF(AND(AX50=\"\",BB50=\"\"),\"\",IF(AX50=\"\",0,(AX50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB50=\"\",0,(BB50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.17765297710340247},{"$f":"IF(AND(AY50=\"\",BC50=\"\"),\"\",IF(AY50=\"\",0,(AY50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC50=\"\",0,(BC50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.0588856173756422E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":398.37285088357032},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":35.003807670358945},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.38046019073990478},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7908310123104089E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":23.003243805143196},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B50,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B50,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH50=\"\",BL50=\"\"),\"\",IF(BH50=\"\",0,(BH50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL50=\"\",0,(BL50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.5240624345044},{"$f":"IF(AND(BI50=\"\",BM50=\"\"),\"\",IF(BI50=\"\",0,(BI50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM50=\"\",0,(BM50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":33.080429955737515},{"$f":"IF(AND(BJ50=\"\",BN50=\"\"),\"\",IF(BJ50=\"\",0,(BJ50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN50=\"\",0,(BN50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31948233500007406},{"$f":"IF(AND(BK50=\"\",BO50=\"\"),\"\",IF(BK50=\"\",0,(BK50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO50=\"\",0,(BO50*VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3435335157393424E-3}]
[null,2034,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":47.805911735095592},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":10.159531699013924},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11572911409505608},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6646461093009407E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":58.193148080042754},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":8.3434583197622754},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.0266393362352292E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":6.325032067203821E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":3.7738955626583714},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D51=\"\",H51=\"\",L51=\"\"),\"\",IF(D51=\"\",0,(D51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H51=\"\",0,(H51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L51=\"\",0,(L51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":24.466693486482356},{"$f":"IF(AND(E51=\"\",I51=\"\",M51=\"\"),\"\",IF(E51=\"\",0,(E51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I51=\"\",0,(I51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M51=\"\",0,(M51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.7040381090373575},{"$f":"IF(AND(F51=\"\",J51=\"\",N51=\"\"),\"\",IF(F51=\"\",0,(F51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J51=\"\",0,(J51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N51=\"\",0,(N51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-5.2835151545436283E-2},{"$f":"IF(AND(G51=\"\",K51=\"\",O51=\"\"),\"\",IF(G51=\"\",0,(G51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K51=\"\",0,(K51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O51=\"\",0,(O51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":3.6056836489485193E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":34.930211440938429},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":19.586840591413136},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30744910554610172},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9855178137095715E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":51.629860104511195},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":12.618548218349481},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18204549154168964},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5412034787986389E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9363117687781735},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T51=\"\",X51=\"\",AB51=\"\"),\"\",IF(T51=\"\",0,(T51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X51=\"\",0,(X51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB51=\"\",0,(AB51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":30.562928408106728},{"$f":"IF(AND(U51=\"\",Y51=\"\",AC51=\"\"),\"\",IF(U51=\"\",0,(U51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y51=\"\",0,(Y51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC51=\"\",0,(AC51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":10.114589162637108},{"$f":"IF(AND(V51=\"\",Z51=\"\",AD51=\"\"),\"\",IF(V51=\"\",0,(V51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z51=\"\",0,(Z51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD51=\"\",0,(AD51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.11225827787998455},{"$f":"IF(AND(W51=\"\",AA51=\"\",AE51=\"\"),\"\",IF(W51=\"\",0,(W51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA51=\"\",0,(AA51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE51=\"\",0,(AE51*VLOOKUP('A1.3.12'!$B51,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.3532689977858421E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":280.19038872175588},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":14.866118972086934},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10745240231902775},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1735526410827084E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ51=\"\",AN51=\"\"),\"\",IF(AJ51=\"\",0,(AJ51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN51=\"\",0,(AN51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":280.19038872175588},{"$f":"IF(AND(AK51=\"\",AO51=\"\"),\"\",IF(AK51=\"\",0,(AK51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO51=\"\",0,(AO51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.866118972086934},{"$f":"IF(AND(AL51=\"\",AP51=\"\"),\"\",IF(AL51=\"\",0,(AL51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP51=\"\",0,(AP51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10745240231902775},{"$f":"IF(AND(AM51=\"\",AQ51=\"\"),\"\",IF(AM51=\"\",0,(AM51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ51=\"\",0,(AQ51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1735526410827084E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":503.4078037220076},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":26.142859236398387},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.17321019523980785},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0324047900165854E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV51=\"\",AZ51=\"\"),\"\",IF(AV51=\"\",0,(AV51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ51=\"\",0,(AZ51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":503.4078037220076},{"$f":"IF(AND(AW51=\"\",BA51=\"\"),\"\",IF(AW51=\"\",0,(AW51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA51=\"\",0,(BA51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":26.142859236398387},{"$f":"IF(AND(AX51=\"\",BB51=\"\"),\"\",IF(AX51=\"\",0,(AX51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB51=\"\",0,(BB51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.17321019523980785},{"$f":"IF(AND(AY51=\"\",BC51=\"\"),\"\",IF(AY51=\"\",0,(AY51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC51=\"\",0,(BC51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.0324047900165854E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":396.37172049261989},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":34.827974444844756},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.3785490402974292},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7768119426314531E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":22.380679727967831},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B51,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B51,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH51=\"\",BL51=\"\"),\"\",IF(BH51=\"\",0,(BH51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL51=\"\",0,(BL51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.90891126138683},{"$f":"IF(AND(BI51=\"\",BM51=\"\"),\"\",IF(BI51=\"\",0,(BI51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM51=\"\",0,(BM51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.803643385651768},{"$f":"IF(AND(BJ51=\"\",BN51=\"\"),\"\",IF(BJ51=\"\",0,(BJ51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN51=\"\",0,(BN51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3169847729500217},{"$f":"IF(AND(BK51=\"\",BO51=\"\"),\"\",IF(BK51=\"\",0,(BK51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO51=\"\",0,(BO51*VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3252128772228656E-3}]
[null,2035,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":47.75850309689784},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":10.149456594385732},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11561434670541854},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6570451574286451E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":58.553170520292284},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":8.395076634349234},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.0762975928543673E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":6.3641630225588926E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":3.7989850330663697},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D52=\"\",H52=\"\",L52=\"\"),\"\",IF(D52=\"\",0,(D52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H52=\"\",0,(H52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L52=\"\",0,(L52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":22.315738923377431},{"$f":"IF(AND(E52=\"\",I52=\"\",M52=\"\"),\"\",IF(E52=\"\",0,(E52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I52=\"\",0,(I52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M52=\"\",0,(M52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.4792952696934822},{"$f":"IF(AND(F52=\"\",J52=\"\",N52=\"\"),\"\",IF(F52=\"\",0,(F52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J52=\"\",0,(J52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N52=\"\",0,(N52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-4.8534828771338315E-2},{"$f":"IF(AND(G52=\"\",K52=\"\",O52=\"\"),\"\",IF(G52=\"\",0,(G52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K52=\"\",0,(K52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O52=\"\",0,(O52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":3.3057807311722299E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":36.346283530094489},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":20.380891847677272},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3199131038799215},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0660107807581769E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":51.775519342290217},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":12.654147929672389},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18255908207796837},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5455515541862106E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":6.1006449344862972},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T52=\"\",X52=\"\",AB52=\"\"),\"\",IF(T52=\"\",0,(T52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X52=\"\",0,(X52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB52=\"\",0,(AB52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":28.873749430543597},{"$f":"IF(AND(U52=\"\",Y52=\"\",AC52=\"\"),\"\",IF(U52=\"\",0,(U52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y52=\"\",0,(Y52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC52=\"\",0,(AC52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.9807812818467916},{"$f":"IF(AND(V52=\"\",Z52=\"\",AD52=\"\"),\"\",IF(V52=\"\",0,(V52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z52=\"\",0,(Z52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD52=\"\",0,(AD52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.10627394058323035},{"$f":"IF(AND(W52=\"\",AA52=\"\",AE52=\"\"),\"\",IF(W52=\"\",0,(W52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA52=\"\",0,(AA52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE52=\"\",0,(AE52*VLOOKUP('A1.3.12'!$B52,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.8475822319859093E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":276.84339859519389},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":14.688537029869487},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10616883891316696},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1595340692086918E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ52=\"\",AN52=\"\"),\"\",IF(AJ52=\"\",0,(AJ52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN52=\"\",0,(AN52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":276.84339859519389},{"$f":"IF(AND(AK52=\"\",AO52=\"\"),\"\",IF(AK52=\"\",0,(AK52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO52=\"\",0,(AO52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.688537029869487},{"$f":"IF(AND(AL52=\"\",AP52=\"\"),\"\",IF(AL52=\"\",0,(AL52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP52=\"\",0,(AP52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10616883891316696},{"$f":"IF(AND(AM52=\"\",AQ52=\"\"),\"\",IF(AM52=\"\",0,(AM52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ52=\"\",0,(AQ52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1595340692086918E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":492.3800121173162},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":25.570166478204701},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16941580444413534},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0097886430442688E-3},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV52=\"\",AZ52=\"\"),\"\",IF(AV52=\"\",0,(AV52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ52=\"\",0,(AZ52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":492.3800121173162},{"$f":"IF(AND(AW52=\"\",BA52=\"\"),\"\",IF(AW52=\"\",0,(AW52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA52=\"\",0,(BA52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":25.570166478204701},{"$f":"IF(AND(AX52=\"\",BB52=\"\"),\"\",IF(AX52=\"\",0,(AX52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB52=\"\",0,(BB52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.16941580444413534},{"$f":"IF(AND(AY52=\"\",BC52=\"\"),\"\",IF(AY52=\"\",0,(AY52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC52=\"\",0,(BC52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":1.0097886430442688E-3},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":395.70727749084421},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":34.769591864328824},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37791447368318654},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7721571371366622E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":22.519470448535646},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B52,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B52,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH52=\"\",BL52=\"\"),\"\",IF(BH52=\"\",0,(BH52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL52=\"\",0,(BL52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.89544853744184},{"$f":"IF(AND(BI52=\"\",BM52=\"\"),\"\",IF(BI52=\"\",0,(BI52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM52=\"\",0,(BM52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.763177479197459},{"$f":"IF(AND(BJ52=\"\",BN52=\"\"),\"\",IF(BJ52=\"\",0,(BJ52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN52=\"\",0,(BN52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3160168801320129},{"$f":"IF(AND(BK52=\"\",BO52=\"\"),\"\",IF(BK52=\"\",0,(BK52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO52=\"\",0,(BO52*VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3181129877762499E-3}]
[null,2036,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":47.731126681624765},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":10.143638662069884},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11554807355693833},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6526559401290765E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":59.001328024007442},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":8.4593313374595205},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.1381124072583105E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":6.4128734064387513E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":3.6958047606711877},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D53=\"\",H53=\"\",L53=\"\"),\"\",IF(D53=\"\",0,(D53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H53=\"\",0,(H53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L53=\"\",0,(L53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":20.418690810212425},{"$f":"IF(AND(E53=\"\",I53=\"\",M53=\"\"),\"\",IF(E53=\"\",0,(E53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I53=\"\",0,(I53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M53=\"\",0,(M53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":6.2075592321407171},{"$f":"IF(AND(F53=\"\",J53=\"\",N53=\"\"),\"\",IF(F53=\"\",0,(F53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J53=\"\",0,(J53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N53=\"\",0,(N53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-4.4705600059119874E-2},{"$f":"IF(AND(G53=\"\",K53=\"\",O53=\"\"),\"\",IF(G53=\"\",0,(G53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K53=\"\",0,(K53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O53=\"\",0,(O53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":3.0394681866016541E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":36.244051369189847},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":20.323565969695096},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31901327576175165},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0601996571423522E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":51.873389342017894},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":12.678067756458548},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18290416905228019},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5484730725429325E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0376962298140544},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T53=\"\",X53=\"\",AB53=\"\"),\"\",IF(T53=\"\",0,(T53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X53=\"\",0,(X53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB53=\"\",0,(AB53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":27.316297531283659},{"$f":"IF(AND(U53=\"\",Y53=\"\",AC53=\"\"),\"\",IF(U53=\"\",0,(U53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y53=\"\",0,(Y53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC53=\"\",0,(AC53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.7492351440193232},{"$f":"IF(AND(V53=\"\",Z53=\"\",AD53=\"\"),\"\",IF(V53=\"\",0,(V53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z53=\"\",0,(Z53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD53=\"\",0,(AD53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-0.10057351765222387},{"$f":"IF(AND(W53=\"\",AA53=\"\",AE53=\"\"),\"\",IF(W53=\"\",0,(W53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA53=\"\",0,(AA53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE53=\"\",0,(AE53*VLOOKUP('A1.3.12'!$B53,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.3719802245847143E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":273.78153417956543},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":14.526083061027846},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10499462059491786},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1467097211359739E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ53=\"\",AN53=\"\"),\"\",IF(AJ53=\"\",0,(AJ53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN53=\"\",0,(AN53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":273.78153417956543},{"$f":"IF(AND(AK53=\"\",AO53=\"\"),\"\",IF(AK53=\"\",0,(AK53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO53=\"\",0,(AO53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.526083061027846},{"$f":"IF(AND(AL53=\"\",AP53=\"\"),\"\",IF(AL53=\"\",0,(AL53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP53=\"\",0,(AP53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10499462059491786},{"$f":"IF(AND(AM53=\"\",AQ53=\"\"),\"\",IF(AM53=\"\",0,(AM53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ53=\"\",0,(AQ53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1467097211359739E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":483.33718707934139},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":25.100556550986127},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16630439163176663},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":9.9124332885672283E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV53=\"\",AZ53=\"\"),\"\",IF(AV53=\"\",0,(AV53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ53=\"\",0,(AZ53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":483.33718707934139},{"$f":"IF(AND(AW53=\"\",BA53=\"\"),\"\",IF(AW53=\"\",0,(AW53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA53=\"\",0,(BA53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":25.100556550986127},{"$f":"IF(AND(AX53=\"\",BB53=\"\"),\"\",IF(AX53=\"\",0,(AX53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB53=\"\",0,(BB53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.16630439163176663},{"$f":"IF(AND(AY53=\"\",BC53=\"\"),\"\",IF(AY53=\"\",0,(AY53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC53=\"\",0,(BC53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.9124332885672283E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":395.76362683365835},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":34.7745431092589},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37796828930256815},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7725518967019794E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":21.881071398196649},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B53,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B53,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH53=\"\",BL53=\"\"),\"\",IF(BH53=\"\",0,(BH53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL53=\"\",0,(BL53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.95664724459738},{"$f":"IF(AND(BI53=\"\",BM53=\"\"),\"\",IF(BI53=\"\",0,(BI53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM53=\"\",0,(BM53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.663214777506603},{"$f":"IF(AND(BJ53=\"\",BN53=\"\"),\"\",IF(BJ53=\"\",0,(BJ53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN53=\"\",0,(BN53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31607532706619967},{"$f":"IF(AND(BK53=\"\",BO53=\"\"),\"\",IF(BK53=\"\",0,(BK53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO53=\"\",0,(BO53*VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3185417199287151E-3}]
[null,2037,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":47.711858515896544},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":10.139543864305489},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11550142895443981},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":7.649566705636477E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":59.422815805327602},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":8.5197622619198512},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.1962486400779119E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":6.4586850495744312E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":3.6103466961017414},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D54=\"\",H54=\"\",L54=\"\"),\"\",IF(D54=\"\",0,(D54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H54=\"\",0,(H54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L54=\"\",0,(L54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":18.701135643895647},{"$f":"IF(AND(E54=\"\",I54=\"\",M54=\"\"),\"\",IF(E54=\"\",0,(E54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I54=\"\",0,(I54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M54=\"\",0,(M54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.9570416003004771},{"$f":"IF(AND(F54=\"\",J54=\"\",N54=\"\"),\"\",IF(F54=\"\",0,(F54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J54=\"\",0,(J54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N54=\"\",0,(N54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-4.1190945058445921E-2},{"$f":"IF(AND(G54=\"\",K54=\"\",O54=\"\"),\"\",IF(G54=\"\",0,(G54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K54=\"\",0,(K54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O54=\"\",0,(O54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":2.7959865420614069E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":36.242300406654003},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":20.322584131261937},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31899786412113207},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0601001281912628E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":51.880524744448763},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":12.679811677891784},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18292932828843242},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5486860715134278E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9826423044708763},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T54=\"\",X54=\"\",AB54=\"\"),\"\",IF(T54=\"\",0,(T54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X54=\"\",0,(X54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB54=\"\",0,(AB54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":25.896688195389807},{"$f":"IF(AND(U54=\"\",Y54=\"\",AC54=\"\"),\"\",IF(U54=\"\",0,(U54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y54=\"\",0,(Y54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC54=\"\",0,(AC54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.5313528551289828},{"$f":"IF(AND(V54=\"\",Z54=\"\",AD54=\"\"),\"\",IF(V54=\"\",0,(V54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z54=\"\",0,(Z54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD54=\"\",0,(AD54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-9.5383010007792091E-2},{"$f":"IF(AND(W54=\"\",AA54=\"\",AE54=\"\"),\"\",IF(W54=\"\",0,(W54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA54=\"\",0,(AA54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE54=\"\",0,(AE54*VLOOKUP('A1.3.12'!$B54,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":7.9387476396008884E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":271.00842249017938},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":14.378949504857804},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1039311383167323},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1350947882971174E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ54=\"\",AN54=\"\"),\"\",IF(AJ54=\"\",0,(AJ54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN54=\"\",0,(AN54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":271.00842249017938},{"$f":"IF(AND(AK54=\"\",AO54=\"\"),\"\",IF(AK54=\"\",0,(AK54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO54=\"\",0,(AO54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.378949504857804},{"$f":"IF(AND(AL54=\"\",AP54=\"\"),\"\",IF(AL54=\"\",0,(AL54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP54=\"\",0,(AP54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.1039311383167323},{"$f":"IF(AND(AM54=\"\",AQ54=\"\"),\"\",IF(AM54=\"\",0,(AM54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ54=\"\",0,(AQ54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1350947882971174E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":476.16842315687677},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":24.72826993814796},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16383779697539161},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":9.7654139901509152E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV54=\"\",AZ54=\"\"),\"\",IF(AV54=\"\",0,(AV54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ54=\"\",0,(AZ54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":476.16842315687677},{"$f":"IF(AND(AW54=\"\",BA54=\"\"),\"\",IF(AW54=\"\",0,(AW54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA54=\"\",0,(BA54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":24.72826993814796},{"$f":"IF(AND(AX54=\"\",BB54=\"\"),\"\",IF(AX54=\"\",0,(AX54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB54=\"\",0,(BB54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.16383779697539161},{"$f":"IF(AND(AY54=\"\",BC54=\"\"),\"\",IF(AY54=\"\",0,(AY54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC54=\"\",0,(BC54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.7654139901509152E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":394.08771729847723},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":34.62728604866281},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37636773630302611},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7608111862237519E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":21.335260603884294},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B54,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B54,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH54=\"\",BL54=\"\"),\"\",IF(BH54=\"\",0,(BH54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL54=\"\",0,(BL54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.01703864005162},{"$f":"IF(AND(BI54=\"\",BM54=\"\"),\"\",IF(BI54=\"\",0,(BI54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM54=\"\",0,(BM54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.466272006332211},{"$f":"IF(AND(BJ54=\"\",BN54=\"\"),\"\",IF(BJ54=\"\",0,(BJ54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN54=\"\",0,(BN54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31517796754957245},{"$f":"IF(AND(BK54=\"\",BO54=\"\"),\"\",IF(BK54=\"\",0,(BK54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO54=\"\",0,(BO54*VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3119592210782444E-3}]
[null,2038,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":47.704696639101499},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":10.138021849314395},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11548409139875543},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6484184532735341E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":59.910859965550245},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":8.589735725177416},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.2635650610571446E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":6.5117307270375893E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":3.6018415106671404},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D55=\"\",H55=\"\",L55=\"\"),\"\",IF(D55=\"\",0,(D55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H55=\"\",0,(H55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L55=\"\",0,(L55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":17.186241632126304},{"$f":"IF(AND(E55=\"\",I55=\"\",M55=\"\"),\"\",IF(E55=\"\",0,(E55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I55=\"\",0,(I55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M55=\"\",0,(M55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.7722990108194567},{"$f":"IF(AND(F55=\"\",J55=\"\",N55=\"\"),\"\",IF(F55=\"\",0,(F55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J55=\"\",0,(J55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N55=\"\",0,(N55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-3.8034354219847362E-2},{"$f":"IF(AND(G55=\"\",K55=\"\",O55=\"\"),\"\",IF(G55=\"\",0,(G55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K55=\"\",0,(K55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O55=\"\",0,(O55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":2.5784258334137259E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":34.900500510330382},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":19.570180421387363},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30718759556194863},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9838289724586704E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":51.758810516602878},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":12.650064224580396},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18250016721011517},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5450527788607722E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0392880135053302},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T55=\"\",X55=\"\",AB55=\"\"),\"\",IF(T55=\"\",0,(T55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X55=\"\",0,(X55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB55=\"\",0,(AB55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":24.557115382443488},{"$f":"IF(AND(U55=\"\",Y55=\"\",AC55=\"\"),\"\",IF(U55=\"\",0,(U55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y55=\"\",0,(Y55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC55=\"\",0,(AC55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.36073184293355},{"$f":"IF(AND(V55=\"\",Z55=\"\",AD55=\"\"),\"\",IF(V55=\"\",0,(V55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z55=\"\",0,(Z55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD55=\"\",0,(AD55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-9.0340869000504156E-2},{"$f":"IF(AND(W55=\"\",AA55=\"\",AE55=\"\"),\"\",IF(W55=\"\",0,(W55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA55=\"\",0,(AA55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE55=\"\",0,(AE55*VLOOKUP('A1.3.12'!$B55,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":7.5225594544183437E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":268.54137848687793},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":14.248055044738141},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10298503232790505},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":1.124761792868724E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ55=\"\",AN55=\"\"),\"\",IF(AJ55=\"\",0,(AJ55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN55=\"\",0,(AN55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":268.54137848687793},{"$f":"IF(AND(AK55=\"\",AO55=\"\"),\"\",IF(AK55=\"\",0,(AK55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO55=\"\",0,(AO55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.248055044738141},{"$f":"IF(AND(AL55=\"\",AP55=\"\"),\"\",IF(AL55=\"\",0,(AL55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP55=\"\",0,(AP55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10298503232790505},{"$f":"IF(AND(AM55=\"\",AQ55=\"\"),\"\",IF(AM55=\"\",0,(AM55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ55=\"\",0,(AQ55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.124761792868724E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":470.67757619185073},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":24.443120526013402},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16194853211336085},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":9.652805948201068E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV55=\"\",AZ55=\"\"),\"\",IF(AV55=\"\",0,(AV55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ55=\"\",0,(AZ55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":470.67757619185073},{"$f":"IF(AND(AW55=\"\",BA55=\"\"),\"\",IF(AW55=\"\",0,(AW55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA55=\"\",0,(BA55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":24.443120526013402},{"$f":"IF(AND(AX55=\"\",BB55=\"\"),\"\",IF(AX55=\"\",0,(AX55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB55=\"\",0,(BB55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.16194853211336085},{"$f":"IF(AND(AY55=\"\",BC55=\"\"),\"\",IF(AY55=\"\",0,(AY55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC55=\"\",0,(BC55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.652805948201068E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":393.27041035423696},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":34.555471779642268},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37558717920630369},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7550854808663129E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":21.229987615089723},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B55,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B55,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH55=\"\",BL55=\"\"),\"\",IF(BH55=\"\",0,(BH55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL55=\"\",0,(BL55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.18646087449525},{"$f":"IF(AND(BI55=\"\",BM55=\"\"),\"\",IF(BI55=\"\",0,(BI55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM55=\"\",0,(BM55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.417949739597248},{"$f":"IF(AND(BJ55=\"\",BN55=\"\"),\"\",IF(BJ55=\"\",0,(BJ55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN55=\"\",0,(BN55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31533977178771022},{"$f":"IF(AND(BK55=\"\",BO55=\"\"),\"\",IF(BK55=\"\",0,(BK55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO55=\"\",0,(BO55*VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.313146121302523E-3}]
[null,2039,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":47.696227120244799},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":10.13622193917406},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11546358828776933},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6470605487300055E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":60.558151791736847},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":8.6825413655439139},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.3528466724754946E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":6.582085084767778E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":3.6055136330870696},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D56=\"\",H56=\"\",L56=\"\"),\"\",IF(D56=\"\",0,(D56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H56=\"\",0,(H56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L56=\"\",0,(L56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":15.841070332848812},{"$f":"IF(AND(E56=\"\",I56=\"\",M56=\"\"),\"\",IF(E56=\"\",0,(E56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I56=\"\",0,(I56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M56=\"\",0,(M56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.6124392376543941},{"$f":"IF(AND(F56=\"\",J56=\"\",N56=\"\"),\"\",IF(F56=\"\",0,(F56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J56=\"\",0,(J56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N56=\"\",0,(N56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-3.516839176249572E-2},{"$f":"IF(AND(G56=\"\",K56=\"\",O56=\"\"),\"\",IF(G56=\"\",0,(G56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K56=\"\",0,(K56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O56=\"\",0,(O56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":2.3821150301196579E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":35.474357846818052},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":19.891966397146543},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3122385791528301},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,8,))))","v":2.016448413255665E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":52.018554165774844},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":12.713546630979558},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18341601629807755},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5528063891725053E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":6.1054711579604888},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T56=\"\",X56=\"\",AB56=\"\"),\"\",IF(T56=\"\",0,(T56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X56=\"\",0,(X56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB56=\"\",0,(AB56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":23.581788453681789},{"$f":"IF(AND(U56=\"\",Y56=\"\",AC56=\"\"),\"\",IF(U56=\"\",0,(U56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y56=\"\",0,(Y56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC56=\"\",0,(AC56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.2823483763817816},{"$f":"IF(AND(V56=\"\",Z56=\"\",AD56=\"\"),\"\",IF(V56=\"\",0,(V56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z56=\"\",0,(Z56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD56=\"\",0,(AD56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-8.6803348848409331E-2},{"$f":"IF(AND(W56=\"\",AA56=\"\",AE56=\"\"),\"\",IF(W56=\"\",0,(W56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA56=\"\",0,(AA56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE56=\"\",0,(AE56*VLOOKUP('A1.3.12'!$B56,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":7.2263729728613325E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":266.38490384776321},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":14.133638527128026},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10215802901215945},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":1.115729589731042E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ56=\"\",AN56=\"\"),\"\",IF(AJ56=\"\",0,(AJ56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN56=\"\",0,(AN56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":266.38490384776321},{"$f":"IF(AND(AK56=\"\",AO56=\"\"),\"\",IF(AK56=\"\",0,(AK56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO56=\"\",0,(AO56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.133638527128026},{"$f":"IF(AND(AL56=\"\",AP56=\"\"),\"\",IF(AL56=\"\",0,(AL56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP56=\"\",0,(AP56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10215802901215945},{"$f":"IF(AND(AM56=\"\",AQ56=\"\"),\"\",IF(AM56=\"\",0,(AM56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ56=\"\",0,(AQ56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.115729589731042E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":466.63449084380335},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":24.233155939939731},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.16055740627596082},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":9.5698890635419838E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV56=\"\",AZ56=\"\"),\"\",IF(AV56=\"\",0,(AV56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ56=\"\",0,(AZ56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":466.63449084380335},{"$f":"IF(AND(AW56=\"\",BA56=\"\"),\"\",IF(AW56=\"\",0,(AW56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA56=\"\",0,(BA56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":24.233155939939731},{"$f":"IF(AND(AX56=\"\",BB56=\"\"),\"\",IF(AX56=\"\",0,(AX56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB56=\"\",0,(BB56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.16055740627596082},{"$f":"IF(AND(AY56=\"\",BC56=\"\"),\"\",IF(AY56=\"\",0,(AY56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC56=\"\",0,(BC56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.5698890635419838E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":393.36231772715428},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":34.563547400252325},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37567495400459378},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7557293448897489E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":21.184208804575231},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B56,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B56,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH56=\"\",BL56=\"\"),\"\",IF(BH56=\"\",0,(BH56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL56=\"\",0,(BL56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.38653269365852},{"$f":"IF(AND(BI56=\"\",BM56=\"\"),\"\",IF(BI56=\"\",0,(BI56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM56=\"\",0,(BM56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.455579820929728},{"$f":"IF(AND(BJ56=\"\",BN56=\"\"),\"\",IF(BJ56=\"\",0,(BJ56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN56=\"\",0,(BN56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31648588290499091},{"$f":"IF(AND(BK56=\"\",BO56=\"\"),\"\",IF(BK56=\"\",0,(BK56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO56=\"\",0,(BO56*VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3215533148210877E-3}]
[null,2040,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":47.695056781062668},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":10.135973223113893},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11546075511689521},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6468729101026212E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":61.175004455388908},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":8.7709827827625908},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.4379297796468203E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":6.6491310000871013E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":3.5435857526316612},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D57=\"\",H57=\"\",L57=\"\"),\"\",IF(D57=\"\",0,(D57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H57=\"\",0,(H57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L57=\"\",0,(L57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":14.627928159639932},{"$f":"IF(AND(E57=\"\",I57=\"\",M57=\"\"),\"\",IF(E57=\"\",0,(E57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I57=\"\",0,(I57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M57=\"\",0,(M57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.4205901932909022},{"$f":"IF(AND(F57=\"\",J57=\"\",N57=\"\"),\"\",IF(F57=\"\",0,(F57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J57=\"\",0,(J57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N57=\"\",0,(N57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-3.2552407680814278E-2},{"$f":"IF(AND(G57=\"\",K57=\"\",O57=\"\"),\"\",IF(G57=\"\",0,(G57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K57=\"\",0,(K57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O57=\"\",0,(O57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":2.2035195024016512E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":35.592348334633584},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":19.958128632667318},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31327710907994399},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0231552783372612E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":52.176900803632009},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":12.752247194586925},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18397434226418186},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5575331962687773E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0514441077118777},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T57=\"\",X57=\"\",AB57=\"\"),\"\",IF(T57=\"\",0,(T57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X57=\"\",0,(X57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB57=\"\",0,(AB57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":22.68602858477745},{"$f":"IF(AND(U57=\"\",Y57=\"\",AC57=\"\"),\"\",IF(U57=\"\",0,(U57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y57=\"\",0,(Y57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC57=\"\",0,(AC57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.1397806285328347},{"$f":"IF(AND(V57=\"\",Z57=\"\",AD57=\"\"),\"\",IF(V57=\"\",0,(V57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z57=\"\",0,(Z57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD57=\"\",0,(AD57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-8.3508077615097667E-2},{"$f":"IF(AND(W57=\"\",AA57=\"\",AE57=\"\"),\"\",IF(W57=\"\",0,(W57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA57=\"\",0,(AA57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE57=\"\",0,(AE57*VLOOKUP('A1.3.12'!$B57,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.9519784960236062E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":264.51635601876109},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":14.03449860138787},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10144144499944492},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1079033425506206E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ57=\"\",AN57=\"\"),\"\",IF(AJ57=\"\",0,(AJ57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN57=\"\",0,(AN57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":264.51635601876109},{"$f":"IF(AND(AK57=\"\",AO57=\"\"),\"\",IF(AK57=\"\",0,(AK57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO57=\"\",0,(AO57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":14.03449860138787},{"$f":"IF(AND(AL57=\"\",AP57=\"\"),\"\",IF(AL57=\"\",0,(AL57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP57=\"\",0,(AP57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10144144499944492},{"$f":"IF(AND(AM57=\"\",AQ57=\"\"),\"\",IF(AM57=\"\",0,(AM57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ57=\"\",0,(AQ57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1079033425506206E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":463.64496651173278},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":24.07790464423223},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15952878476989046},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":9.5085789444401142E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV57=\"\",AZ57=\"\"),\"\",IF(AV57=\"\",0,(AV57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ57=\"\",0,(AZ57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":463.64496651173278},{"$f":"IF(AND(AW57=\"\",BA57=\"\"),\"\",IF(AW57=\"\",0,(AW57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA57=\"\",0,(BA57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":24.07790464423223},{"$f":"IF(AND(AX57=\"\",BB57=\"\"),\"\",IF(AX57=\"\",0,(AX57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB57=\"\",0,(BB57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15952878476989046},{"$f":"IF(AND(AY57=\"\",BC57=\"\"),\"\",IF(AY57=\"\",0,(AY57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC57=\"\",0,(BC57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.5085789444401142E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":392.56684373308633},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":34.493651525989385},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37491524814903537},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7501565919091997E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":20.746666683914025},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B57,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B57,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH57=\"\",BL57=\"\"),\"\",IF(BH57=\"\",0,(BH57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL57=\"\",0,(BL57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.96887983263127},{"$f":"IF(AND(BI57=\"\",BM57=\"\"),\"\",IF(BI57=\"\",0,(BI57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM57=\"\",0,(BM57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.371619814705625},{"$f":"IF(AND(BJ57=\"\",BN57=\"\"),\"\",IF(BJ57=\"\",0,(BJ57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN57=\"\",0,(BN57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31704204506081801},{"$f":"IF(AND(BK57=\"\",BO57=\"\"),\"\",IF(BK57=\"\",0,(BK57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO57=\"\",0,(BO57*VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3256329915655512E-3}]
[null,2041,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":47.60907792182639},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":10.117701320870999},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11525261648196122},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6330880557821089E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":61.631815295741163},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":8.8364781603498663},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.5009381574604206E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":6.6987819179219654E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":3.5478320005335617},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D58=\"\",H58=\"\",L58=\"\"),\"\",IF(D58=\"\",0,(D58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H58=\"\",0,(H58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L58=\"\",0,(L58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":13.547845644609705},{"$f":"IF(AND(E58=\"\",I58=\"\",M58=\"\"),\"\",IF(E58=\"\",0,(E58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I58=\"\",0,(I58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M58=\"\",0,(M58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.286928478330255},{"$f":"IF(AND(F58=\"\",J58=\"\",N58=\"\"),\"\",IF(F58=\"\",0,(F58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J58=\"\",0,(J58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N58=\"\",0,(N58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-3.0193260826983218E-2},{"$f":"IF(AND(G58=\"\",K58=\"\",O58=\"\"),\"\",IF(G58=\"\",0,(G58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K58=\"\",0,(K58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O58=\"\",0,(O58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":2.043020849133263E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":34.670890407062117},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":19.441428366779913},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3051666109196558},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,8,))))","v":1.970777378109816E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":52.483239299453203},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":12.827117571396617},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18505448352230311},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5666777098214744E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":6.1049794891424094},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T58=\"\",X58=\"\",AB58=\"\"),\"\",IF(T58=\"\",0,(T58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X58=\"\",0,(X58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB58=\"\",0,(AB58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":21.97818131704966},{"$f":"IF(AND(U58=\"\",Y58=\"\",AC58=\"\"),\"\",IF(U58=\"\",0,(U58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y58=\"\",0,(Y58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC58=\"\",0,(AC58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":9.0803105562779898},{"$f":"IF(AND(V58=\"\",Z58=\"\",AD58=\"\"),\"\",IF(V58=\"\",0,(V58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z58=\"\",0,(Z58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD58=\"\",0,(AD58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-8.0791258968029953E-2},{"$f":"IF(AND(W58=\"\",AA58=\"\",AE58=\"\"),\"\",IF(W58=\"\",0,(W58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA58=\"\",0,(AA58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE58=\"\",0,(AE58*VLOOKUP('A1.3.12'!$B58,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.7293741026784061E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":262.8876797962036},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":13.948085592711854},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10081685122407644},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":1.1010817763606787E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ58=\"\",AN58=\"\"),\"\",IF(AJ58=\"\",0,(AJ58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN58=\"\",0,(AN58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":262.8876797962036},{"$f":"IF(AND(AK58=\"\",AO58=\"\"),\"\",IF(AK58=\"\",0,(AK58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO58=\"\",0,(AO58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.948085592711854},{"$f":"IF(AND(AL58=\"\",AP58=\"\"),\"\",IF(AL58=\"\",0,(AL58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP58=\"\",0,(AP58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10081685122407644},{"$f":"IF(AND(AM58=\"\",AQ58=\"\"),\"\",IF(AM58=\"\",0,(AM58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ58=\"\",0,(AQ58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.1010817763606787E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":461.43574368729566},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":23.963175788433656},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15876864574558502},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4632714976882089E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV58=\"\",AZ58=\"\"),\"\",IF(AV58=\"\",0,(AV58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ58=\"\",0,(AZ58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.43574368729566},{"$f":"IF(AND(AW58=\"\",BA58=\"\"),\"\",IF(AW58=\"\",0,(AW58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA58=\"\",0,(BA58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.963175788433656},{"$f":"IF(AND(AX58=\"\",BB58=\"\"),\"\",IF(AX58=\"\",0,(AX58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB58=\"\",0,(BB58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15876864574558502},{"$f":"IF(AND(AY58=\"\",BC58=\"\"),\"\",IF(AY58=\"\",0,(AY58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC58=\"\",0,(BC58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4632714976882089E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":391.22437564003712},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":34.375692948168478},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37363314354373683},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7407518305686386E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":20.694596587818989},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B58,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B58,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH58=\"\",BL58=\"\"),\"\",IF(BH58=\"\",0,(BH58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL58=\"\",0,(BL58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.07270115842357},{"$f":"IF(AND(BI58=\"\",BM58=\"\"),\"\",IF(BI58=\"\",0,(BI58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM58=\"\",0,(BM58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.307161923906392},{"$f":"IF(AND(BJ58=\"\",BN58=\"\"),\"\",IF(BJ58=\"\",0,(BJ58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN58=\"\",0,(BN58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31714119810632851},{"$f":"IF(AND(BK58=\"\",BO58=\"\"),\"\",IF(BK58=\"\",0,(BK58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO58=\"\",0,(BO58*VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3263603196832122E-3}]
[null,2042,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":47.592670167620355},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":10.114214406953543},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11521289639736004},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6304574265382923E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":61.681644632157258},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":8.8436224549138434},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.5078111678572071E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":6.7041978845970411E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":3.4937804222792739},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D59=\"\",H59=\"\",L59=\"\"),\"\",IF(D59=\"\",0,(D59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H59=\"\",0,(H59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L59=\"\",0,(L59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":12.612104669825523},{"$f":"IF(AND(E59=\"\",I59=\"\",M59=\"\"),\"\",IF(E59=\"\",0,(E59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I59=\"\",0,(I59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M59=\"\",0,(M59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":5.1285302529427508},{"$f":"IF(AND(F59=\"\",J59=\"\",N59=\"\"),\"\",IF(F59=\"\",0,(F59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J59=\"\",0,(J59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N59=\"\",0,(N59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.8151729018879364E-2},{"$f":"IF(AND(G59=\"\",K59=\"\",O59=\"\"),\"\",IF(G59=\"\",0,(G59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K59=\"\",0,(K59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O59=\"\",0,(O59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.9040871599494233E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":34.746949121631118},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":19.484077691144002},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30583606532026147},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9751007396480061E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":52.340111921070076},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":12.792136656828236},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18454982025383626},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5624052129944662E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0540414477178581},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T59=\"\",X59=\"\",AB59=\"\"),\"\",IF(T59=\"\",0,(T59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X59=\"\",0,(X59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB59=\"\",0,(AB59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":21.212799703553305},{"$f":"IF(AND(U59=\"\",Y59=\"\",AC59=\"\"),\"\",IF(U59=\"\",0,(U59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y59=\"\",0,(Y59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC59=\"\",0,(AC59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.940487987003678},{"$f":"IF(AND(V59=\"\",Z59=\"\",AD59=\"\"),\"\",IF(V59=\"\",0,(V59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z59=\"\",0,(Z59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD59=\"\",0,(AD59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.7980021701129665E-2},{"$f":"IF(AND(W59=\"\",AA59=\"\",AE59=\"\"),\"\",IF(W59=\"\",0,(W59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA59=\"\",0,(AA59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE59=\"\",0,(AE59*VLOOKUP('A1.3.12'!$B59,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.4951432661664607E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":261.47185418600912},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":13.872965842670107},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.10027388519382023},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0951517161193682E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ59=\"\",AN59=\"\"),\"\",IF(AJ59=\"\",0,(AJ59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN59=\"\",0,(AN59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":261.47185418600912},{"$f":"IF(AND(AK59=\"\",AO59=\"\"),\"\",IF(AK59=\"\",0,(AK59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO59=\"\",0,(AO59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.872965842670107},{"$f":"IF(AND(AL59=\"\",AP59=\"\"),\"\",IF(AL59=\"\",0,(AL59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP59=\"\",0,(AP59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-0.10027388519382023},{"$f":"IF(AND(AM59=\"\",AQ59=\"\"),\"\",IF(AM59=\"\",0,(AM59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ59=\"\",0,(AQ59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0951517161193682E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":459.77941338141443},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":23.877159620794856},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1581987433850294},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4293029471612133E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV59=\"\",AZ59=\"\"),\"\",IF(AV59=\"\",0,(AV59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ59=\"\",0,(AZ59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.77941338141443},{"$f":"IF(AND(AW59=\"\",BA59=\"\"),\"\",IF(AW59=\"\",0,(AW59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA59=\"\",0,(BA59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.877159620794856},{"$f":"IF(AND(AX59=\"\",BB59=\"\"),\"\",IF(AX59=\"\",0,(AX59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB59=\"\",0,(BB59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1581987433850294},{"$f":"IF(AND(AY59=\"\",BC59=\"\"),\"\",IF(AY59=\"\",0,(AY59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC59=\"\",0,(BC59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4293029471612133E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":389.9796744655041},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":34.266324851362207},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37244440981043475},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7320319827395475E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":20.302157124472391},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B59,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B59,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH59=\"\",BL59=\"\"),\"\",IF(BH59=\"\",0,(BH59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL59=\"\",0,(BL59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.13069026627346},{"$f":"IF(AND(BI59=\"\",BM59=\"\"),\"\",IF(BI59=\"\",0,(BI59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM59=\"\",0,(BM59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.194901720668483},{"$f":"IF(AND(BJ59=\"\",BN59=\"\"),\"\",IF(BJ59=\"\",0,(BJ59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN59=\"\",0,(BN59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31719657975943183},{"$f":"IF(AND(BK59=\"\",BO59=\"\"),\"\",IF(BK59=\"\",0,(BK59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO59=\"\",0,(BO59*VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3267665667459948E-3}]
[null,2043,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":47.634616686299559},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":10.123128722583502},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11531444102374465},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6371826454395622E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":62.411554207496735},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":8.9482734373742492},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.6084883283582353E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":6.7835319921767038E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":3.445443922885842},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D60=\"\",H60=\"\",L60=\"\"),\"\",IF(D60=\"\",0,(D60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H60=\"\",0,(H60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L60=\"\",0,(L60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":11.850573351585009},{"$f":"IF(AND(E60=\"\",I60=\"\",M60=\"\"),\"\",IF(E60=\"\",0,(E60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I60=\"\",0,(I60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M60=\"\",0,(M60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.9956971052502457},{"$f":"IF(AND(F60=\"\",J60=\"\",N60=\"\"),\"\",IF(F60=\"\",0,(F60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J60=\"\",0,(J60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N60=\"\",0,(N60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.6464957872519682E-2},{"$f":"IF(AND(G60=\"\",K60=\"\",O60=\"\"),\"\",IF(G60=\"\",0,(G60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K60=\"\",0,(K60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O60=\"\",0,(O60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.7897639212752293E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":34.916335676785579},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":19.57905986609444},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.30732697369800871},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,8,))))","v":1.9847290816702337E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":52.765433455986816},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":12.896086973288231},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1860494924925456},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5751014904566705E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":6.0083008092601453},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T60=\"\",X60=\"\",AB60=\"\"),\"\",IF(T60=\"\",0,(T60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X60=\"\",0,(X60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB60=\"\",0,(AB60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":20.777963800542739},{"$f":"IF(AND(U60=\"\",Y60=\"\",AC60=\"\"),\"\",IF(U60=\"\",0,(U60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y60=\"\",0,(Y60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC60=\"\",0,(AC60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.8718276397911389},{"$f":"IF(AND(V60=\"\",Z60=\"\",AD60=\"\"),\"\",IF(V60=\"\",0,(V60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z60=\"\",0,(Z60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD60=\"\",0,(AD60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.6354023682003114E-2},{"$f":"IF(AND(W60=\"\",AA60=\"\",AE60=\"\"),\"\",IF(W60=\"\",0,(W60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA60=\"\",0,(AA60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE60=\"\",0,(AE60*VLOOKUP('A1.3.12'!$B60,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.3605937750533636E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":260.22513929739739},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":13.806818634898537},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.9795772756061815E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0899299611659518E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ60=\"\",AN60=\"\"),\"\",IF(AJ60=\"\",0,(AJ60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN60=\"\",0,(AN60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":260.22513929739739},{"$f":"IF(AND(AK60=\"\",AO60=\"\"),\"\",IF(AK60=\"\",0,(AK60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO60=\"\",0,(AO60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.806818634898537},{"$f":"IF(AND(AL60=\"\",AP60=\"\"),\"\",IF(AL60=\"\",0,(AL60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP60=\"\",0,(AP60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.9795772756061815E-2},{"$f":"IF(AND(AM60=\"\",AQ60=\"\"),\"\",IF(AM60=\"\",0,(AM60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ60=\"\",0,(AQ60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0899299611659518E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":458.50488033304697},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":23.810970861245931},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15776020803354082},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4031644166410217E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV60=\"\",AZ60=\"\"),\"\",IF(AV60=\"\",0,(AV60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ60=\"\",0,(AZ60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.50488033304697},{"$f":"IF(AND(AW60=\"\",BA60=\"\"),\"\",IF(AW60=\"\",0,(AW60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA60=\"\",0,(BA60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.810970861245931},{"$f":"IF(AND(AX60=\"\",BB60=\"\"),\"\",IF(AX60=\"\",0,(AX60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB60=\"\",0,(BB60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15776020803354082},{"$f":"IF(AND(AY60=\"\",BC60=\"\"),\"\",IF(AY60=\"\",0,(AY60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC60=\"\",0,(BC60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4031644166410217E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":389.12132594903329},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":34.1909043845356},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37162465655773824},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7260187575565958E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":19.948781658157568},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B60,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B60,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH60=\"\",BL60=\"\"),\"\",IF(BH60=\"\",0,(BH60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL60=\"\",0,(BL60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.32423093684474},{"$f":"IF(AND(BI60=\"\",BM60=\"\"),\"\",IF(BI60=\"\",0,(BI60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM60=\"\",0,(BM60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.112089516981172},{"$f":"IF(AND(BJ60=\"\",BN60=\"\"),\"\",IF(BJ60=\"\",0,(BJ60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN60=\"\",0,(BN60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31738141795881758},{"$f":"IF(AND(BK60=\"\",BO60=\"\"),\"\",IF(BK60=\"\",0,(BK60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO60=\"\",0,(BO60*VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3281224304911663E-3}]
[null,2044,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":47.631961690957084},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":10.122564493006792},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11530801377975414},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6367569742415175E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":63.169968913305567},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":9.0570113506128838},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7130972301219162E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":6.8659643315971755E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":3.4133740041899747},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D61=\"\",H61=\"\",L61=\"\"),\"\",IF(D61=\"\",0,(D61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H61=\"\",0,(H61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L61=\"\",0,(L61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":11.205919190725508},{"$f":"IF(AND(E61=\"\",I61=\"\",M61=\"\"),\"\",IF(E61=\"\",0,(E61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I61=\"\",0,(I61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M61=\"\",0,(M61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.8881206095432743},{"$f":"IF(AND(F61=\"\",J61=\"\",N61=\"\"),\"\",IF(F61=\"\",0,(F61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J61=\"\",0,(J61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N61=\"\",0,(N61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.5031642689823684E-2},{"$f":"IF(AND(G61=\"\",K61=\"\",O61=\"\"),\"\",IF(G61=\"\",0,(G61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K61=\"\",0,(K61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O61=\"\",0,(O61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.692717700279293E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":36.753544085763245},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":20.609259992443363},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32349773415839211},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0891604570625658E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":52.805017187377985},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":12.905761398557072},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18618906365976498},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5762831048247979E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9866333124002242},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T61=\"\",X61=\"\",AB61=\"\"),\"\",IF(T61=\"\",0,(T61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X61=\"\",0,(X61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB61=\"\",0,(AB61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":20.312453988504309},{"$f":"IF(AND(U61=\"\",Y61=\"\",AC61=\"\"),\"\",IF(U61=\"\",0,(U61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y61=\"\",0,(Y61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC61=\"\",0,(AC61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.8077278539545034},{"$f":"IF(AND(V61=\"\",Z61=\"\",AD61=\"\"),\"\",IF(V61=\"\",0,(V61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z61=\"\",0,(Z61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD61=\"\",0,(AD61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.477531799616316E-2},{"$f":"IF(AND(W61=\"\",AA61=\"\",AE61=\"\"),\"\",IF(W61=\"\",0,(W61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA61=\"\",0,(AA61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE61=\"\",0,(AE61*VLOOKUP('A1.3.12'!$B61,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.2248405836563825E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":259.10917313264184},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":13.747608589008799},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.9367802168431094E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0852558356687055E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ61=\"\",AN61=\"\"),\"\",IF(AJ61=\"\",0,(AJ61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN61=\"\",0,(AN61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":259.10917313264184},{"$f":"IF(AND(AK61=\"\",AO61=\"\"),\"\",IF(AK61=\"\",0,(AK61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO61=\"\",0,(AO61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.747608589008799},{"$f":"IF(AND(AL61=\"\",AP61=\"\"),\"\",IF(AL61=\"\",0,(AL61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP61=\"\",0,(AP61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.9367802168431094E-2},{"$f":"IF(AND(AM61=\"\",AQ61=\"\"),\"\",IF(AM61=\"\",0,(AM61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ61=\"\",0,(AQ61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0852558356687055E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":457.50876775761526},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":23.759240970190255},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15741747029210004},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3827358220370473E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV61=\"\",AZ61=\"\"),\"\",IF(AV61=\"\",0,(AV61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ61=\"\",0,(AZ61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.50876775761526},{"$f":"IF(AND(AW61=\"\",BA61=\"\"),\"\",IF(AW61=\"\",0,(AW61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA61=\"\",0,(BA61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.759240970190255},{"$f":"IF(AND(AX61=\"\",BB61=\"\"),\"\",IF(AX61=\"\",0,(AX61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB61=\"\",0,(BB61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15741747029210004},{"$f":"IF(AND(AY61=\"\",BC61=\"\"),\"\",IF(AY61=\"\",0,(AY61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC61=\"\",0,(BC61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3827358220370473E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":388.26575136851443},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":34.115727655002694},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37080755251218284},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7200249653908885E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":19.693462303597688},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B61,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B61,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH61=\"\",BL61=\"\"),\"\",IF(BH61=\"\",0,(BH61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL61=\"\",0,(BL61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.29391080255016},{"$f":"IF(AND(BI61=\"\",BM61=\"\"),\"\",IF(BI61=\"\",0,(BI61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM61=\"\",0,(BM61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.036634317504848},{"$f":"IF(AND(BJ61=\"\",BN61=\"\"),\"\",IF(BJ61=\"\",0,(BJ61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN61=\"\",0,(BN61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31735246115603499},{"$f":"IF(AND(BK61=\"\",BO61=\"\"),\"\",IF(BK61=\"\",0,(BK61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO61=\"\",0,(BO61*VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3279100205066531E-3}]
[null,2045,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":47.642147060958052},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":10.12472904934795},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11533267064339631},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6383899784812919E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":63.485020229344222},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1021819181226409},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7565525744310119E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9002073609314603E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":3.3595371528339033},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D62=\"\",H62=\"\",L62=\"\"),\"\",IF(D62=\"\",0,(D62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H62=\"\",0,(H62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L62=\"\",0,(L62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.679651326748472},{"$f":"IF(AND(E62=\"\",I62=\"\",M62=\"\"),\"\",IF(E62=\"\",0,(E62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I62=\"\",0,(I62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M62=\"\",0,(M62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.7782048553708503},{"$f":"IF(AND(F62=\"\",J62=\"\",N62=\"\"),\"\",IF(F62=\"\",0,(F62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J62=\"\",0,(J62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N62=\"\",0,(N62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.3876362680396713E-2},{"$f":"IF(AND(G62=\"\",K62=\"\",O62=\"\"),\"\",IF(G62=\"\",0,(G62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K62=\"\",0,(K62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O62=\"\",0,(O62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.6142279681680263E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":36.038245394409053},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":20.208161892407798},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31720181055005692},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0485011471065326E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":52.746249172486472},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":12.891398256218428},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18598184922733774},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5745288202148929E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":5.9226263132983306},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T62=\"\",X62=\"\",AB62=\"\"),\"\",IF(T62=\"\",0,(T62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X62=\"\",0,(X62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB62=\"\",0,(AB62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.857071185282891},{"$f":"IF(AND(U62=\"\",Y62=\"\",AC62=\"\"),\"\",IF(U62=\"\",0,(U62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y62=\"\",0,(Y62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC62=\"\",0,(AC62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.6968624604236027},{"$f":"IF(AND(V62=\"\",Z62=\"\",AD62=\"\"),\"\",IF(V62=\"\",0,(V62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z62=\"\",0,(Z62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD62=\"\",0,(AD62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.3024799458431058E-2},{"$f":"IF(AND(W62=\"\",AA62=\"\",AE62=\"\"),\"\",IF(W62=\"\",0,(W62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA62=\"\",0,(AA62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE62=\"\",0,(AE62*VLOOKUP('A1.3.12'!$B62,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":6.0814935734093255E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":258.09351069054827},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":13.693720378322753},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8978297839442356E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0810018234350771E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ62=\"\",AN62=\"\"),\"\",IF(AJ62=\"\",0,(AJ62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN62=\"\",0,(AN62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":258.09351069054827},{"$f":"IF(AND(AK62=\"\",AO62=\"\"),\"\",IF(AK62=\"\",0,(AK62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO62=\"\",0,(AO62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.693720378322753},{"$f":"IF(AND(AL62=\"\",AP62=\"\"),\"\",IF(AL62=\"\",0,(AL62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP62=\"\",0,(AP62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8978297839442356E-2},{"$f":"IF(AND(AM62=\"\",AQ62=\"\"),\"\",IF(AM62=\"\",0,(AM62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ62=\"\",0,(AQ62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0810018234350771E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":456.70223728111409},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":23.717356413452869},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15713996306978695},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":9.366195237622627E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV62=\"\",AZ62=\"\"),\"\",IF(AV62=\"\",0,(AV62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ62=\"\",0,(AZ62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.70223728111409},{"$f":"IF(AND(AW62=\"\",BA62=\"\"),\"\",IF(AW62=\"\",0,(AW62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA62=\"\",0,(BA62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.717356413452869},{"$f":"IF(AND(AX62=\"\",BB62=\"\"),\"\",IF(AX62=\"\",0,(AX62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB62=\"\",0,(BB62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15713996306978695},{"$f":"IF(AND(AY62=\"\",BC62=\"\"),\"\",IF(AY62=\"\",0,(AY62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC62=\"\",0,(BC62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.366195237622627E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":387.29332966358567},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":34.030283924943497},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36987885532180886},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7132125918942012E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":19.311189744675751},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B62,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B62,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH62=\"\",BL62=\"\"),\"\",IF(BH62=\"\",0,(BH62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL62=\"\",0,(BL62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.88550397835536},{"$f":"IF(AND(BI62=\"\",BM62=\"\"),\"\",IF(BI62=\"\",0,(BI62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM62=\"\",0,(BM62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.924507909402053},{"$f":"IF(AND(BJ62=\"\",BN62=\"\"),\"\",IF(BJ62=\"\",0,(BJ62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN62=\"\",0,(BN62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3169624181651835},{"$f":"IF(AND(BK62=\"\",BO62=\"\"),\"\",IF(BK62=\"\",0,(BK62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO62=\"\",0,(BO62*VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3250488957385516E-3}]
[null,2046,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":47.672772386297147},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":10.131237427753097},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11540680879162379},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6433000883858386E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":63.510888317868094},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1058907622998611},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7601205858507308E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9030189718311766E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2770597004977726},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D63=\"\",H63=\"\",L63=\"\"),\"\",IF(D63=\"\",0,(D63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H63=\"\",0,(H63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L63=\"\",0,(L63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":10.260517219132499},{"$f":"IF(AND(E63=\"\",I63=\"\",M63=\"\"),\"\",IF(E63=\"\",0,(E63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I63=\"\",0,(I63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M63=\"\",0,(M63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.658915565820652},{"$f":"IF(AND(F63=\"\",J63=\"\",N63=\"\"),\"\",IF(F63=\"\",0,(F63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J63=\"\",0,(J63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N63=\"\",0,(N63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.2968935502749675E-2},{"$f":"IF(AND(G63=\"\",K63=\"\",O63=\"\"),\"\",IF(G63=\"\",0,(G63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K63=\"\",0,(K63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O63=\"\",0,(O63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.552344754428768E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":36.039940134476574},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":20.209112204535238},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31721672733115841},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0485974802363612E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":52.725783288503244},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":12.886396310767662},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18590968707345973},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5739178929040734E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":5.8047855430948498},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T63=\"\",X63=\"\",AB63=\"\"),\"\",IF(T63=\"\",0,(T63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X63=\"\",0,(X63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB63=\"\",0,(AB63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.516043262092765},{"$f":"IF(AND(U63=\"\",Y63=\"\",AC63=\"\"),\"\",IF(U63=\"\",0,(U63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y63=\"\",0,(Y63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC63=\"\",0,(AC63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.573981501893325},{"$f":"IF(AND(V63=\"\",Z63=\"\",AD63=\"\"),\"\",IF(V63=\"\",0,(V63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z63=\"\",0,(Z63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD63=\"\",0,(AD63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.17553289643236E-2},{"$f":"IF(AND(W63=\"\",AA63=\"\",AE63=\"\"),\"\",IF(W63=\"\",0,(W63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA63=\"\",0,(AA63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE63=\"\",0,(AE63*VLOOKUP('A1.3.12'!$B63,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.9762647643213807E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":257.04328798670349},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":13.637998496734415},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8575539725529404E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0766030586043319E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ63=\"\",AN63=\"\"),\"\",IF(AJ63=\"\",0,(AJ63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN63=\"\",0,(AN63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.04328798670349},{"$f":"IF(AND(AK63=\"\",AO63=\"\"),\"\",IF(AK63=\"\",0,(AK63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO63=\"\",0,(AO63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.637998496734415},{"$f":"IF(AND(AL63=\"\",AP63=\"\"),\"\",IF(AL63=\"\",0,(AL63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP63=\"\",0,(AP63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8575539725529404E-2},{"$f":"IF(AND(AM63=\"\",AQ63=\"\"),\"\",IF(AM63=\"\",0,(AM63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ63=\"\",0,(AQ63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0766030586043319E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":455.81090745712265},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":23.671068076344216},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15683327848584699},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3479155611263622E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV63=\"\",AZ63=\"\"),\"\",IF(AV63=\"\",0,(AV63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ63=\"\",0,(AZ63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.81090745712265},{"$f":"IF(AND(AW63=\"\",BA63=\"\"),\"\",IF(AW63=\"\",0,(AW63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA63=\"\",0,(BA63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.671068076344216},{"$f":"IF(AND(AX63=\"\",BB63=\"\"),\"\",IF(AX63=\"\",0,(AX63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB63=\"\",0,(BB63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15683327848584699},{"$f":"IF(AND(AY63=\"\",BC63=\"\"),\"\",IF(AY63=\"\",0,(AY63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC63=\"\",0,(BC63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3479155611263622E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":386.46923045620497},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":33.957872840472085},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36909181137307279},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7074393028257383E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":18.769052221916514},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B63,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B63,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH63=\"\",BL63=\"\"),\"\",IF(BH63=\"\",0,(BH63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL63=\"\",0,(BL63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.46974719809333},{"$f":"IF(AND(BI63=\"\",BM63=\"\"),\"\",IF(BI63=\"\",0,(BI63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM63=\"\",0,(BM63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.796310626749165},{"$f":"IF(AND(BJ63=\"\",BN63=\"\"),\"\",IF(BJ63=\"\",0,(BJ63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN63=\"\",0,(BN63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31656535570580896},{"$f":"IF(AND(BK63=\"\",BO63=\"\"),\"\",IF(BK63=\"\",0,(BK63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO63=\"\",0,(BO63*VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3221362802996227E-3}]
[null,2047,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":47.702016102522812},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":10.137452191810686},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11547760232423951},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6479886870895429E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":63.536537333106395},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1095681967856095},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7636583802722365E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9058067715847046E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":3.25406060323875},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D64=\"\",H64=\"\",L64=\"\"),\"\",IF(D64=\"\",0,(D64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H64=\"\",0,(H64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L64=\"\",0,(L64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.9263421985395937},{"$f":"IF(AND(E64=\"\",I64=\"\",M64=\"\"),\"\",IF(E64=\"\",0,(E64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I64=\"\",0,(I64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M64=\"\",0,(M64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5972376684507648},{"$f":"IF(AND(F64=\"\",J64=\"\",N64=\"\"),\"\",IF(F64=\"\",0,(F64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J64=\"\",0,(J64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N64=\"\",0,(N64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.2248192857833936E-2},{"$f":"IF(AND(G64=\"\",K64=\"\",O64=\"\"),\"\",IF(G64=\"\",0,(G64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K64=\"\",0,(K64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O64=\"\",0,(O64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.5031415911798929E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":36.13626199729071},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":20.263123929474215},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31806453412490804},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0540726481949206E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":52.841363843385921},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":12.914644669410089},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18631722098665815},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5773680892227553E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7875162277263001},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T64=\"\",X64=\"\",AB64=\"\"),\"\",IF(T64=\"\",0,(T64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X64=\"\",0,(X64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB64=\"\",0,(AB64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.278477566224609},{"$f":"IF(AND(U64=\"\",Y64=\"\",AC64=\"\"),\"\",IF(U64=\"\",0,(U64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y64=\"\",0,(Y64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC64=\"\",0,(AC64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5334919552553892},{"$f":"IF(AND(V64=\"\",Z64=\"\",AD64=\"\"),\"\",IF(V64=\"\",0,(V64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z64=\"\",0,(Z64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD64=\"\",0,(AD64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0869129549096369E-2},{"$f":"IF(AND(W64=\"\",AA64=\"\",AE64=\"\"),\"\",IF(W64=\"\",0,(W64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA64=\"\",0,(AA64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE64=\"\",0,(AE64*VLOOKUP('A1.3.12'!$B64,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.9028652068417154E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":256.19260111426718},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":13.592863428713972},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8249303167303584E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0730400319407963E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ64=\"\",AN64=\"\"),\"\",IF(AJ64=\"\",0,(AJ64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN64=\"\",0,(AN64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.19260111426718},{"$f":"IF(AND(AK64=\"\",AO64=\"\"),\"\",IF(AK64=\"\",0,(AK64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO64=\"\",0,(AO64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.592863428713972},{"$f":"IF(AND(AL64=\"\",AP64=\"\"),\"\",IF(AL64=\"\",0,(AL64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP64=\"\",0,(AP64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8249303167303584E-2},{"$f":"IF(AND(AM64=\"\",AQ64=\"\"),\"\",IF(AM64=\"\",0,(AM64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ64=\"\",0,(AQ64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0730400319407963E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":455.32339601308126},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":23.645750743232821},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1566655378354643},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3379175208438121E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV64=\"\",AZ64=\"\"),\"\",IF(AV64=\"\",0,(AV64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ64=\"\",0,(AZ64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.32339601308126},{"$f":"IF(AND(AW64=\"\",BA64=\"\"),\"\",IF(AW64=\"\",0,(AW64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA64=\"\",0,(BA64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.645750743232821},{"$f":"IF(AND(AX64=\"\",BB64=\"\"),\"\",IF(AX64=\"\",0,(AX64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB64=\"\",0,(BB64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1566655378354643},{"$f":"IF(AND(AY64=\"\",BC64=\"\"),\"\",IF(AY64=\"\",0,(AY64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC64=\"\",0,(BC64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3379175208438121E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":385.66276109918203},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":33.887010837193849},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36832160455622187},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7017895210018372E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":18.599272467292963},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B64,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B64,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH64=\"\",BL64=\"\"),\"\",IF(BH64=\"\",0,(BH64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL64=\"\",0,(BL64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.9914986077066},{"$f":"IF(AND(BI64=\"\",BM64=\"\"),\"\",IF(BI64=\"\",0,(BI64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM64=\"\",0,(BM64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.719832562216695},{"$f":"IF(AND(BJ64=\"\",BN64=\"\"),\"\",IF(BJ64=\"\",0,(BJ64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN64=\"\",0,(BN64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31610861135308493},{"$f":"IF(AND(BK64=\"\",BO64=\"\"),\"\",IF(BK64=\"\",0,(BK64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO64=\"\",0,(BO64*VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3187858737779821E-3}]
[null,2048,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":47.729842752410171},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":10.143365806285285},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11554496540597597},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6524500897916985E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":63.562266957589109},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1132571886435407},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7672072932077516E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9086033327830508E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2277680952166685},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D65=\"\",H65=\"\",L65=\"\"),\"\",IF(D65=\"\",0,(D65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H65=\"\",0,(H65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L65=\"\",0,(L65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.6607684388085939},{"$f":"IF(AND(E65=\"\",I65=\"\",M65=\"\"),\"\",IF(E65=\"\",0,(E65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I65=\"\",0,(I65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M65=\"\",0,(M65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.541708557628457},{"$f":"IF(AND(F65=\"\",J65=\"\",N65=\"\"),\"\",IF(F65=\"\",0,(F65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J65=\"\",0,(J65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N65=\"\",0,(N65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1677918709716068E-2},{"$f":"IF(AND(G65=\"\",K65=\"\",O65=\"\"),\"\",IF(G65=\"\",0,(G65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K65=\"\",0,(K65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O65=\"\",0,(O65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4641635936580246E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":36.228122116588644},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":20.314633766923645},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31887306949725364},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0592941998463883E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":52.952245681063381},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":12.941744642418731},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18670818734996378},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5806780240863823E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7611675018272059},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T65=\"\",X65=\"\",AB65=\"\"),\"\",IF(T65=\"\",0,(T65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X65=\"\",0,(X65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB65=\"\",0,(AB65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.082803010947828},{"$f":"IF(AND(U65=\"\",Y65=\"\",AC65=\"\"),\"\",IF(U65=\"\",0,(U65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y65=\"\",0,(Y65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC65=\"\",0,(AC65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.492851798914824},{"$f":"IF(AND(V65=\"\",Z65=\"\",AD65=\"\"),\"\",IF(V65=\"\",0,(V65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z65=\"\",0,(Z65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD65=\"\",0,(AD65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0139647810721351E-2},{"$f":"IF(AND(W65=\"\",AA65=\"\",AE65=\"\"),\"\",IF(W65=\"\",0,(W65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA65=\"\",0,(AA65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE65=\"\",0,(AE65*VLOOKUP('A1.3.12'!$B65,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8424315665722964E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":255.38293289525785},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":13.549904695808744},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7938797173108619E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0696488082762234E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ65=\"\",AN65=\"\"),\"\",IF(AJ65=\"\",0,(AJ65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN65=\"\",0,(AN65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.38293289525785},{"$f":"IF(AND(AK65=\"\",AO65=\"\"),\"\",IF(AK65=\"\",0,(AK65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO65=\"\",0,(AO65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.549904695808744},{"$f":"IF(AND(AL65=\"\",AP65=\"\"),\"\",IF(AL65=\"\",0,(AL65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP65=\"\",0,(AP65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7938797173108619E-2},{"$f":"IF(AND(AM65=\"\",AQ65=\"\"),\"\",IF(AM65=\"\",0,(AM65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ65=\"\",0,(AQ65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0696488082762234E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":454.9061945475342},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":23.624084731886995},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1565219891126049},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3293614200394895E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV65=\"\",AZ65=\"\"),\"\",IF(AV65=\"\",0,(AV65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ65=\"\",0,(AZ65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.9061945475342},{"$f":"IF(AND(AW65=\"\",BA65=\"\"),\"\",IF(AW65=\"\",0,(AW65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA65=\"\",0,(BA65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.624084731886995},{"$f":"IF(AND(AX65=\"\",BB65=\"\"),\"\",IF(AX65=\"\",0,(AX65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB65=\"\",0,(BB65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1565219891126049},{"$f":"IF(AND(AY65=\"\",BC65=\"\"),\"\",IF(AY65=\"\",0,(AY65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC65=\"\",0,(BC65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3293614200394895E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":384.76139060696306},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":33.807810160542843},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36746076379200732},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6954749021273661E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":18.41391285335423},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B65,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B65,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH65=\"\",BL65=\"\"),\"\",IF(BH65=\"\",0,(BH65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL65=\"\",0,(BL65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.38119675781439},{"$f":"IF(AND(BI65=\"\",BM65=\"\"),\"\",IF(BI65=\"\",0,(BI65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM65=\"\",0,(BM65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.632115976835273},{"$f":"IF(AND(BJ65=\"\",BN65=\"\"),\"\",IF(BJ65=\"\",0,(BJ65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN65=\"\",0,(BN65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31552575145762796},{"$f":"IF(AND(BK65=\"\",BO65=\"\"),\"\",IF(BK65=\"\",0,(BK65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO65=\"\",0,(BO65*VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3145103582006229E-3}]
[null,2049,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":47.756064893748054},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":10.148938436666532},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11560844427452104},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6566542441794795E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":63.58809351228102},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1169600778963886},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.770769575824329E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9114104293571525E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2007788774763291},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D66=\"\",H66=\"\",L66=\"\"),\"\",IF(D66=\"\",0,(D66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H66=\"\",0,(H66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L66=\"\",0,(L66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4652612164754455},{"$f":"IF(AND(E66=\"\",I66=\"\",M66=\"\"),\"\",IF(E66=\"\",0,(E66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I66=\"\",0,(I66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M66=\"\",0,(M66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4947623303185553},{"$f":"IF(AND(F66=\"\",J66=\"\",N66=\"\"),\"\",IF(F66=\"\",0,(F66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J66=\"\",0,(J66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N66=\"\",0,(N66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.126275646964405E-2},{"$f":"IF(AND(G66=\"\",K66=\"\",O66=\"\"),\"\",IF(G66=\"\",0,(G66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K66=\"\",0,(K66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O66=\"\",0,(O66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4357000399908571E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":36.315308411997258},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":20.363522794486844},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.31964046675691749},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0642500800287298E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":53.05851025773606},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":12.967716138020934},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18708287337573817},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5838501290448203E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7299329389761473},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T66=\"\",X66=\"\",AB66=\"\"),\"\",IF(T66=\"\",0,(T66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X66=\"\",0,(X66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB66=\"\",0,(AB66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.918681455086336},{"$f":"IF(AND(U66=\"\",Y66=\"\",AC66=\"\"),\"\",IF(U66=\"\",0,(U66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y66=\"\",0,(Y66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC66=\"\",0,(AC66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4532238098786348},{"$f":"IF(AND(V66=\"\",Z66=\"\",AD66=\"\"),\"\",IF(V66=\"\",0,(V66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z66=\"\",0,(Z66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD66=\"\",0,(AD66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9528642088749107E-2},{"$f":"IF(AND(W66=\"\",AA66=\"\",AE66=\"\"),\"\",IF(W66=\"\",0,(W66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA66=\"\",0,(AA66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE66=\"\",0,(AE66*VLOOKUP('A1.3.12'!$B66,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7917862444717926E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":254.60700017377263},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":13.508735874120896},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7641228668557498E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0663988827568087E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ66=\"\",AN66=\"\"),\"\",IF(AJ66=\"\",0,(AJ66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN66=\"\",0,(AN66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.60700017377263},{"$f":"IF(AND(AK66=\"\",AO66=\"\"),\"\",IF(AK66=\"\",0,(AK66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO66=\"\",0,(AO66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.508735874120896},{"$f":"IF(AND(AL66=\"\",AP66=\"\"),\"\",IF(AL66=\"\",0,(AL66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP66=\"\",0,(AP66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7641228668557498E-2},{"$f":"IF(AND(AM66=\"\",AQ66=\"\"),\"\",IF(AM66=\"\",0,(AM66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ66=\"\",0,(AQ66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0663988827568087E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":454.54145153380551},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":23.605142980895323},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15639649004772513},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3218811539070559E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV66=\"\",AZ66=\"\"),\"\",IF(AV66=\"\",0,(AV66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ66=\"\",0,(AZ66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.54145153380551},{"$f":"IF(AND(AW66=\"\",BA66=\"\"),\"\",IF(AW66=\"\",0,(AW66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA66=\"\",0,(BA66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.605142980895323},{"$f":"IF(AND(AX66=\"\",BB66=\"\"),\"\",IF(AX66=\"\",0,(AX66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB66=\"\",0,(BB66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15639649004772513},{"$f":"IF(AND(AY66=\"\",BC66=\"\"),\"\",IF(AY66=\"\",0,(AY66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC66=\"\",0,(BC66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3218811539070559E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":383.98780997293289},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":33.739837989068178},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36672196687117536},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6900555247295695E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":18.231023224472146},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B66,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B66,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH66=\"\",BL66=\"\"),\"\",IF(BH66=\"\",0,(BH66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL66=\"\",0,(BL66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.84638188852136},{"$f":"IF(AND(BI66=\"\",BM66=\"\"),\"\",IF(BI66=\"\",0,(BI66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM66=\"\",0,(BM66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.553129563842326},{"$f":"IF(AND(BJ66=\"\",BN66=\"\"),\"\",IF(BJ66=\"\",0,(BJ66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN66=\"\",0,(BN66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31501498430386615},{"$f":"IF(AND(BK66=\"\",BO66=\"\"),\"\",IF(BK66=\"\",0,(BK66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO66=\"\",0,(BO66*VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3107636723515312E-3}]
[null,2050,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":47.78128652703429},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":10.154298442857659},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.1156695011013926},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6606979886960325E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":63.61396157563334},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1206689184646326},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7743375837721099E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9142220375209671E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D67=\"\",H67=\"\",L67=\"\"),\"\",IF(D67=\"\",0,(D67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H67=\"\",0,(H67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L67=\"\",0,(L67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3206392371375699},{"$f":"IF(AND(E67=\"\",I67=\"\",M67=\"\"),\"\",IF(E67=\"\",0,(E67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I67=\"\",0,(I67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M67=\"\",0,(M67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4913073035782043},{"$f":"IF(AND(F67=\"\",J67=\"\",N67=\"\"),\"\",IF(F67=\"\",0,(F67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J67=\"\",0,(J67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N67=\"\",0,(N67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.0959580259257055E-2},{"$f":"IF(AND(G67=\"\",K67=\"\",O67=\"\"),\"\",IF(G67=\"\",0,(G67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K67=\"\",0,(K67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O67=\"\",0,(O67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4148396567276555E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":36.402887465835164},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":20.412632058241812},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32041132100189013},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0692282855513909E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":53.167212042512347},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":12.994283297216095},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18746615293142557},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":1.587094987127134E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T67=\"\",X67=\"\",AB67=\"\"),\"\",IF(T67=\"\",0,(T67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X67=\"\",0,(X67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB67=\"\",0,(AB67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.779273688918668},{"$f":"IF(AND(U67=\"\",Y67=\"\",AC67=\"\"),\"\",IF(U67=\"\",0,(U67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y67=\"\",0,(Y67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC67=\"\",0,(AC67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.46735256802301},{"$f":"IF(AND(V67=\"\",Z67=\"\",AD67=\"\"),\"\",IF(V67=\"\",0,(V67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z67=\"\",0,(Z67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD67=\"\",0,(AD67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9010866537835128E-2},{"$f":"IF(AND(W67=\"\",AA67=\"\",AE67=\"\"),\"\",IF(W67=\"\",0,(W67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA67=\"\",0,(AA67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE67=\"\",0,(AE67*VLOOKUP('A1.3.12'!$B67,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7488298060987572E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":253.85540153190456},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":13.468858150690615},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.735299223040958E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":1.063250878375851E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ67=\"\",AN67=\"\"),\"\",IF(AJ67=\"\",0,(AJ67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN67=\"\",0,(AN67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":253.85540153190456},{"$f":"IF(AND(AK67=\"\",AO67=\"\"),\"\",IF(AK67=\"\",0,(AK67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO67=\"\",0,(AO67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.468858150690615},{"$f":"IF(AND(AL67=\"\",AP67=\"\"),\"\",IF(AL67=\"\",0,(AL67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP67=\"\",0,(AP67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.735299223040958E-2},{"$f":"IF(AND(AM67=\"\",AQ67=\"\"),\"\",IF(AM67=\"\",0,(AM67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ67=\"\",0,(AQ67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.063250878375851E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":454.21502380876274},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":23.588191010736029},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15628417432761052},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":9.315186669943224E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV67=\"\",AZ67=\"\"),\"\",IF(AV67=\"\",0,(AV67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ67=\"\",0,(AZ67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.21502380876274},{"$f":"IF(AND(AW67=\"\",BA67=\"\"),\"\",IF(AW67=\"\",0,(AW67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA67=\"\",0,(BA67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.588191010736029},{"$f":"IF(AND(AX67=\"\",BB67=\"\"),\"\",IF(AX67=\"\",0,(AX67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB67=\"\",0,(BB67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15628417432761052},{"$f":"IF(AND(AY67=\"\",BC67=\"\"),\"\",IF(AY67=\"\",0,(AY67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC67=\"\",0,(BC67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.315186669943224E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":383.15697302199834},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":33.666834879615728},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36592848813856288},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6842350338911534E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B67,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B67,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH67=\"\",BL67=\"\"),\"\",IF(BH67=\"\",0,(BH67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL67=\"\",0,(BL67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.23434473860499},{"$f":"IF(AND(BI67=\"\",BM67=\"\"),\"\",IF(BI67=\"\",0,(BI67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM67=\"\",0,(BM67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.50585956748489},{"$f":"IF(AND(BJ67=\"\",BN67=\"\"),\"\",IF(BJ67=\"\",0,(BJ67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN67=\"\",0,(BN67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31443046713538786},{"$f":"IF(AND(BK67=\"\",BO67=\"\"),\"\",IF(BK67=\"\",0,(BK67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO67=\"\",0,(BO67*VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3064759999991504E-3}]
[null,2051,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":47.802520565475554},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":10.158811020461815},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11572090471170515},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6641024084469914E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":63.642006192871115},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1246898230339344},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7782058059824086E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9172702160298432E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D68=\"\",H68=\"\",L68=\"\"),\"\",IF(D68=\"\",0,(D68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H68=\"\",0,(H68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L68=\"\",0,(L68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3247758775359415},{"$f":"IF(AND(E68=\"\",I68=\"\",M68=\"\"),\"\",IF(E68=\"\",0,(E68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I68=\"\",0,(I68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M68=\"\",0,(M68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4921394650818929},{"$f":"IF(AND(F68=\"\",J68=\"\",N68=\"\"),\"\",IF(F68=\"\",0,(F68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J68=\"\",0,(J68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N68=\"\",0,(N68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.0968887183055684E-2},{"$f":"IF(AND(G68=\"\",K68=\"\",O68=\"\"),\"\",IF(G68=\"\",0,(G68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K68=\"\",0,(K68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O68=\"\",0,(O68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.415467819218248E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":36.419064935468278},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":20.421703446756368},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32055371202569227},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0701478521045909E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":53.190651144156085},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":13.000011909179939},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18754879857042966},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5877946679885603E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T68=\"\",X68=\"\",AB68=\"\"),\"\",IF(T68=\"\",0,(T68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X68=\"\",0,(X68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB68=\"\",0,(AB68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.787554528650713},{"$f":"IF(AND(U68=\"\",Y68=\"\",AC68=\"\"),\"\",IF(U68=\"\",0,(U68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y68=\"\",0,(Y68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC68=\"\",0,(AC68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4694509324920073},{"$f":"IF(AND(V68=\"\",Z68=\"\",AD68=\"\"),\"\",IF(V68=\"\",0,(V68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z68=\"\",0,(Z68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD68=\"\",0,(AD68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.904130694606242E-2},{"$f":"IF(AND(W68=\"\",AA68=\"\",AE68=\"\"),\"\",IF(W68=\"\",0,(W68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA68=\"\",0,(AA68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE68=\"\",0,(AE68*VLOOKUP('A1.3.12'!$B68,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7513652816708653E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":253.9673152909815},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":13.474795981979693},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.739591091266786E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0637196192492884E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ68=\"\",AN68=\"\"),\"\",IF(AJ68=\"\",0,(AJ68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN68=\"\",0,(AN68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":253.9673152909815},{"$f":"IF(AND(AK68=\"\",AO68=\"\"),\"\",IF(AK68=\"\",0,(AK68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO68=\"\",0,(AO68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.474795981979693},{"$f":"IF(AND(AL68=\"\",AP68=\"\"),\"\",IF(AL68=\"\",0,(AL68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP68=\"\",0,(AP68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.739591091266786E-2},{"$f":"IF(AND(AM68=\"\",AQ68=\"\"),\"\",IF(AM68=\"\",0,(AM68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ68=\"\",0,(AQ68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0637196192492884E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":454.41526737433946},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":23.598590013908332},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15635307319416089},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3192933288933422E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV68=\"\",AZ68=\"\"),\"\",IF(AV68=\"\",0,(AV68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ68=\"\",0,(AZ68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.41526737433946},{"$f":"IF(AND(AW68=\"\",BA68=\"\"),\"\",IF(AW68=\"\",0,(AW68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA68=\"\",0,(BA68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.598590013908332},{"$f":"IF(AND(AX68=\"\",BB68=\"\"),\"\",IF(AX68=\"\",0,(AX68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB68=\"\",0,(BB68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15635307319416089},{"$f":"IF(AND(AY68=\"\",BC68=\"\"),\"\",IF(AY68=\"\",0,(AY68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC68=\"\",0,(BC68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3192933288933422E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":383.3258901965342},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":33.681677116672191},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36608981002658969},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6854183958802073E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B68,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B68,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH68=\"\",BL68=\"\"),\"\",IF(BH68=\"\",0,(BH68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL68=\"\",0,(BL68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.37948978147028},{"$f":"IF(AND(BI68=\"\",BM68=\"\"),\"\",IF(BI68=\"\",0,(BI68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM68=\"\",0,(BM68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.518613019818535},{"$f":"IF(AND(BJ68=\"\",BN68=\"\"),\"\",IF(BJ68=\"\",0,(BJ68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN68=\"\",0,(BN68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31456908579519616},{"$f":"IF(AND(BK68=\"\",BO68=\"\"),\"\",IF(BK68=\"\",0,(BK68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO68=\"\",0,(BO68*VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.307492824529269E-3}]
[null,2052,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":47.823773639876833},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":10.163327643516254},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11577235440449389},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6675098802032686E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":63.670075951638808},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1287143322768749},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.782077495989167E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9203211271797274E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D69=\"\",H69=\"\",L69=\"\"),\"\",IF(D69=\"\",0,(D69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H69=\"\",0,(H69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L69=\"\",0,(L69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3289162263631855},{"$f":"IF(AND(E69=\"\",I69=\"\",M69=\"\"),\"\",IF(E69=\"\",0,(E69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I69=\"\",0,(I69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M69=\"\",0,(M69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4929723726044388},{"$f":"IF(AND(F69=\"\",J69=\"\",N69=\"\"),\"\",IF(F69=\"\",0,(F69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J69=\"\",0,(J69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N69=\"\",0,(N69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.0978202450355705E-2},{"$f":"IF(AND(G69=\"\",K69=\"\",O69=\"\"),\"\",IF(G69=\"\",0,(G69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K69=\"\",0,(K69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O69=\"\",0,(O69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4160965448459988E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":36.435256907932121},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":20.430782967618875},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32069623070066378},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0710682430338133E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":53.214111258562099},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":13.005745656748516},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18763151829986571},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5884949761021669E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T69=\"\",X69=\"\",AB69=\"\"),\"\",IF(T69=\"\",0,(T69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X69=\"\",0,(X69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB69=\"\",0,(AB69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.795842792016966},{"$f":"IF(AND(U69=\"\",Y69=\"\",AC69=\"\"),\"\",IF(U69=\"\",0,(U69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y69=\"\",0,(Y69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC69=\"\",0,(AC69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4715511781096264},{"$f":"IF(AND(V69=\"\",Z69=\"\",AD69=\"\"),\"\",IF(V69=\"\",0,(V69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z69=\"\",0,(Z69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD69=\"\",0,(AD69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9071774643606143E-2},{"$f":"IF(AND(W69=\"\",AA69=\"\",AE69=\"\"),\"\",IF(W69=\"\",0,(W69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA69=\"\",0,(AA69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE69=\"\",0,(AE69*VLOOKUP('A1.3.12'!$B69,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7539030302543813E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":254.07932937887011},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":13.480739136435128},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7438868070806345E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0641887803410728E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ69=\"\",AN69=\"\"),\"\",IF(AJ69=\"\",0,(AJ69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN69=\"\",0,(AN69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.07932937887011},{"$f":"IF(AND(AK69=\"\",AO69=\"\"),\"\",IF(AK69=\"\",0,(AK69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO69=\"\",0,(AO69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.480739136435128},{"$f":"IF(AND(AL69=\"\",AP69=\"\"),\"\",IF(AL69=\"\",0,(AL69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP69=\"\",0,(AP69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7438868070806345E-2},{"$f":"IF(AND(AM69=\"\",AQ69=\"\"),\"\",IF(AM69=\"\",0,(AM69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ69=\"\",0,(AQ69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0641887803410728E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":454.61569045492081},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":23.608998339612906},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15642203382739181},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3234036693944664E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV69=\"\",AZ69=\"\"),\"\",IF(AV69=\"\",0,(AV69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ69=\"\",0,(AZ69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.61569045492081},{"$f":"IF(AND(AW69=\"\",BA69=\"\"),\"\",IF(AW69=\"\",0,(AW69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA69=\"\",0,(BA69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.608998339612906},{"$f":"IF(AND(AX69=\"\",BB69=\"\"),\"\",IF(AX69=\"\",0,(AX69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB69=\"\",0,(BB69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15642203382739181},{"$f":"IF(AND(AY69=\"\",BC69=\"\"),\"\",IF(AY69=\"\",0,(AY69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC69=\"\",0,(BC69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3234036693944664E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":383.49495880248946},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":33.696532659545731},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36625127653698869},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6866028187334753E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B69,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B69,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH69=\"\",BL69=\"\"),\"\",IF(BH69=\"\",0,(BH69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL69=\"\",0,(BL69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.52476494443687},{"$f":"IF(AND(BI69=\"\",BM69=\"\"),\"\",IF(BI69=\"\",0,(BI69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM69=\"\",0,(BM69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.531377905408718},{"$f":"IF(AND(BJ69=\"\",BN69=\"\"),\"\",IF(BJ69=\"\",0,(BJ69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN69=\"\",0,(BN69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31470782872431252},{"$f":"IF(AND(BK69=\"\",BO69=\"\"),\"\",IF(BK69=\"\",0,(BK69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO69=\"\",0,(BO69*VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3085105606255574E-3}]
[null,2053,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":47.845045767303546},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":10.167848315647658},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11582385022107097},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6709204067009363E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":63.698170874475359},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1327424494249865},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7859526569012081E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9233747734203884E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D70=\"\",H70=\"\",L70=\"\"),\"\",IF(D70=\"\",0,(D70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H70=\"\",0,(H70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L70=\"\",0,(L70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3330602869438444},{"$f":"IF(AND(E70=\"\",I70=\"\",M70=\"\"),\"\",IF(E70=\"\",0,(E70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I70=\"\",0,(I70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M70=\"\",0,(M70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4938060268146369},{"$f":"IF(AND(F70=\"\",J70=\"\",N70=\"\"),\"\",IF(F70=\"\",0,(F70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J70=\"\",0,(J70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N70=\"\",0,(N70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.0987526068636929E-2},{"$f":"IF(AND(G70=\"\",K70=\"\",O70=\"\"),\"\",IF(G70=\"\",0,(G70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K70=\"\",0,(K70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O70=\"\",0,(O70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4167258341157504E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":36.451463396228235},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":20.439870628119852},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32083887714124165},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0719894590780969E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":53.237592404567962},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":13.011484544525809},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18771431218615453},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5891959120302745E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T70=\"\",X70=\"\",AB70=\"\"),\"\",IF(T70=\"\",0,(T70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X70=\"\",0,(X70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB70=\"\",0,(AB70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.804138485672588},{"$f":"IF(AND(U70=\"\",Y70=\"\",AC70=\"\"),\"\",IF(U70=\"\",0,(U70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y70=\"\",0,(Y70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC70=\"\",0,(AC70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4736533065622837},{"$f":"IF(AND(V70=\"\",Z70=\"\",AD70=\"\"),\"\",IF(V70=\"\",0,(V70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z70=\"\",0,(Z70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD70=\"\",0,(AD70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9102269654930715E-2},{"$f":"IF(AND(W70=\"\",AA70=\"\",AE70=\"\"),\"\",IF(W70=\"\",0,(W70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA70=\"\",0,(AA70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE70=\"\",0,(AE70*VLOOKUP('A1.3.12'!$B70,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7564430538870233E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":254.19144388551345},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":13.486687618829048},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7481863739318025E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0646583620279222E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ70=\"\",AN70=\"\"),\"\",IF(AJ70=\"\",0,(AJ70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN70=\"\",0,(AN70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.19144388551345},{"$f":"IF(AND(AK70=\"\",AO70=\"\"),\"\",IF(AK70=\"\",0,(AK70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO70=\"\",0,(AO70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.486687618829048},{"$f":"IF(AND(AL70=\"\",AP70=\"\"),\"\",IF(AL70=\"\",0,(AL70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP70=\"\",0,(AP70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7481863739318025E-2},{"$f":"IF(AND(AM70=\"\",AQ70=\"\"),\"\",IF(AM70=\"\",0,(AM70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ70=\"\",0,(AQ70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0646583620279222E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":454.81629321143896},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":23.619415996207248},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15649105628267609},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3275176947470455E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV70=\"\",AZ70=\"\"),\"\",IF(AV70=\"\",0,(AV70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ70=\"\",0,(AZ70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":454.81629321143896},{"$f":"IF(AND(AW70=\"\",BA70=\"\"),\"\",IF(AW70=\"\",0,(AW70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA70=\"\",0,(BA70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.619415996207248},{"$f":"IF(AND(AX70=\"\",BB70=\"\"),\"\",IF(AX70=\"\",0,(AX70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB70=\"\",0,(BB70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15649105628267609},{"$f":"IF(AND(AY70=\"\",BC70=\"\"),\"\",IF(AY70=\"\",0,(AY70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC70=\"\",0,(BC70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3275176947470455E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":383.6641789756199},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":33.711401520164785},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36641288779941145},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6877883034020049E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B70,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B70,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH70=\"\",BL70=\"\"),\"\",IF(BH70=\"\",0,(BH70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL70=\"\",0,(BL70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.67017034415528},{"$f":"IF(AND(BI70=\"\",BM70=\"\"),\"\",IF(BI70=\"\",0,(BI70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM70=\"\",0,(BM70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.544154234505154},{"$f":"IF(AND(BJ70=\"\",BN70=\"\"),\"\",IF(BJ70=\"\",0,(BJ70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN70=\"\",0,(BN70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31484669603414245},{"$f":"IF(AND(BK70=\"\",BO70=\"\"),\"\",IF(BK70=\"\",0,(BK70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO70=\"\",0,(BO70*VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.30952920910522E-3}]
[null,2054,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":47.866336964836393},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":10.172373040485949},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11587539220278555},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6743339906785155E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":63.726290983939911},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1367741777126863},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7898312918301344E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9264311572037832E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D71=\"\",H71=\"\",L71=\"\"),\"\",IF(D71=\"\",0,(D71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H71=\"\",0,(H71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L71=\"\",0,(L71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3372080626054412},{"$f":"IF(AND(E71=\"\",I71=\"\",M71=\"\"),\"\",IF(E71=\"\",0,(E71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I71=\"\",0,(I71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M71=\"\",0,(M71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4946404283818797},{"$f":"IF(AND(F71=\"\",J71=\"\",N71=\"\"),\"\",IF(F71=\"\",0,(F71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J71=\"\",0,(J71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N71=\"\",0,(N71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.0996858045385862E-2},{"$f":"IF(AND(G71=\"\",K71=\"\",O71=\"\"),\"\",IF(G71=\"\",0,(G71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K71=\"\",0,(K71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O71=\"\",0,(O71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4173556875327973E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":36.467684413369803},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":20.448966435556336},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32098165146196556},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0729115009771423E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":53.261094601028141},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":13.017228577119923},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18779718029577638},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5898974763357075E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T71=\"\",X71=\"\",AB71=\"\"),\"\",IF(T71=\"\",0,(T71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X71=\"\",0,(X71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB71=\"\",0,(AB71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.812441616278697},{"$f":"IF(AND(U71=\"\",Y71=\"\",AC71=\"\"),\"\",IF(U71=\"\",0,(U71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y71=\"\",0,(Y71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC71=\"\",0,(AC71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4757573195379088},{"$f":"IF(AND(V71=\"\",Z71=\"\",AD71=\"\"),\"\",IF(V71=\"\",0,(V71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z71=\"\",0,(Z71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD71=\"\",0,(AD71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9132792004522423E-2},{"$f":"IF(AND(W71=\"\",AA71=\"\",AE71=\"\"),\"\",IF(W71=\"\",0,(W71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA71=\"\",0,(AA71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE71=\"\",0,(AE71*VLOOKUP('A1.3.12'!$B71,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7589853546083293E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":254.30365890093518},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":13.492641433937854},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7524897952726758E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0651283646868929E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ71=\"\",AN71=\"\"),\"\",IF(AJ71=\"\",0,(AJ71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN71=\"\",0,(AN71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.30365890093518},{"$f":"IF(AND(AK71=\"\",AO71=\"\"),\"\",IF(AK71=\"\",0,(AK71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO71=\"\",0,(AO71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.492641433937854},{"$f":"IF(AND(AL71=\"\",AP71=\"\"),\"\",IF(AL71=\"\",0,(AL71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP71=\"\",0,(AP71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7524897952726758E-2},{"$f":"IF(AND(AM71=\"\",AQ71=\"\"),\"\",IF(AM71=\"\",0,(AM71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ71=\"\",0,(AQ71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0651283646868929E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":455.01707580497009},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":23.629842992056325},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15656014061543602},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3316354082544821E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV71=\"\",AZ71=\"\"),\"\",IF(AV71=\"\",0,(AV71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ71=\"\",0,(AZ71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.01707580497009},{"$f":"IF(AND(AW71=\"\",BA71=\"\"),\"\",IF(AW71=\"\",0,(AW71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA71=\"\",0,(BA71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.629842992056325},{"$f":"IF(AND(AX71=\"\",BB71=\"\"),\"\",IF(AX71=\"\",0,(AX71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB71=\"\",0,(BB71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15656014061543602},{"$f":"IF(AND(AY71=\"\",BC71=\"\"),\"\",IF(AY71=\"\",0,(AY71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC71=\"\",0,(BC71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3316354082544821E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":383.83355085180267},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":33.726283710468465},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36657464394362549},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6889748508376944E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B71,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B71,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH71=\"\",BL71=\"\"),\"\",IF(BH71=\"\",0,(BH71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL71=\"\",0,(BL71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.81570609738031},{"$f":"IF(AND(BI71=\"\",BM71=\"\"),\"\",IF(BI71=\"\",0,(BI71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM71=\"\",0,(BM71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.55694201736674},{"$f":"IF(AND(BJ71=\"\",BN71=\"\"),\"\",IF(BJ71=\"\",0,(BJ71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN71=\"\",0,(BN71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31498568783619085},{"$f":"IF(AND(BK71=\"\",BO71=\"\"),\"\",IF(BK71=\"\",0,(BK71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO71=\"\",0,(BO71*VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3105487707861922E-3}]
[null,2055,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":47.887647249571394},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":10.176901821664311},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11592698039102389},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6777506348769855E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":63.754436302611857},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":9.140809520377303},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7937134038903436E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":6.929490280984076E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D72=\"\",H72=\"\",L72=\"\"),\"\",IF(D72=\"\",0,(D72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H72=\"\",0,(H72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L72=\"\",0,(L72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3413595566784817},{"$f":"IF(AND(E72=\"\",I72=\"\",M72=\"\"),\"\",IF(E72=\"\",0,(E72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I72=\"\",0,(I72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M72=\"\",0,(M72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4954755779761575},{"$f":"IF(AND(F72=\"\",J72=\"\",N72=\"\"),\"\",IF(F72=\"\",0,(F72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J72=\"\",0,(J72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N72=\"\",0,(N72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1006198388095729E-2},{"$f":"IF(AND(G72=\"\",K72=\"\",O72=\"\"),\"\",IF(G72=\"\",0,(G72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K72=\"\",0,(K72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O72=\"\",0,(O72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4179861056028888E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":36.483919972381685},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":20.458070397231914},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32112455377747784},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0738343694713147E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":53.284617866814003},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":13.022977759143098},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18788012269527127},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5905996695817959E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T72=\"\",X72=\"\",AB72=\"\"),\"\",IF(T72=\"\",0,(T72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X72=\"\",0,(X72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB72=\"\",0,(AB72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.820752190502393},{"$f":"IF(AND(U72=\"\",Y72=\"\",AC72=\"\"),\"\",IF(U72=\"\",0,(U72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y72=\"\",0,(Y72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC72=\"\",0,(AC72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4778632187259433},{"$f":"IF(AND(V72=\"\",Z72=\"\",AD72=\"\"),\"\",IF(V72=\"\",0,(V72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z72=\"\",0,(Z72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD72=\"\",0,(AD72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9163341716889579E-2},{"$f":"IF(AND(W72=\"\",AA72=\"\",AE72=\"\"),\"\",IF(W72=\"\",0,(W72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA72=\"\",0,(AA72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE72=\"\",0,(AE72*VLOOKUP('A1.3.12'!$B72,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7615299344596733E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":254.41597451523964},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":13.498600586542233},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7567970745587401E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0655987886953795E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ72=\"\",AN72=\"\"),\"\",IF(AJ72=\"\",0,(AJ72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN72=\"\",0,(AN72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.41597451523964},{"$f":"IF(AND(AK72=\"\",AO72=\"\"),\"\",IF(AK72=\"\",0,(AK72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO72=\"\",0,(AO72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.498600586542233},{"$f":"IF(AND(AL72=\"\",AP72=\"\"),\"\",IF(AL72=\"\",0,(AL72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP72=\"\",0,(AP72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7567970745587401E-2},{"$f":"IF(AND(AM72=\"\",AQ72=\"\"),\"\",IF(AM72=\"\",0,(AM72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ72=\"\",0,(AQ72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0655987886953795E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":455.21803839673515},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":23.640279335532632},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1566292868811438},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3357568132231461E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV72=\"\",AZ72=\"\"),\"\",IF(AV72=\"\",0,(AV72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ72=\"\",0,(AZ72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.21803839673515},{"$f":"IF(AND(AW72=\"\",BA72=\"\"),\"\",IF(AW72=\"\",0,(AW72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA72=\"\",0,(BA72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.640279335532632},{"$f":"IF(AND(AX72=\"\",BB72=\"\"),\"\",IF(AX72=\"\",0,(AX72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB72=\"\",0,(BB72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1566292868811438},{"$f":"IF(AND(AY72=\"\",BC72=\"\"),\"\",IF(AY72=\"\",0,(AY72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC72=\"\",0,(BC72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3357568132231461E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":384.00307456703712},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":33.741179242406623},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36673654509951492},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6901624619932963E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B72,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B72,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH72=\"\",BL72=\"\"),\"\",IF(BH72=\"\",0,(BH72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL72=\"\",0,(BL72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":329.9613723209718},{"$f":"IF(AND(BI72=\"\",BM72=\"\"),\"\",IF(BI72=\"\",0,(BI72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM72=\"\",0,(BM72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.569741264261591},{"$f":"IF(AND(BJ72=\"\",BN72=\"\"),\"\",IF(BJ72=\"\",0,(BJ72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN72=\"\",0,(BN72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31512480424206307},{"$f":"IF(AND(BK72=\"\",BO72=\"\"),\"\",IF(BK72=\"\",0,(BK72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO72=\"\",0,(BO72*VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3115692464871431E-3}]
[null,2056,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":47.908976638619947},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":10.181434662819189},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11597861482720945},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6811703420397864E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":63.782606853090854},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1448484806590695},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.7975989961990311E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9325521472176287E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D73=\"\",H73=\"\",L73=\"\"),\"\",IF(D73=\"\",0,(D73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H73=\"\",0,(H73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L73=\"\",0,(L73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3455147724964664},{"$f":"IF(AND(E73=\"\",I73=\"\",M73=\"\"),\"\",IF(E73=\"\",0,(E73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I73=\"\",0,(I73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M73=\"\",0,(M73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4963114762680672},{"$f":"IF(AND(F73=\"\",J73=\"\",N73=\"\"),\"\",IF(F73=\"\",0,(F73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J73=\"\",0,(J73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N73=\"\",0,(N73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1015547104266483E-2},{"$f":"IF(AND(G73=\"\",K73=\"\",O73=\"\"),\"\",IF(G73=\"\",0,(G73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K73=\"\",0,(K73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O73=\"\",0,(O73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4186170888322273E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":36.50017008630045},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":20.467182520456745},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32126758420252394},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0747580653016442E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":53.308162220813877},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":13.028732095211721},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18796313945123888},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5913024923323751E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T73=\"\",X73=\"\",AB73=\"\"),\"\",IF(T73=\"\",0,(T73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X73=\"\",0,(X73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB73=\"\",0,(AB73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.82907021501677},{"$f":"IF(AND(U73=\"\",Y73=\"\",AC73=\"\"),\"\",IF(U73=\"\",0,(U73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y73=\"\",0,(Y73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC73=\"\",0,(AC73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.479971005817351},{"$f":"IF(AND(V73=\"\",Z73=\"\",AD73=\"\"),\"\",IF(V73=\"\",0,(V73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z73=\"\",0,(Z73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD73=\"\",0,(AD73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9193918816562491E-2},{"$f":"IF(AND(W73=\"\",AA73=\"\",AE73=\"\"),\"\",IF(W73=\"\",0,(W73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA73=\"\",0,(AA73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE73=\"\",0,(AE73*VLOOKUP('A1.3.12'!$B73,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7640767954842591E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":254.52839081861228},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":13.50456508142717},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7611082152485831E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0660696344311148E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ73=\"\",AN73=\"\"),\"\",IF(AJ73=\"\",0,(AJ73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN73=\"\",0,(AN73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.52839081861228},{"$f":"IF(AND(AK73=\"\",AO73=\"\"),\"\",IF(AK73=\"\",0,(AK73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO73=\"\",0,(AO73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.50456508142717},{"$f":"IF(AND(AL73=\"\",AP73=\"\"),\"\",IF(AL73=\"\",0,(AL73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP73=\"\",0,(AP73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7611082152485831E-2},{"$f":"IF(AND(AM73=\"\",AQ73=\"\"),\"\",IF(AM73=\"\",0,(AM73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ73=\"\",0,(AQ73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0660696344311148E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":455.41918114809971},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":23.650725035016166},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1566984951353213},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3398819129623739E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV73=\"\",AZ73=\"\"),\"\",IF(AV73=\"\",0,(AV73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ73=\"\",0,(AZ73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.41918114809971},{"$f":"IF(AND(AW73=\"\",BA73=\"\"),\"\",IF(AW73=\"\",0,(AW73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA73=\"\",0,(BA73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.650725035016166},{"$f":"IF(AND(AX73=\"\",BB73=\"\"),\"\",IF(AX73=\"\",0,(AX73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB73=\"\",0,(BB73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1566984951353213},{"$f":"IF(AND(AY73=\"\",BC73=\"\"),\"\",IF(AY73=\"\",0,(AY73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC73=\"\",0,(BC73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3398819129623739E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":384.17275025744448},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":33.756088127939819},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36689859139708053},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6913511378224195E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B73,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B73,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH73=\"\",BL73=\"\"),\"\",IF(BH73=\"\",0,(BH73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL73=\"\",0,(BL73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.10716913189435},{"$f":"IF(AND(BI73=\"\",BM73=\"\"),\"\",IF(BI73=\"\",0,(BI73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM73=\"\",0,(BM73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.582551985467031},{"$f":"IF(AND(BJ73=\"\",BN73=\"\"),\"\",IF(BJ73=\"\",0,(BJ73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN73=\"\",0,(BN73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31526404536346442},{"$f":"IF(AND(BK73=\"\",BO73=\"\"),\"\",IF(BK73=\"\",0,(BK73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO73=\"\",0,(BO73*VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3125906370274779E-3}]
[null,2057,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":47.930325149108725},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":10.185971567590284},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11603029555280267},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6845931149128132E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":63.810802657996774},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1488910618011179},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8014880718761776E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9356167583630043E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D74=\"\",H74=\"\",L74=\"\"),\"\",IF(D74=\"\",0,(D74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H74=\"\",0,(H74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L74=\"\",0,(L74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3496737133958732},{"$f":"IF(AND(E74=\"\",I74=\"\",M74=\"\"),\"\",IF(E74=\"\",0,(E74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I74=\"\",0,(I74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M74=\"\",0,(M74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4971481239288034},{"$f":"IF(AND(F74=\"\",J74=\"\",N74=\"\"),\"\",IF(F74=\"\",0,(F74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J74=\"\",0,(J74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N74=\"\",0,(N74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1024904201404786E-2},{"$f":"IF(AND(G74=\"\",K74=\"\",O74=\"\"),\"\",IF(G74=\"\",0,(G74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K74=\"\",0,(K74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O74=\"\",0,(O74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4192486377274683E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":36.516434768174314},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":20.476302812547505},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3214107428519517},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0756825892098226E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":53.331727681932975},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":13.034491589946301},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18804623063033854},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":1.592005945151785E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T74=\"\",X74=\"\",AB74=\"\"),\"\",IF(T74=\"\",0,(T74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X74=\"\",0,(X74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB74=\"\",0,(AB74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.837395696500877},{"$f":"IF(AND(U74=\"\",Y74=\"\",AC74=\"\"),\"\",IF(U74=\"\",0,(U74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y74=\"\",0,(Y74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC74=\"\",0,(AC74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4820806825046002},{"$f":"IF(AND(V74=\"\",Z74=\"\",AD74=\"\"),\"\",IF(V74=\"\",0,(V74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z74=\"\",0,(Z74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD74=\"\",0,(AD74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.922452332809341E-2},{"$f":"IF(AND(W74=\"\",AA74=\"\",AE74=\"\"),\"\",IF(W74=\"\",0,(W74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA74=\"\",0,(AA74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE74=\"\",0,(AE74*VLOOKUP('A1.3.12'!$B74,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7666259397271197E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":254.640907901319},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":13.510534923381927},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7654232208038858E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0665409022721703E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ74=\"\",AN74=\"\"),\"\",IF(AJ74=\"\",0,(AJ74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN74=\"\",0,(AN74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.640907901319},{"$f":"IF(AND(AK74=\"\",AO74=\"\"),\"\",IF(AK74=\"\",0,(AK74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO74=\"\",0,(AO74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.510534923381927},{"$f":"IF(AND(AL74=\"\",AP74=\"\"),\"\",IF(AL74=\"\",0,(AL74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP74=\"\",0,(AP74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7654232208038858E-2},{"$f":"IF(AND(AM74=\"\",AQ74=\"\"),\"\",IF(AM74=\"\",0,(AM74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ74=\"\",0,(AQ74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0665409022721703E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":455.62050422057376},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":23.661180098894427},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15676776543354012},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3440107107844637E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV74=\"\",AZ74=\"\"),\"\",IF(AV74=\"\",0,(AV74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ74=\"\",0,(AZ74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.62050422057376},{"$f":"IF(AND(AW74=\"\",BA74=\"\"),\"\",IF(AW74=\"\",0,(AW74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA74=\"\",0,(BA74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.661180098894427},{"$f":"IF(AND(AX74=\"\",BB74=\"\"),\"\",IF(AX74=\"\",0,(AX74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB74=\"\",0,(BB74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15676776543354012},{"$f":"IF(AND(AY74=\"\",BC74=\"\"),\"\",IF(AY74=\"\",0,(AY74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC74=\"\",0,(BC74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3440107107844637E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":384.34257805926796},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":33.771010379039318},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36706078296643918},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6925408792795248E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B74,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B74,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH74=\"\",BL74=\"\"),\"\",IF(BH74=\"\",0,(BH74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL74=\"\",0,(BL74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.25309664721726},{"$f":"IF(AND(BI74=\"\",BM74=\"\"),\"\",IF(BI74=\"\",0,(BI74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM74=\"\",0,(BM74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.595374191269574},{"$f":"IF(AND(BJ74=\"\",BN74=\"\"),\"\",IF(BJ74=\"\",0,(BJ74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN74=\"\",0,(BN74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31540341131220012},{"$f":"IF(AND(BK74=\"\",BO74=\"\"),\"\",IF(BK74=\"\",0,(BK74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO74=\"\",0,(BO74*VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.313612943227334E-3}]
[null,2058,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":47.951692798179785},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":10.190512539620558},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11608202260930124},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6880189562444229E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":63.839023739969804},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1529372670494862},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.805380634044567E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9386841168809707E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D75=\"\",H75=\"\",L75=\"\"),\"\",IF(D75=\"\",0,(D75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H75=\"\",0,(H75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L75=\"\",0,(L75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3538363827161763},{"$f":"IF(AND(E75=\"\",I75=\"\",M75=\"\"),\"\",IF(E75=\"\",0,(E75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I75=\"\",0,(I75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M75=\"\",0,(M75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4979855216301612},{"$f":"IF(AND(F75=\"\",J75=\"\",N75=\"\"),\"\",IF(F75=\"\",0,(F75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J75=\"\",0,(J75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N75=\"\",0,(N75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1034269687024033E-2},{"$f":"IF(AND(G75=\"\",K75=\"\",O75=\"\"),\"\",IF(G75=\"\",0,(G75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K75=\"\",0,(K75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O75=\"\",0,(O75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4198807527957216E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":36.532714031063207},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":20.485431280827452},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32155402984071219},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0766079419382083E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":53.355314269093491},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":13.040256247971497},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18812939629928932},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5927100286048717E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T75=\"\",X75=\"\",AB75=\"\"),\"\",IF(T75=\"\",0,(T75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X75=\"\",0,(X75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB75=\"\",0,(AB75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.845728641639766},{"$f":"IF(AND(U75=\"\",Y75=\"\",AC75=\"\"),\"\",IF(U75=\"\",0,(U75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y75=\"\",0,(Y75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC75=\"\",0,(AC75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4841922504816836},{"$f":"IF(AND(V75=\"\",Z75=\"\",AD75=\"\"),\"\",IF(V75=\"\",0,(V75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z75=\"\",0,(Z75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD75=\"\",0,(AD75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9255155276056579E-2},{"$f":"IF(AND(W75=\"\",AA75=\"\",AE75=\"\"),\"\",IF(W75=\"\",0,(W75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA75=\"\",0,(AA75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE75=\"\",0,(AE75*VLOOKUP('A1.3.12'!$B75,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7691773692351215E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":254.75352585370686},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":13.516510117200061},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7697420946894362E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0670125925969565E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ75=\"\",AN75=\"\"),\"\",IF(AJ75=\"\",0,(AJ75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN75=\"\",0,(AN75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.75352585370686},{"$f":"IF(AND(AK75=\"\",AO75=\"\"),\"\",IF(AK75=\"\",0,(AK75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO75=\"\",0,(AO75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.516510117200061},{"$f":"IF(AND(AL75=\"\",AP75=\"\"),\"\",IF(AL75=\"\",0,(AL75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP75=\"\",0,(AP75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7697420946894362E-2},{"$f":"IF(AND(AM75=\"\",AQ75=\"\"),\"\",IF(AM75=\"\",0,(AM75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ75=\"\",0,(AQ75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0670125925969565E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":455.82200777581215},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":23.671644535562436},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15683709783142172},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3481432100046857E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV75=\"\",AZ75=\"\"),\"\",IF(AV75=\"\",0,(AV75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ75=\"\",0,(AZ75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":455.82200777581215},{"$f":"IF(AND(AW75=\"\",BA75=\"\"),\"\",IF(AW75=\"\",0,(AW75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA75=\"\",0,(BA75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.671644535562436},{"$f":"IF(AND(AX75=\"\",BB75=\"\"),\"\",IF(AX75=\"\",0,(AX75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB75=\"\",0,(BB75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15683709783142172},{"$f":"IF(AND(AY75=\"\",BC75=\"\"),\"\",IF(AY75=\"\",0,(AY75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC75=\"\",0,(BC75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3481432100046857E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":384.51255810887289},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":33.785946007687137},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36722311993782475},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6937316873199306E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B75,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B75,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH75=\"\",BL75=\"\"),\"\",IF(BH75=\"\",0,(BH75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL75=\"\",0,(BL75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.39915498411489},{"$f":"IF(AND(BI75=\"\",BM75=\"\"),\"\",IF(BI75=\"\",0,(BI75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM75=\"\",0,(BM75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.608207891964987},{"$f":"IF(AND(BJ75=\"\",BN75=\"\"),\"\",IF(BJ75=\"\",0,(BJ75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN75=\"\",0,(BN75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.315542902200176},{"$f":"IF(AND(BK75=\"\",BO75=\"\"),\"\",IF(BK75=\"\",0,(BK75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO75=\"\",0,(BO75*VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3146361659075851E-3}]
[null,2059,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":47.973079602990538},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":10.19505758255624},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11613379603824006},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":7.691447868785438E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":63.867270121670394},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":9.156987099653124},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8092766858297769E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9417542252344993E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D76=\"\",H76=\"\",L76=\"\"),\"\",IF(D76=\"\",0,(D76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H76=\"\",0,(H76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L76=\"\",0,(L76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3580027837998401},{"$f":"IF(AND(E76=\"\",I76=\"\",M76=\"\"),\"\",IF(E76=\"\",0,(E76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I76=\"\",0,(I76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M76=\"\",0,(M76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4988236700445405},{"$f":"IF(AND(F76=\"\",J76=\"\",N76=\"\"),\"\",IF(F76=\"\",0,(F76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J76=\"\",0,(J76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N76=\"\",0,(N76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1043643568644362E-2},{"$f":"IF(AND(G76=\"\",K76=\"\",O76=\"\"),\"\",IF(G76=\"\",0,(G76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K76=\"\",0,(K76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O76=\"\",0,(O76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.420513434544552E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":36.549007888038766},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":20.494567932626403},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32169744528385952},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0775341242298246E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":53.378922001234542},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":13.04602607391611},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18821263652487005},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5934147432569875E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T76=\"\",X76=\"\",AB76=\"\"),\"\",IF(T76=\"\",0,(T76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X76=\"\",0,(X76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB76=\"\",0,(AB76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.85406905712448},{"$f":"IF(AND(U76=\"\",Y76=\"\",AC76=\"\"),\"\",IF(U76=\"\",0,(U76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y76=\"\",0,(Y76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC76=\"\",0,(AC76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4863057114441105},{"$f":"IF(AND(V76=\"\",Z76=\"\",AD76=\"\"),\"\",IF(V76=\"\",0,(V76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z76=\"\",0,(Z76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD76=\"\",0,(AD76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9285814685048311E-2},{"$f":"IF(AND(W76=\"\",AA76=\"\",AE76=\"\"),\"\",IF(W76=\"\",0,(W76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA76=\"\",0,(AA76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE76=\"\",0,(AE76*VLOOKUP('A1.3.12'!$B76,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7717310860569643E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":254.86624476620378},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":13.522490667679426},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7740648403731256E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0674847057842224E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ76=\"\",AN76=\"\"),\"\",IF(AJ76=\"\",0,(AJ76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN76=\"\",0,(AN76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.86624476620378},{"$f":"IF(AND(AK76=\"\",AO76=\"\"),\"\",IF(AK76=\"\",0,(AK76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO76=\"\",0,(AO76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.522490667679426},{"$f":"IF(AND(AL76=\"\",AP76=\"\"),\"\",IF(AL76=\"\",0,(AL76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP76=\"\",0,(AP76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7740648403731256E-2},{"$f":"IF(AND(AM76=\"\",AQ76=\"\"),\"\",IF(AM76=\"\",0,(AM76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ76=\"\",0,(AQ76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0674847057842224E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":456.02369197561455},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":23.682118353422741},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15690649238463736},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3522794139412786E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV76=\"\",AZ76=\"\"),\"\",IF(AV76=\"\",0,(AV76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ76=\"\",0,(AZ76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.02369197561455},{"$f":"IF(AND(AW76=\"\",BA76=\"\"),\"\",IF(AW76=\"\",0,(AW76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA76=\"\",0,(BA76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.682118353422741},{"$f":"IF(AND(AX76=\"\",BB76=\"\"),\"\",IF(AX76=\"\",0,(AX76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB76=\"\",0,(BB76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15690649238463736},{"$f":"IF(AND(AY76=\"\",BC76=\"\"),\"\",IF(AY76=\"\",0,(AY76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC76=\"\",0,(BC76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3522794139412786E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":384.68269054274674},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":33.800895025876002},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36738560244158758},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6949235628998098E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B76,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B76,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH76=\"\",BL76=\"\"),\"\",IF(BH76=\"\",0,(BH76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL76=\"\",0,(BL76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.5453442598664},{"$f":"IF(AND(BI76=\"\",BM76=\"\"),\"\",IF(BI76=\"\",0,(BI76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM76=\"\",0,(BM76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.621053097858223},{"$f":"IF(AND(BJ76=\"\",BN76=\"\"),\"\",IF(BJ76=\"\",0,(BJ76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN76=\"\",0,(BN76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31568251813939774},{"$f":"IF(AND(BK76=\"\",BO76=\"\"),\"\",IF(BK76=\"\",0,(BK76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO76=\"\",0,(BO76*VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3156603058898397E-3}]
[null,2060,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":47.994485580713786},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":10.19960670004683},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11618561588119124},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6948798552891457E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":63.895541825779326},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1610405628638976},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8131762303601924E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9448270858887742E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D77=\"\",H77=\"\",L77=\"\"),\"\",IF(D77=\"\",0,(D77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H77=\"\",0,(H77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L77=\"\",0,(L77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3621729199923305},{"$f":"IF(AND(E77=\"\",I77=\"\",M77=\"\"),\"\",IF(E77=\"\",0,(E77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I77=\"\",0,(I77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M77=\"\",0,(M77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.4996625698449426},{"$f":"IF(AND(F77=\"\",J77=\"\",N77=\"\"),\"\",IF(F77=\"\",0,(F77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J77=\"\",0,(J77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N77=\"\",0,(N77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1053025853792644E-2},{"$f":"IF(AND(G77=\"\",K77=\"\",O77=\"\"),\"\",IF(G77=\"\",0,(G77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K77=\"\",0,(K77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O77=\"\",0,(O77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.421146683481979E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":36.56531635218434},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":20.503712775280743},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32184098929655081},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0784611368283609E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":53.402550897312267},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":13.051801072413095},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18829595137391961},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5941200896739921E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T77=\"\",X77=\"\",AB77=\"\"),\"\",IF(T77=\"\",0,(T77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X77=\"\",0,(X77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB77=\"\",0,(AB77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.862416949652058},{"$f":"IF(AND(U77=\"\",Y77=\"\",AC77=\"\"),\"\",IF(U77=\"\",0,(U77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y77=\"\",0,(Y77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC77=\"\",0,(AC77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4884210670889111},{"$f":"IF(AND(V77=\"\",Z77=\"\",AD77=\"\"),\"\",IF(V77=\"\",0,(V77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z77=\"\",0,(Z77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD77=\"\",0,(AD77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9316501579686982E-2},{"$f":"IF(AND(W77=\"\",AA77=\"\",AE77=\"\"),\"\",IF(W77=\"\",0,(W77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA77=\"\",0,(AA77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE77=\"\",0,(AE77*VLOOKUP('A1.3.12'!$B77,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7742870922431887E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":254.97906472931882},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":13.528476579622181},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7783914613259568E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0679572422130576E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ77=\"\",AN77=\"\"),\"\",IF(AJ77=\"\",0,(AJ77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN77=\"\",0,(AN77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":254.97906472931882},{"$f":"IF(AND(AK77=\"\",AO77=\"\"),\"\",IF(AK77=\"\",0,(AK77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO77=\"\",0,(AO77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.528476579622181},{"$f":"IF(AND(AL77=\"\",AP77=\"\"),\"\",IF(AL77=\"\",0,(AL77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP77=\"\",0,(AP77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7783914613259568E-2},{"$f":"IF(AND(AM77=\"\",AQ77=\"\"),\"\",IF(AM77=\"\",0,(AM77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ77=\"\",0,(AQ77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0679572422130576E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":456.22555698192588},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":23.692601560885425},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15697594914890831},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3564193259154617E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV77=\"\",AZ77=\"\"),\"\",IF(AV77=\"\",0,(AV77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ77=\"\",0,(AZ77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.22555698192588},{"$f":"IF(AND(AW77=\"\",BA77=\"\"),\"\",IF(AW77=\"\",0,(AW77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA77=\"\",0,(BA77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.692601560885425},{"$f":"IF(AND(AX77=\"\",BB77=\"\"),\"\",IF(AX77=\"\",0,(AX77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB77=\"\",0,(BB77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15697594914890831},{"$f":"IF(AND(AY77=\"\",BC77=\"\"),\"\",IF(AY77=\"\",0,(AY77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC77=\"\",0,(BC77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3564193259154617E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":384.85297549749953},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":33.815857445609431},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36754823060819503},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6961165069761942E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B77,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B77,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH77=\"\",BL77=\"\"),\"\",IF(BH77=\"\",0,(BH77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL77=\"\",0,(BL77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.69166459185647},{"$f":"IF(AND(BI77=\"\",BM77=\"\"),\"\",IF(BI77=\"\",0,(BI77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM77=\"\",0,(BM77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.633909819263515},{"$f":"IF(AND(BJ77=\"\",BN77=\"\"),\"\",IF(BJ77=\"\",0,(BJ77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN77=\"\",0,(BN77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31582225924197183},{"$f":"IF(AND(BK77=\"\",BO77=\"\"),\"\",IF(BK77=\"\",0,(BK77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO77=\"\",0,(BO77*VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3166853639964438E-3}]
[null,2061,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":48.015910748537742},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":10.204159895745102},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11623748217976418},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":7.6983149185113047E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":63.923838874997742},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1650976599365883},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8170792707670032E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9479027013111868E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D78=\"\",H78=\"\",L78=\"\"),\"\",IF(D78=\"\",0,(D78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H78=\"\",0,(H78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L78=\"\",0,(L78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3663467946421122},{"$f":"IF(AND(E78=\"\",I78=\"\",M78=\"\"),\"\",IF(E78=\"\",0,(E78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I78=\"\",0,(I78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M78=\"\",0,(M78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5005022217049726},{"$f":"IF(AND(F78=\"\",J78=\"\",N78=\"\"),\"\",IF(F78=\"\",0,(F78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J78=\"\",0,(J78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N78=\"\",0,(N78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1062416550002502E-2},{"$f":"IF(AND(G78=\"\",K78=\"\",O78=\"\"),\"\",IF(G78=\"\",0,(G78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K78=\"\",0,(K78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O78=\"\",0,(O78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4217805001164781E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":36.581639436595033},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":20.512865816133441},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32198466199404668},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0793889804781741E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":53.426200976299789},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":13.057581248099563},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18837934091333669},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5948260684222522E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T78=\"\",X78=\"\",AB78=\"\"),\"\",IF(T78=\"\",0,(T78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X78=\"\",0,(X78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB78=\"\",0,(AB78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.870772325925543},{"$f":"IF(AND(U78=\"\",Y78=\"\",AC78=\"\"),\"\",IF(U78=\"\",0,(U78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y78=\"\",0,(Y78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC78=\"\",0,(AC78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.490538319114636},{"$f":"IF(AND(V78=\"\",Z78=\"\",AD78=\"\"),\"\",IF(V78=\"\",0,(V78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z78=\"\",0,(Z78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD78=\"\",0,(AD78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9347215984613006E-2},{"$f":"IF(AND(W78=\"\",AA78=\"\",AE78=\"\"),\"\",IF(W78=\"\",0,(W78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA78=\"\",0,(AA78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE78=\"\",0,(AE78*VLOOKUP('A1.3.12'!$B78,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7768453898461732E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":255.09198583364227},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":13.534467857834791},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7827219610220478E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0684302022628913E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ78=\"\",AN78=\"\"),\"\",IF(AJ78=\"\",0,(AJ78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN78=\"\",0,(AN78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.09198583364227},{"$f":"IF(AND(AK78=\"\",AO78=\"\"),\"\",IF(AK78=\"\",0,(AK78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO78=\"\",0,(AO78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.534467857834791},{"$f":"IF(AND(AL78=\"\",AP78=\"\"),\"\",IF(AL78=\"\",0,(AL78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP78=\"\",0,(AP78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7827219610220478E-2},{"$f":"IF(AND(AM78=\"\",AQ78=\"\"),\"\",IF(AM78=\"\",0,(AM78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ78=\"\",0,(AQ78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0684302022628913E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":456.42760295683627},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":23.703094166368118},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15704546818000575},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":9.360562949251429E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV78=\"\",AZ78=\"\"),\"\",IF(AV78=\"\",0,(AV78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ78=\"\",0,(AZ78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.42760295683627},{"$f":"IF(AND(AW78=\"\",BA78=\"\"),\"\",IF(AW78=\"\",0,(AW78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA78=\"\",0,(BA78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.703094166368118},{"$f":"IF(AND(AX78=\"\",BB78=\"\"),\"\",IF(AX78=\"\",0,(AX78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB78=\"\",0,(BB78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15704546818000575},{"$f":"IF(AND(AY78=\"\",BC78=\"\"),\"\",IF(AY78=\"\",0,(AY78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC78=\"\",0,(BC78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.360562949251429E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":385.02341310986384},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":33.830833278901693},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36771100456823158},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,9,))))","v":2.697310520506974E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B78,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B78,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH78=\"\",BL78=\"\"),\"\",IF(BH78=\"\",0,(BH78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL78=\"\",0,(BL78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.83811609757487},{"$f":"IF(AND(BI78=\"\",BM78=\"\"),\"\",IF(BI78=\"\",0,(BI78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM78=\"\",0,(BM78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.646778066504339},{"$f":"IF(AND(BJ78=\"\",BN78=\"\"),\"\",IF(BJ78=\"\",0,(BJ78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN78=\"\",0,(BN78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31596212562010523},{"$f":"IF(AND(BK78=\"\",BO78=\"\"),\"\",IF(BK78=\"\",0,(BK78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO78=\"\",0,(BO78*VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3177113410504822E-3}]
[null,2062,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":48.037355123665982},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":10.208717173307093},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11628939497560553},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7017530612101374E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":63.952161292047087},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1691583941288854},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8209858101842009E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9509810739713394E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D79=\"\",H79=\"\",L79=\"\"),\"\",IF(D79=\"\",0,(D79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H79=\"\",0,(H79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L79=\"\",0,(L79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3705244111006447},{"$f":"IF(AND(E79=\"\",I79=\"\",M79=\"\"),\"\",IF(E79=\"\",0,(E79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I79=\"\",0,(I79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M79=\"\",0,(M79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5013426262988396},{"$f":"IF(AND(F79=\"\",J79=\"\",N79=\"\"),\"\",IF(F79=\"\",0,(F79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J79=\"\",0,(J79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N79=\"\",0,(N79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1071815664814312E-2},{"$f":"IF(AND(G79=\"\",K79=\"\",O79=\"\"),\"\",IF(G79=\"\",0,(G79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K79=\"\",0,(K79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O79=\"\",0,(O79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.42241488495698E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":36.597977154377638},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":20.52202706253404},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32212846349171065},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0803176559242866E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":53.449872257187216},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":13.063366605616773},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18846280521007991},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":1.595532680068642E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T79=\"\",X79=\"\",AB79=\"\"),\"\",IF(T79=\"\",0,(T79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X79=\"\",0,(X79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB79=\"\",0,(AB79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.879135192653987},{"$f":"IF(AND(U79=\"\",Y79=\"\",AC79=\"\"),\"\",IF(U79=\"\",0,(U79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y79=\"\",0,(Y79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC79=\"\",0,(AC79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4926574692213599},{"$f":"IF(AND(V79=\"\",Z79=\"\",AD79=\"\"),\"\",IF(V79=\"\",0,(V79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z79=\"\",0,(Z79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD79=\"\",0,(AD79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9377957924488878E-2},{"$f":"IF(AND(W79=\"\",AA79=\"\",AE79=\"\"),\"\",IF(W79=\"\",0,(W79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA79=\"\",0,(AA79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE79=\"\",0,(AE79*VLOOKUP('A1.3.12'!$B79,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7794059809201329E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":255.20500816984543},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":13.540464507128025},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7870563429386229E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0689035863134921E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ79=\"\",AN79=\"\"),\"\",IF(AJ79=\"\",0,(AJ79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN79=\"\",0,(AN79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.20500816984543},{"$f":"IF(AND(AK79=\"\",AO79=\"\"),\"\",IF(AK79=\"\",0,(AK79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO79=\"\",0,(AO79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.540464507128025},{"$f":"IF(AND(AL79=\"\",AP79=\"\"),\"\",IF(AL79=\"\",0,(AL79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP79=\"\",0,(AP79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7870563429386229E-2},{"$f":"IF(AND(AM79=\"\",AQ79=\"\"),\"\",IF(AM79=\"\",0,(AM79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ79=\"\",0,(AQ79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0689035863134921E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":456.62983006258088},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":23.713596178295976},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1571150495337508},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3647102872763521E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV79=\"\",AZ79=\"\"),\"\",IF(AV79=\"\",0,(AV79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ79=\"\",0,(AZ79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.62983006258088},{"$f":"IF(AND(AW79=\"\",BA79=\"\"),\"\",IF(AW79=\"\",0,(AW79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA79=\"\",0,(BA79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.713596178295976},{"$f":"IF(AND(AX79=\"\",BB79=\"\"),\"\",IF(AX79=\"\",0,(AX79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB79=\"\",0,(BB79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1571150495337508},{"$f":"IF(AND(AY79=\"\",BC79=\"\"),\"\",IF(AY79=\"\",0,(AY79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC79=\"\",0,(BC79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3647102872763521E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":385.19400351669441},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":33.845822537777799},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36787392445239842},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6985056044508964E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B79,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B79,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH79=\"\",BL79=\"\"),\"\",IF(BH79=\"\",0,(BH79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL79=\"\",0,(BL79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":330.98469889461643},{"$f":"IF(AND(BI79=\"\",BM79=\"\"),\"\",IF(BI79=\"\",0,(BI79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM79=\"\",0,(BM79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.659657849913394},{"$f":"IF(AND(BJ79=\"\",BN79=\"\"),\"\",IF(BJ79=\"\",0,(BJ79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN79=\"\",0,(BN79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31610211738610522},{"$f":"IF(AND(BK79=\"\",BO79=\"\"),\"\",IF(BK79=\"\",0,(BK79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO79=\"\",0,(BO79*VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3187382378757745E-3}]
[null,2063,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":48.058818723317557},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":10.213278536392133},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11634135431039934},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7051942861463467E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":63.980509099669199},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":9.173222768701411},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8248958517485918E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9540622063410504E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D80=\"\",H80=\"\",L80=\"\"),\"\",IF(D80=\"\",0,(D80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H80=\"\",0,(H80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L80=\"\",0,(L80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3747057727224004},{"$f":"IF(AND(E80=\"\",I80=\"\",M80=\"\"),\"\",IF(E80=\"\",0,(E80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I80=\"\",0,(I80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M80=\"\",0,(M80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5021837843013568},{"$f":"IF(AND(F80=\"\",J80=\"\",N80=\"\"),\"\",IF(F80=\"\",0,(F80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J80=\"\",0,(J80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N80=\"\",0,(N80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1081223205775212E-2},{"$f":"IF(AND(G80=\"\",K80=\"\",O80=\"\"),\"\",IF(G80=\"\",0,(G80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K80=\"\",0,(K80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O80=\"\",0,(O80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4230498385128717E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":36.614329518650742},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":20.53119652183868},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32227239390501011},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0812471639123911E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":53.473564758981709},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":13.069157149610151},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18854634433116796},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5962399251805443E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T80=\"\",X80=\"\",AB80=\"\"),\"\",IF(T80=\"\",0,(T80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X80=\"\",0,(X80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB80=\"\",0,(AB80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.887505556552465},{"$f":"IF(AND(U80=\"\",Y80=\"\",AC80=\"\"),\"\",IF(U80=\"\",0,(U80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y80=\"\",0,(Y80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC80=\"\",0,(AC80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4947785191106799},{"$f":"IF(AND(V80=\"\",Z80=\"\",AD80=\"\"),\"\",IF(V80=\"\",0,(V80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z80=\"\",0,(Z80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD80=\"\",0,(AD80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9408727423999242E-2},{"$f":"IF(AND(W80=\"\",AA80=\"\",AE80=\"\"),\"\",IF(W80=\"\",0,(W80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA80=\"\",0,(AA80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE80=\"\",0,(AE80*VLOOKUP('A1.3.12'!$B80,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7819688675211261E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":255.31813182868098},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":13.546466532316968},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7913946105560284E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0693773947449698E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ80=\"\",AN80=\"\"),\"\",IF(AJ80=\"\",0,(AJ80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN80=\"\",0,(AN80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.31813182868098},{"$f":"IF(AND(AK80=\"\",AO80=\"\"),\"\",IF(AK80=\"\",0,(AK80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO80=\"\",0,(AO80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.546466532316968},{"$f":"IF(AND(AL80=\"\",AP80=\"\"),\"\",IF(AL80=\"\",0,(AL80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP80=\"\",0,(AP80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7913946105560284E-2},{"$f":"IF(AND(AM80=\"\",AQ80=\"\"),\"\",IF(AM80=\"\",0,(AM80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ80=\"\",0,(AQ80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0693773947449698E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":456.83223846154056},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":23.724107605101725},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15718469326601472},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3688613433203882E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV80=\"\",AZ80=\"\"),\"\",IF(AV80=\"\",0,(AV80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ80=\"\",0,(AZ80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":456.83223846154056},{"$f":"IF(AND(AW80=\"\",BA80=\"\"),\"\",IF(AW80=\"\",0,(AW80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA80=\"\",0,(BA80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.724107605101725},{"$f":"IF(AND(AX80=\"\",BB80=\"\"),\"\",IF(AX80=\"\",0,(AX80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB80=\"\",0,(BB80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15718469326601472},{"$f":"IF(AND(AY80=\"\",BC80=\"\"),\"\",IF(AY80=\"\",0,(AY80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC80=\"\",0,(BC80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3688613433203882E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":385.3647468549691},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":33.86082523427357},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36803699039151416},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,9,))))","v":2.6997017597675688E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B80,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B80,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH80=\"\",BL80=\"\"),\"\",IF(BH80=\"\",0,(BH80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL80=\"\",0,(BL80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.13141310068187},{"$f":"IF(AND(BI80=\"\",BM80=\"\"),\"\",IF(BI80=\"\",0,(BI80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM80=\"\",0,(BM80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.672549179832668},{"$f":"IF(AND(BJ80=\"\",BN80=\"\"),\"\",IF(BJ80=\"\",0,(BJ80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN80=\"\",0,(BN80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31624223465237999},{"$f":"IF(AND(BK80=\"\",BO80=\"\"),\"\",IF(BK80=\"\",0,(BK80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO80=\"\",0,(BO80*VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3197660552968804E-3}]
[null,2064,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":48.080301564726923},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":10.217843988662821},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11639336022586702},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7086385960831053E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":64.008882320626313},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1772907869177054},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.828809398599792E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":6.957146100894353E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D81=\"\",H81=\"\",L81=\"\"),\"\",IF(D81=\"\",0,(D81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H81=\"\",0,(H81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L81=\"\",0,(L81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3788908828648534},{"$f":"IF(AND(E81=\"\",I81=\"\",M81=\"\"),\"\",IF(E81=\"\",0,(E81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I81=\"\",0,(I81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M81=\"\",0,(M81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.503025696387942},{"$f":"IF(AND(F81=\"\",J81=\"\",N81=\"\"),\"\",IF(F81=\"\",0,(F81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J81=\"\",0,(J81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N81=\"\",0,(N81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1090639180439106E-2},{"$f":"IF(AND(G81=\"\",K81=\"\",O81=\"\"),\"\",IF(G81=\"\",0,(G81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K81=\"\",0,(K81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O81=\"\",0,(O81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4236853612939975E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":36.63069654254469},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":20.540374201410092},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32241645334951574},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0821775051888471E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":53.497278500707452},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":13.074952884729287},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18862995834367965},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5969478043258503E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T81=\"\",X81=\"\",AB81=\"\"),\"\",IF(T81=\"\",0,(T81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X81=\"\",0,(X81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB81=\"\",0,(AB81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.895883424342056},{"$f":"IF(AND(U81=\"\",Y81=\"\",AC81=\"\"),\"\",IF(U81=\"\",0,(U81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y81=\"\",0,(Y81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC81=\"\",0,(AC81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4969014704857209},{"$f":"IF(AND(V81=\"\",Z81=\"\",AD81=\"\"),\"\",IF(V81=\"\",0,(V81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z81=\"\",0,(Z81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD81=\"\",0,(AD81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9439524507850847E-2},{"$f":"IF(AND(W81=\"\",AA81=\"\",AE81=\"\"),\"\",IF(W81=\"\",0,(W81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA81=\"\",0,(AA81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE81=\"\",0,(AE81*VLOOKUP('A1.3.12'!$B81,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7845340517070551E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":255.43135690098305},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":13.55247393822102},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.7957367673577322E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0698516279377753E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ81=\"\",AN81=\"\"),\"\",IF(AJ81=\"\",0,(AJ81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN81=\"\",0,(AN81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.43135690098305},{"$f":"IF(AND(AK81=\"\",AO81=\"\"),\"\",IF(AK81=\"\",0,(AK81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO81=\"\",0,(AO81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.55247393822102},{"$f":"IF(AND(AL81=\"\",AP81=\"\"),\"\",IF(AL81=\"\",0,(AL81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP81=\"\",0,(AP81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.7957367673577322E-2},{"$f":"IF(AND(AM81=\"\",AQ81=\"\"),\"\",IF(AM81=\"\",0,(AM81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ81=\"\",0,(AQ81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0698516279377753E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":457.03482831624166},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":23.734628455225646},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15725439943271879},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3730161207166806E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV81=\"\",AZ81=\"\"),\"\",IF(AV81=\"\",0,(AV81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ81=\"\",0,(AZ81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.03482831624166},{"$f":"IF(AND(AW81=\"\",BA81=\"\"),\"\",IF(AW81=\"\",0,(AW81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA81=\"\",0,(BA81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.734628455225646},{"$f":"IF(AND(AX81=\"\",BB81=\"\"),\"\",IF(AX81=\"\",0,(AX81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB81=\"\",0,(BB81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15725439943271879},{"$f":"IF(AND(AY81=\"\",BC81=\"\"),\"\",IF(AY81=\"\",0,(AY81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC81=\"\",0,(BC81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3730161207166806E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":385.53564326178832},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":33.87584138043561},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36820020251651464},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7008989874174592E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B81,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B81,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH81=\"\",BL81=\"\"),\"\",IF(BH81=\"\",0,(BH81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL81=\"\",0,(BL81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.27825883357701},{"$f":"IF(AND(BI81=\"\",BM81=\"\"),\"\",IF(BI81=\"\",0,(BI81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM81=\"\",0,(BM81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.685452066613419},{"$f":"IF(AND(BJ81=\"\",BN81=\"\"),\"\",IF(BJ81=\"\",0,(BJ81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN81=\"\",0,(BN81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31638247753143844},{"$f":"IF(AND(BK81=\"\",BO81=\"\"),\"\",IF(BK81=\"\",0,(BK81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO81=\"\",0,(BO81*VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3207947941390988E-3}]
[null,2065,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":48.101803665143969},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":10.222413533785041},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11644541276376728},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7120859937860622E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":64.03728097770103},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1813624520442296},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8327264538802283E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9602327601074978E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D82=\"\",H82=\"\",L82=\"\"),\"\",IF(D82=\"\",0,(D82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H82=\"\",0,(H82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L82=\"\",0,(L82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3830797448884873},{"$f":"IF(AND(E82=\"\",I82=\"\",M82=\"\"),\"\",IF(E82=\"\",0,(E82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I82=\"\",0,(I82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M82=\"\",0,(M82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5038683632346181},{"$f":"IF(AND(F82=\"\",J82=\"\",N82=\"\"),\"\",IF(F82=\"\",0,(F82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J82=\"\",0,(J82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N82=\"\",0,(N82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1100063596366653E-2},{"$f":"IF(AND(G82=\"\",K82=\"\",O82=\"\"),\"\",IF(G82=\"\",0,(G82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K82=\"\",0,(K82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O82=\"\",0,(O82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4243214538106573E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":36.647078239201562},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":20.549560108617595},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32256064194090167},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0831086805006829E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":53.521013501405669},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":13.080753815627933},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18871364731475382},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5976563180729597E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T82=\"\",X82=\"\",AB82=\"\"),\"\",IF(T82=\"\",0,(T82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X82=\"\",0,(X82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB82=\"\",0,(AB82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.904268802749872},{"$f":"IF(AND(U82=\"\",Y82=\"\",AC82=\"\"),\"\",IF(U82=\"\",0,(U82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y82=\"\",0,(Y82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC82=\"\",0,(AC82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.4990263250511298},{"$f":"IF(AND(V82=\"\",Z82=\"\",AD82=\"\"),\"\",IF(V82=\"\",0,(V82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z82=\"\",0,(Z82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD82=\"\",0,(AD82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9470349200772552E-2},{"$f":"IF(AND(W82=\"\",AA82=\"\",AE82=\"\"),\"\",IF(W82=\"\",0,(W82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA82=\"\",0,(AA82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE82=\"\",0,(AE82*VLOOKUP('A1.3.12'!$B82,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7871015355376635E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":255.54468347766698},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":13.558486729663896},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8000828168303189E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0703262862726988E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ82=\"\",AN82=\"\"),\"\",IF(AJ82=\"\",0,(AJ82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN82=\"\",0,(AN82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.54468347766698},{"$f":"IF(AND(AK82=\"\",AO82=\"\"),\"\",IF(AK82=\"\",0,(AK82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO82=\"\",0,(AO82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.558486729663896},{"$f":"IF(AND(AL82=\"\",AP82=\"\"),\"\",IF(AL82=\"\",0,(AL82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP82=\"\",0,(AP82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8000828168303189E-2},{"$f":"IF(AND(AM82=\"\",AQ82=\"\"),\"\",IF(AM82=\"\",0,(AM82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ82=\"\",0,(AQ82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0703262862726988E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":457.23759978935595},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":23.745158737115581},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15732416808983438},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3771746228013552E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV82=\"\",AZ82=\"\"),\"\",IF(AV82=\"\",0,(AV82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ82=\"\",0,(AZ82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.23759978935595},{"$f":"IF(AND(AW82=\"\",BA82=\"\"),\"\",IF(AW82=\"\",0,(AW82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA82=\"\",0,(BA82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.745158737115581},{"$f":"IF(AND(AX82=\"\",BB82=\"\"),\"\",IF(AX82=\"\",0,(AX82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB82=\"\",0,(BB82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15732416808983438},{"$f":"IF(AND(AY82=\"\",BC82=\"\"),\"\",IF(AY82=\"\",0,(AY82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC82=\"\",0,(BC82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3771746228013552E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":385.70669287437534},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":33.890870988321304},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36836356095845291},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7020972883618957E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B82,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B82,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH82=\"\",BL82=\"\"),\"\",IF(BH82=\"\",0,(BH82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL82=\"\",0,(BL82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.42523621121342},{"$f":"IF(AND(BI82=\"\",BM82=\"\"),\"\",IF(BI82=\"\",0,(BI82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM82=\"\",0,(BM82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.698366520616165},{"$f":"IF(AND(BJ82=\"\",BN82=\"\"),\"\",IF(BJ82=\"\",0,(BJ82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN82=\"\",0,(BN82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31652284613589021},{"$f":"IF(AND(BK82=\"\",BO82=\"\"),\"\",IF(BK82=\"\",0,(BK82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO82=\"\",0,(BO82*VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3218244552284683E-3}]
[null,2066,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":48.123325041834121},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":10.226987175427976},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11649751196589649},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7155364820233547E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":64.065705093696451},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1854377673503826},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8366470207351555E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":6.963322186458958E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D83=\"\",H83=\"\",L83=\"\"),\"\",IF(D83=\"\",0,(D83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H83=\"\",0,(H83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L83=\"\",0,(L83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3872723621568106},{"$f":"IF(AND(E83=\"\",I83=\"\",M83=\"\"),\"\",IF(E83=\"\",0,(E83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I83=\"\",0,(I83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M83=\"\",0,(M83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.504711785518019},{"$f":"IF(AND(F83=\"\",J83=\"\",N83=\"\"),\"\",IF(F83=\"\",0,(F83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J83=\"\",0,(J83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N83=\"\",0,(N83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1109496461125324E-2},{"$f":"IF(AND(G83=\"\",K83=\"\",O83=\"\"),\"\",IF(G83=\"\",0,(G83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K83=\"\",0,(K83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O83=\"\",0,(O83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4249581165736111E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":36.663474621775279},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":20.558754250837154},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32270495979494629},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,8,))))","v":2.084040690595599E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":53.544769780134708},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":13.086559946964025},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18879741131158967},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5983654669907833E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T83=\"\",X83=\"\",AB83=\"\"),\"\",IF(T83=\"\",0,(T83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X83=\"\",0,(X83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB83=\"\",0,(AB83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.912661698509062},{"$f":"IF(AND(U83=\"\",Y83=\"\",AC83=\"\"),\"\",IF(U83=\"\",0,(U83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y83=\"\",0,(Y83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC83=\"\",0,(AC83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5011530845130867},{"$f":"IF(AND(V83=\"\",Z83=\"\",AD83=\"\"),\"\",IF(V83=\"\",0,(V83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z83=\"\",0,(Z83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD83=\"\",0,(AD83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9501201527515488E-2},{"$f":"IF(AND(W83=\"\",AA83=\"\",AE83=\"\"),\"\",IF(W83=\"\",0,(W83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA83=\"\",0,(AA83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE83=\"\",0,(AE83*VLOOKUP('A1.3.12'!$B83,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7896713210745486E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":255.6581116497299},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":13.564504911473652},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.804432762463508E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0708013701308744E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ83=\"\",AN83=\"\"),\"\",IF(AJ83=\"\",0,(AJ83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN83=\"\",0,(AN83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.6581116497299},{"$f":"IF(AND(AK83=\"\",AO83=\"\"),\"\",IF(AK83=\"\",0,(AK83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO83=\"\",0,(AO83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.564504911473652},{"$f":"IF(AND(AL83=\"\",AP83=\"\"),\"\",IF(AL83=\"\",0,(AL83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP83=\"\",0,(AP83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.804432762463508E-2},{"$f":"IF(AND(AM83=\"\",AQ83=\"\"),\"\",IF(AM83=\"\",0,(AM83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ83=\"\",0,(AQ83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0708013701308744E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":457.4405530437017},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":23.755698459226959},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15739399929338321},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3813368529135389E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV83=\"\",AZ83=\"\"),\"\",IF(AV83=\"\",0,(AV83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ83=\"\",0,(AZ83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.4405530437017},{"$f":"IF(AND(AW83=\"\",BA83=\"\"),\"\",IF(AW83=\"\",0,(AW83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA83=\"\",0,(BA83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.755698459226959},{"$f":"IF(AND(AX83=\"\",BB83=\"\"),\"\",IF(AX83=\"\",0,(AX83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB83=\"\",0,(BB83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15739399929338321},{"$f":"IF(AND(AY83=\"\",BC83=\"\"),\"\",IF(AY83=\"\",0,(AY83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC83=\"\",0,(BC83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3813368529135389E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":385.8778958300768},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":33.905914069998879},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36852706584849987},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7032966635630699E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B83,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B83,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH83=\"\",BL83=\"\"),\"\",IF(BH83=\"\",0,(BH83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL83=\"\",0,(BL83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.57234535160859},{"$f":"IF(AND(BI83=\"\",BM83=\"\"),\"\",IF(BI83=\"\",0,(BI83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM83=\"\",0,(BM83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.711292552210747},{"$f":"IF(AND(BJ83=\"\",BN83=\"\"),\"\",IF(BJ83=\"\",0,(BJ83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN83=\"\",0,(BN83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31666334057844625},{"$f":"IF(AND(BK83=\"\",BO83=\"\"),\"\",IF(BK83=\"\",0,(BK83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO83=\"\",0,(BO83*VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.322855039391768E-3}]
[null,2067,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":48.144865712078186},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":10.231564917264073},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11654965787408819},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7189900635655866E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":64.094154691435989},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1895167361084802},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8405711023126332E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9664143824294206E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D84=\"\",H84=\"\",L84=\"\"),\"\",IF(D84=\"\",0,(D84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H84=\"\",0,(H84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L84=\"\",0,(L84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3914687380363251},{"$f":"IF(AND(E84=\"\",I84=\"\",M84=\"\"),\"\",IF(E84=\"\",0,(E84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I84=\"\",0,(I84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M84=\"\",0,(M84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5055559639153753},{"$f":"IF(AND(F84=\"\",J84=\"\",N84=\"\"),\"\",IF(F84=\"\",0,(F84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J84=\"\",0,(J84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N84=\"\",0,(N84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1118937782289338E-2},{"$f":"IF(AND(G84=\"\",K84=\"\",O84=\"\"),\"\",IF(G84=\"\",0,(G84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K84=\"\",0,(K84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O84=\"\",0,(O84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.425595350094073E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":36.679885703431474},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":20.567956635451289},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32284940702753101},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0849735362219622E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":53.568547355969919},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":13.092371283399659},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18888125040144635},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":1.59907525164874E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T84=\"\",X84=\"\",AB84=\"\"),\"\",IF(T84=\"\",0,(T84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X84=\"\",0,(X84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB84=\"\",0,(AB84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.921062118358797},{"$f":"IF(AND(U84=\"\",Y84=\"\",AC84=\"\"),\"\",IF(U84=\"\",0,(U84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y84=\"\",0,(Y84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC84=\"\",0,(AC84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5032817505792977},{"$f":"IF(AND(V84=\"\",Z84=\"\",AD84=\"\"),\"\",IF(V84=\"\",0,(V84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z84=\"\",0,(Z84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD84=\"\",0,(AD84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9532081512852825E-2},{"$f":"IF(AND(W84=\"\",AA84=\"\",AE84=\"\"),\"\",IF(W84=\"\",0,(W84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA84=\"\",0,(AA84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE84=\"\",0,(AE84*VLOOKUP('A1.3.12'!$B84,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7922434103811478E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":255.77164150825013},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":13.570528488482649},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8087866077501334E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0712768798937752E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ84=\"\",AN84=\"\"),\"\",IF(AJ84=\"\",0,(AJ84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN84=\"\",0,(AN84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.77164150825013},{"$f":"IF(AND(AK84=\"\",AO84=\"\"),\"\",IF(AK84=\"\",0,(AK84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO84=\"\",0,(AO84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.570528488482649},{"$f":"IF(AND(AL84=\"\",AP84=\"\"),\"\",IF(AL84=\"\",0,(AL84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP84=\"\",0,(AP84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8087866077501334E-2},{"$f":"IF(AND(AM84=\"\",AQ84=\"\"),\"\",IF(AM84=\"\",0,(AM84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ84=\"\",0,(AQ84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0712768798937752E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":457.64368824224226},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":23.766247630022765},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15746389309943698},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":9.385502814395337E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV84=\"\",AZ84=\"\"),\"\",IF(AV84=\"\",0,(AV84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ84=\"\",0,(AZ84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.64368824224226},{"$f":"IF(AND(AW84=\"\",BA84=\"\"),\"\",IF(AW84=\"\",0,(AW84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA84=\"\",0,(BA84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.766247630022765},{"$f":"IF(AND(AX84=\"\",BB84=\"\"),\"\",IF(AX84=\"\",0,(AX84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB84=\"\",0,(BB84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15746389309943698},{"$f":"IF(AND(AY84=\"\",BC84=\"\"),\"\",IF(AY84=\"\",0,(AY84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC84=\"\",0,(BC84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.385502814395337E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":386.04925226636192},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":33.920970637547342},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36869071731794351},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7044971139840333E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B84,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B84,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH84=\"\",BL84=\"\"),\"\",IF(BH84=\"\",0,(BH84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL84=\"\",0,(BL84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.71958637288537},{"$f":"IF(AND(BI84=\"\",BM84=\"\"),\"\",IF(BI84=\"\",0,(BI84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM84=\"\",0,(BM84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.724230171776256},{"$f":"IF(AND(BJ84=\"\",BN84=\"\"),\"\",IF(BJ84=\"\",0,(BJ84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN84=\"\",0,(BN84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31680396097191793},{"$f":"IF(AND(BK84=\"\",BO84=\"\"),\"\",IF(BK84=\"\",0,(BK84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO84=\"\",0,(BO84*VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.323886547456517E-3}]
[null,2068,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":48.166425693172549},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":10.236146762969099},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.1166018505302137},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7224467411858599E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":64.122629793763693},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1935993615937939},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8444987017635604E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9695093505018116E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D85=\"\",H85=\"\",L85=\"\"),\"\",IF(D85=\"\",0,(D85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H85=\"\",0,(H85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L85=\"\",0,(L85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3956688758965701},{"$f":"IF(AND(E85=\"\",I85=\"\",M85=\"\"),\"\",IF(E85=\"\",0,(E85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I85=\"\",0,(I85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M85=\"\",0,(M85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5064008991045341},{"$f":"IF(AND(F85=\"\",J85=\"\",N85=\"\"),\"\",IF(F85=\"\",0,(F85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J85=\"\",0,(J85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N85=\"\",0,(N85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1128387567439733E-2},{"$f":"IF(AND(G85=\"\",K85=\"\",O85=\"\"),\"\",IF(G85=\"\",0,(G85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K85=\"\",0,(K85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O85=\"\",0,(O85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4262331548837192E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":36.696311497347665},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":20.577167269849188},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32299398375464172},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0859072181288142E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":53.592346248003849},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":13.098187829601134},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18896516465164373},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":1.5997856726167612E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T85=\"\",X85=\"\",AB85=\"\"),\"\",IF(T85=\"\",0,(T85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X85=\"\",0,(X85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB85=\"\",0,(AB85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.929470069044314},{"$f":"IF(AND(U85=\"\",Y85=\"\",AC85=\"\"),\"\",IF(U85=\"\",0,(U85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y85=\"\",0,(Y85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC85=\"\",0,(AC85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5054123249590052},{"$f":"IF(AND(V85=\"\",Z85=\"\",AD85=\"\"),\"\",IF(V85=\"\",0,(V85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z85=\"\",0,(Z85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD85=\"\",0,(AD85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9562989181580132E-2},{"$f":"IF(AND(W85=\"\",AA85=\"\",AE85=\"\"),\"\",IF(W85=\"\",0,(W85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA85=\"\",0,(AA85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE85=\"\",0,(AE85*VLOOKUP('A1.3.12'!$B85,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7948178055227545E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":255.88527314438818},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":13.576557465527605},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8131443561861792E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0717528159432191E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ85=\"\",AN85=\"\"),\"\",IF(AJ85=\"\",0,(AJ85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN85=\"\",0,(AN85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.88527314438818},{"$f":"IF(AND(AK85=\"\",AO85=\"\"),\"\",IF(AK85=\"\",0,(AK85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO85=\"\",0,(AO85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.576557465527605},{"$f":"IF(AND(AL85=\"\",AP85=\"\"),\"\",IF(AL85=\"\",0,(AL85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP85=\"\",0,(AP85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8131443561861792E-2},{"$f":"IF(AND(AM85=\"\",AQ85=\"\"),\"\",IF(AM85=\"\",0,(AM85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ85=\"\",0,(AQ85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0717528159432191E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":457.84700554808808},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":23.776806257973604},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15753384956411789},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3896725105918697E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV85=\"\",AZ85=\"\"),\"\",IF(AV85=\"\",0,(AV85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ85=\"\",0,(AZ85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":457.84700554808808},{"$f":"IF(AND(AW85=\"\",BA85=\"\"),\"\",IF(AW85=\"\",0,(AW85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA85=\"\",0,(BA85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.776806257973604},{"$f":"IF(AND(AX85=\"\",BB85=\"\"),\"\",IF(AX85=\"\",0,(AX85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB85=\"\",0,(BB85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15753384956411789},{"$f":"IF(AND(AY85=\"\",BC85=\"\"),\"\",IF(AY85=\"\",0,(AY85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC85=\"\",0,(BC85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3896725105918697E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":386.22076232082384},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":33.936040703056584},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36885451549819015},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7056986405887043E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B85,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B85,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH85=\"\",BL85=\"\"),\"\",IF(BH85=\"\",0,(BH85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL85=\"\",0,(BL85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":331.86695939327308},{"$f":"IF(AND(BI85=\"\",BM85=\"\"),\"\",IF(BI85=\"\",0,(BI85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM85=\"\",0,(BM85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.737179389701147},{"$f":"IF(AND(BJ85=\"\",BN85=\"\"),\"\",IF(BJ85=\"\",0,(BJ85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN85=\"\",0,(BN85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3169447074292186},{"$f":"IF(AND(BK85=\"\",BO85=\"\"),\"\",IF(BK85=\"\",0,(BK85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO85=\"\",0,(BO85*VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3249189802509794E-3}]
[null,2069,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":48.18800500242903},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":10.240732716222096},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11665408997618169},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7259065176597537E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":64.151130423543961},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":9.1976856470845103},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8484298222416449E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9726070931612689E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D86=\"\",H86=\"\",L86=\"\"),\"\",IF(D86=\"\",0,(D86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H86=\"\",0,(H86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L86=\"\",0,(L86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.3998727791100958},{"$f":"IF(AND(E86=\"\",I86=\"\",M86=\"\"),\"\",IF(E86=\"\",0,(E86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I86=\"\",0,(I86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M86=\"\",0,(M86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5072465917639457},{"$f":"IF(AND(F86=\"\",J86=\"\",N86=\"\"),\"\",IF(F86=\"\",0,(F86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J86=\"\",0,(J86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N86=\"\",0,(N86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1137845824164319E-2},{"$f":"IF(AND(G86=\"\",K86=\"\",O86=\"\"),\"\",IF(G86=\"\",0,(G86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K86=\"\",0,(K86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O86=\"\",0,(O86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4268715314546824E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":36.712752016713125},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":20.586386161426635},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32313869009236806},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0868417370658652E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":53.616166475346091},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":13.104009590238904},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18904915412956164},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6004967304652877E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T86=\"\",X86=\"\",AB86=\"\"),\"\",IF(T86=\"\",0,(T86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X86=\"\",0,(X86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB86=\"\",0,(AB86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.937885557316864},{"$f":"IF(AND(U86=\"\",Y86=\"\",AC86=\"\"),\"\",IF(U86=\"\",0,(U86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y86=\"\",0,(Y86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC86=\"\",0,(AC86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.507544809362976},{"$f":"IF(AND(V86=\"\",Z86=\"\",AD86=\"\"),\"\",IF(V86=\"\",0,(V86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z86=\"\",0,(Z86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD86=\"\",0,(AD86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9593924558515041E-2},{"$f":"IF(AND(W86=\"\",AA86=\"\",AE86=\"\"),\"\",IF(W86=\"\",0,(W86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA86=\"\",0,(AA86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE86=\"\",0,(AE86*VLOOKUP('A1.3.12'!$B86,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7973945085665107E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":255.99900664938579},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":13.582591847449555},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8175060112707477E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0722291786613638E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ86=\"\",AN86=\"\"),\"\",IF(AJ86=\"\",0,(AJ86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN86=\"\",0,(AN86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":255.99900664938579},{"$f":"IF(AND(AK86=\"\",AO86=\"\"),\"\",IF(AK86=\"\",0,(AK86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO86=\"\",0,(AO86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.582591847449555},{"$f":"IF(AND(AL86=\"\",AP86=\"\"),\"\",IF(AL86=\"\",0,(AL86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP86=\"\",0,(AP86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8175060112707477E-2},{"$f":"IF(AND(AM86=\"\",AQ86=\"\"),\"\",IF(AM86=\"\",0,(AM86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ86=\"\",0,(AQ86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0722291786613638E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":458.05050512449492},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":23.787374351557649},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1576038687435983},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3938459448512414E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV86=\"\",AZ86=\"\"),\"\",IF(AV86=\"\",0,(AV86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ86=\"\",0,(AZ86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.05050512449492},{"$f":"IF(AND(AW86=\"\",BA86=\"\"),\"\",IF(AW86=\"\",0,(AW86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA86=\"\",0,(BA86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.787374351557649},{"$f":"IF(AND(AX86=\"\",BB86=\"\"),\"\",IF(AX86=\"\",0,(AX86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB86=\"\",0,(BB86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1576038687435983},{"$f":"IF(AND(AY86=\"\",BC86=\"\"),\"\",IF(AY86=\"\",0,(AY86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC86=\"\",0,(BC86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3938459448512414E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":386.39242613117847},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":33.951124278627269},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36901846052076331},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,9,))))","v":2.706901244341863E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B86,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B86,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH86=\"\",BL86=\"\"),\"\",IF(BH86=\"\",0,(BH86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL86=\"\",0,(BL86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.01446453110646},{"$f":"IF(AND(BI86=\"\",BM86=\"\"),\"\",IF(BI86=\"\",0,(BI86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM86=\"\",0,(BM86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.750140216383123},{"$f":"IF(AND(BJ86=\"\",BN86=\"\"),\"\",IF(BJ86=\"\",0,(BJ86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN86=\"\",0,(BN86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31708558006336202},{"$f":"IF(AND(BK86=\"\",BO86=\"\"),\"\",IF(BK86=\"\",0,(BK86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO86=\"\",0,(BO86*VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3259523386041591E-3}]
[null,2070,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":48.209603657175052},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":10.245322780705422},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11670637625393857},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7293693957653431E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":64.179656603661726},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2017755958617666},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8523644669034354E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9757076128951657E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D87=\"\",H87=\"\",L87=\"\"),\"\",IF(D87=\"\",0,(D87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H87=\"\",0,(H87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L87=\"\",0,(L87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4040804510524829},{"$f":"IF(AND(E87=\"\",I87=\"\",M87=\"\"),\"\",IF(E87=\"\",0,(E87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I87=\"\",0,(I87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M87=\"\",0,(M87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5080930425726704},{"$f":"IF(AND(F87=\"\",J87=\"\",N87=\"\"),\"\",IF(F87=\"\",0,(F87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J87=\"\",0,(J87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N87=\"\",0,(N87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1147312560057738E-2},{"$f":"IF(AND(G87=\"\",K87=\"\",O87=\"\"),\"\",IF(G87=\"\",0,(G87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K87=\"\",0,(K87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O87=\"\",0,(O87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4275104803195554E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":36.729207274728999},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":20.595613317586064},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32328352615690387},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0877770937835004E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":53.64000805712341},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":13.109836569987635},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18913321890264057},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6012084257652727E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T87=\"\",X87=\"\",AB87=\"\"),\"\",IF(T87=\"\",0,(T87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X87=\"\",0,(X87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB87=\"\",0,(AB87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.946308589933782},{"$f":"IF(AND(U87=\"\",Y87=\"\",AC87=\"\"),\"\",IF(U87=\"\",0,(U87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y87=\"\",0,(Y87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC87=\"\",0,(AC87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5096792055035202},{"$f":"IF(AND(V87=\"\",Z87=\"\",AD87=\"\"),\"\",IF(V87=\"\",0,(V87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z87=\"\",0,(Z87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD87=\"\",0,(AD87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9624887668497545E-2},{"$f":"IF(AND(W87=\"\",AA87=\"\",AE87=\"\"),\"\",IF(W87=\"\",0,(W87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA87=\"\",0,(AA87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE87=\"\",0,(AE87*VLOOKUP('A1.3.12'!$B87,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.7999735215814115E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":256.11284211456677},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":13.588631639093887},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8218715765060888E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0727059684307112E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ87=\"\",AN87=\"\"),\"\",IF(AJ87=\"\",0,(AJ87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN87=\"\",0,(AN87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.11284211456677},{"$f":"IF(AND(AK87=\"\",AO87=\"\"),\"\",IF(AK87=\"\",0,(AK87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO87=\"\",0,(AO87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.588631639093887},{"$f":"IF(AND(AL87=\"\",AP87=\"\"),\"\",IF(AL87=\"\",0,(AL87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP87=\"\",0,(AP87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8218715765060888E-2},{"$f":"IF(AND(AM87=\"\",AQ87=\"\"),\"\",IF(AM87=\"\",0,(AM87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ87=\"\",0,(AQ87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0727059684307112E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":458.25418713486562},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":23.797951919260683},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15767395069410106},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":9.3980231205245646E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV87=\"\",AZ87=\"\"),\"\",IF(AV87=\"\",0,(AV87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ87=\"\",0,(AZ87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.25418713486562},{"$f":"IF(AND(AW87=\"\",BA87=\"\"),\"\",IF(AW87=\"\",0,(AW87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA87=\"\",0,(BA87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.797951919260683},{"$f":"IF(AND(AX87=\"\",BB87=\"\"),\"\",IF(AX87=\"\",0,(AX87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB87=\"\",0,(BB87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15767395069410106},{"$f":"IF(AND(AY87=\"\",BC87=\"\"),\"\",IF(AY87=\"\",0,(AY87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC87=\"\",0,(BC87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.3980231205245646E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":386.56424383526547},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":33.966221376370967},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36918255251730492},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7081049262091552E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B87,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B87,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH87=\"\",BL87=\"\"),\"\",IF(BH87=\"\",0,(BH87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL87=\"\",0,(BL87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.16210190482673},{"$f":"IF(AND(BI87=\"\",BM87=\"\"),\"\",IF(BI87=\"\",0,(BI87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM87=\"\",0,(BM87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.763112662229272},{"$f":"IF(AND(BJ87=\"\",BN87=\"\"),\"\",IF(BJ87=\"\",0,(BJ87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN87=\"\",0,(BN87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31722657898746387},{"$f":"IF(AND(BK87=\"\",BO87=\"\"),\"\",IF(BK87=\"\",0,(BK87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO87=\"\",0,(BO87*VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3269866233458047E-3}]
[null,2071,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":48.231221674753449},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":10.249916960104711},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11675870940546809},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7328353782831806E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":64.2082083570224},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2058692112096292},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8563026389082908E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9788109121930958E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D88=\"\",H88=\"\",L88=\"\"),\"\",IF(D88=\"\",0,(D88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H88=\"\",0,(H88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L88=\"\",0,(L88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4082918951023213},{"$f":"IF(AND(E88=\"\",I88=\"\",M88=\"\"),\"\",IF(E88=\"\",0,(E88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I88=\"\",0,(I88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M88=\"\",0,(M88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5089402522103743},{"$f":"IF(AND(F88=\"\",J88=\"\",N88=\"\"),\"\",IF(F88=\"\",0,(F88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J88=\"\",0,(J88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N88=\"\",0,(N88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1156787782721398E-2},{"$f":"IF(AND(G88=\"\",K88=\"\",O88=\"\"),\"\",IF(G88=\"\",0,(G88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K88=\"\",0,(K88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O88=\"\",0,(O88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.428150001991389E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":36.745677284608192},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":20.604848745736515},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32342849206454682},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0887132890327737E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":53.663871012479639},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":13.115668773526158},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18921735903838119},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6019207590881792E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T88=\"\",X88=\"\",AB88=\"\"),\"\",IF(T88=\"\",0,(T88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X88=\"\",0,(X88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB88=\"\",0,(AB88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.954739173658428},{"$f":"IF(AND(U88=\"\",Y88=\"\",AC88=\"\"),\"\",IF(U88=\"\",0,(U88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y88=\"\",0,(Y88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC88=\"\",0,(AC88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5118155150944723},{"$f":"IF(AND(V88=\"\",Z88=\"\",AD88=\"\"),\"\",IF(V88=\"\",0,(V88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z88=\"\",0,(Z88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD88=\"\",0,(AD88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9655878536389756E-2},{"$f":"IF(AND(W88=\"\",AA88=\"\",AE88=\"\"),\"\",IF(W88=\"\",0,(W88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA88=\"\",0,(AA88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE88=\"\",0,(AE88*VLOOKUP('A1.3.12'!$B88,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8025548466383045E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":256.22677963133651},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":13.594676845310312},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8262410553975763E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0731831856341048E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ88=\"\",AN88=\"\"),\"\",IF(AJ88=\"\",0,(AJ88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN88=\"\",0,(AN88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.22677963133651},{"$f":"IF(AND(AK88=\"\",AO88=\"\"),\"\",IF(AK88=\"\",0,(AK88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO88=\"\",0,(AO88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.594676845310312},{"$f":"IF(AND(AL88=\"\",AP88=\"\"),\"\",IF(AL88=\"\",0,(AL88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP88=\"\",0,(AP88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8262410553975763E-2},{"$f":"IF(AND(AM88=\"\",AQ88=\"\"),\"\",IF(AM88=\"\",0,(AM88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ88=\"\",0,(AQ88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0731831856341048E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":458.45805174274858},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":23.80853896957608},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15774409547189913},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4022040409659469E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV88=\"\",AZ88=\"\"),\"\",IF(AV88=\"\",0,(AV88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ88=\"\",0,(AZ88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.45805174274858},{"$f":"IF(AND(AW88=\"\",BA88=\"\"),\"\",IF(AW88=\"\",0,(AW88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA88=\"\",0,(BA88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.80853896957608},{"$f":"IF(AND(AX88=\"\",BB88=\"\"),\"\",IF(AX88=\"\",0,(AX88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB88=\"\",0,(BB88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15774409547189913},{"$f":"IF(AND(AY88=\"\",BC88=\"\"),\"\",IF(AY88=\"\",0,(AY88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC88=\"\",0,(BC88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4022040409659469E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":386.73621557104769},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":33.981332008410043},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36934679161957423},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7093096871570895E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B88,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B88,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH88=\"\",BL88=\"\"),\"\",IF(BH88=\"\",0,(BH88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL88=\"\",0,(BL88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.30987163298084},{"$f":"IF(AND(BI88=\"\",BM88=\"\"),\"\",IF(BI88=\"\",0,(BI88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM88=\"\",0,(BM88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.776096737655937},{"$f":"IF(AND(BJ88=\"\",BN88=\"\"),\"\",IF(BJ88=\"\",0,(BJ88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN88=\"\",0,(BN88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3173677043147406},{"$f":"IF(AND(BK88=\"\",BO88=\"\"),\"\",IF(BK88=\"\",0,(BK88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO88=\"\",0,(BO88*VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3280218353064052E-3}]
[null,2072,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":48.252859072522774},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":10.254515258108935},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11681108947279201},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7363044679963308E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":64.23678570655207},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2099664964151309},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8602443414184315E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9819169935469039E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D89=\"\",H89=\"\",L89=\"\"),\"\",IF(D89=\"\",0,(D89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H89=\"\",0,(H89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L89=\"\",0,(L89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4125071146412616},{"$f":"IF(AND(E89=\"\",I89=\"\",M89=\"\"),\"\",IF(E89=\"\",0,(E89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I89=\"\",0,(I89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M89=\"\",0,(M89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5097882213573381},{"$f":"IF(AND(F89=\"\",J89=\"\",N89=\"\"),\"\",IF(F89=\"\",0,(F89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J89=\"\",0,(J89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N89=\"\",0,(N89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1166271499763578E-2},{"$f":"IF(AND(G89=\"\",K89=\"\",O89=\"\"),\"\",IF(G89=\"\",0,(G89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K89=\"\",0,(K89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O89=\"\",0,(O89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4287900969836968E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":36.762162059575573},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":20.614092453293722},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32357358793169949},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0896503235654181E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":53.687755360575935},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":13.121506205537534},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18930157460434516},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6026337310059864E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T89=\"\",X89=\"\",AB89=\"\"),\"\",IF(T89=\"\",0,(T89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X89=\"\",0,(X89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB89=\"\",0,(AB89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.963177315260271},{"$f":"IF(AND(U89=\"\",Y89=\"\",AC89=\"\"),\"\",IF(U89=\"\",0,(U89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y89=\"\",0,(Y89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC89=\"\",0,(AC89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.513953739851214},{"$f":"IF(AND(V89=\"\",Z89=\"\",AD89=\"\"),\"\",IF(V89=\"\",0,(V89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z89=\"\",0,(Z89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD89=\"\",0,(AD89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9686897187076324E-2},{"$f":"IF(AND(W89=\"\",AA89=\"\",AE89=\"\"),\"\",IF(W89=\"\",0,(W89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA89=\"\",0,(AA89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE89=\"\",0,(AE89*VLOOKUP('A1.3.12'!$B89,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8051384858099036E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":256.34081929118298},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":13.600727470952924},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8306144514537536E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0736608306547335E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ89=\"\",AN89=\"\"),\"\",IF(AJ89=\"\",0,(AJ89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN89=\"\",0,(AN89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.34081929118298},{"$f":"IF(AND(AK89=\"\",AO89=\"\"),\"\",IF(AK89=\"\",0,(AK89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO89=\"\",0,(AO89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.600727470952924},{"$f":"IF(AND(AL89=\"\",AP89=\"\"),\"\",IF(AL89=\"\",0,(AL89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP89=\"\",0,(AP89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8306144514537536E-2},{"$f":"IF(AND(AM89=\"\",AQ89=\"\"),\"\",IF(AM89=\"\",0,(AM89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ89=\"\",0,(AQ89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0736608306547335E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":458.66209911184023},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":23.81913551100488},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15781430313331643},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4063887095325238E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV89=\"\",AZ89=\"\"),\"\",IF(AV89=\"\",0,(AV89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ89=\"\",0,(AZ89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.66209911184023},{"$f":"IF(AND(AW89=\"\",BA89=\"\"),\"\",IF(AW89=\"\",0,(AW89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA89=\"\",0,(BA89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.81913551100488},{"$f":"IF(AND(AX89=\"\",BB89=\"\"),\"\",IF(AX89=\"\",0,(AX89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB89=\"\",0,(BB89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15781430313331643},{"$f":"IF(AND(AY89=\"\",BC89=\"\"),\"\",IF(AY89=\"\",0,(AY89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC89=\"\",0,(BC89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4063887095325238E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":386.90834147661263},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":33.996456186877822},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36951117795944965},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7105155281530488E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B89,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B89,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH89=\"\",BL89=\"\"),\"\",IF(BH89=\"\",0,(BH89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL89=\"\",0,(BL89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.45777383422296},{"$f":"IF(AND(BI89=\"\",BM89=\"\"),\"\",IF(BI89=\"\",0,(BI89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM89=\"\",0,(BM89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.789092453088902},{"$f":"IF(AND(BJ89=\"\",BN89=\"\"),\"\",IF(BJ89=\"\",0,(BJ89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN89=\"\",0,(BN89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31750895615851105},{"$f":"IF(AND(BK89=\"\",BO89=\"\"),\"\",IF(BK89=\"\",0,(BK89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO89=\"\",0,(BO89*VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.329057975317201E-3}]
[null,2073,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":48.274515867856955},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":10.259117678410338},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11686351649796937},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7397766676903324E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":64.265388675197173},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2140674547682302},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8641895775988869E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9850258594506465E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D90=\"\",H90=\"\",L90=\"\"),\"\",IF(D90=\"\",0,(D90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H90=\"\",0,(H90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L90=\"\",0,(L90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4167261130539508},{"$f":"IF(AND(E90=\"\",I90=\"\",M90=\"\"),\"\",IF(E90=\"\",0,(E90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I90=\"\",0,(I90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M90=\"\",0,(M90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5106369506944457},{"$f":"IF(AND(F90=\"\",J90=\"\",N90=\"\"),\"\",IF(F90=\"\",0,(F90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J90=\"\",0,(J90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N90=\"\",0,(N90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1175763718799319E-2},{"$f":"IF(AND(G90=\"\",K90=\"\",O90=\"\"),\"\",IF(G90=\"\",0,(G90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K90=\"\",0,(K90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O90=\"\",0,(O90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4294307658104492E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":36.778661612867737},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":20.623344447680001},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32371881387486801},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,8,))))","v":2.090588198133834E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":53.711661120590449},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":13.127348870708984},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18938586566815419},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6033473420911824E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T90=\"\",X90=\"\",AB90=\"\"),\"\",IF(T90=\"\",0,(T90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X90=\"\",0,(X90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB90=\"\",0,(AB90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.971623021514798},{"$f":"IF(AND(U90=\"\",Y90=\"\",AC90=\"\"),\"\",IF(U90=\"\",0,(U90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y90=\"\",0,(Y90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC90=\"\",0,(AC90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5160938814906526},{"$f":"IF(AND(V90=\"\",Z90=\"\",AD90=\"\"),\"\",IF(V90=\"\",0,(V90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z90=\"\",0,(Z90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD90=\"\",0,(AD90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9717943645463951E-2},{"$f":"IF(AND(W90=\"\",AA90=\"\",AE90=\"\"),\"\",IF(W90=\"\",0,(W90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA90=\"\",0,(AA90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE90=\"\",0,(AE90*VLOOKUP('A1.3.12'!$B90,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8077244411707679E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":256.45496118567536},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":13.606783520880134},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8349917681862811E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":1.074138903876127E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ90=\"\",AN90=\"\"),\"\",IF(AJ90=\"\",0,(AJ90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN90=\"\",0,(AN90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.45496118567536},{"$f":"IF(AND(AK90=\"\",AO90=\"\"),\"\",IF(AK90=\"\",0,(AK90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO90=\"\",0,(AO90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.606783520880134},{"$f":"IF(AND(AL90=\"\",AP90=\"\"),\"\",IF(AL90=\"\",0,(AL90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP90=\"\",0,(AP90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8349917681862811E-2},{"$f":"IF(AND(AM90=\"\",AQ90=\"\"),\"\",IF(AM90=\"\",0,(AM90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ90=\"\",0,(AQ90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.074138903876127E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":458.86632940598241},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":23.829741552055676},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15788457373472684},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4105771295844166E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV90=\"\",AZ90=\"\"),\"\",IF(AV90=\"\",0,(AV90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ90=\"\",0,(AZ90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":458.86632940598241},{"$f":"IF(AND(AW90=\"\",BA90=\"\"),\"\",IF(AW90=\"\",0,(AW90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA90=\"\",0,(BA90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.829741552055676},{"$f":"IF(AND(AX90=\"\",BB90=\"\"),\"\",IF(AX90=\"\",0,(AX90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB90=\"\",0,(BB90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15788457373472684},{"$f":"IF(AND(AY90=\"\",BC90=\"\"),\"\",IF(AY90=\"\",0,(AY90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC90=\"\",0,(BC90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4105771295844166E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":387.08062169017035},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":34.011593923918404},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36967571166892688},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7117224501652742E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B90,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B90,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH90=\"\",BL90=\"\"),\"\",IF(BH90=\"\",0,(BH90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL90=\"\",0,(BL90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.60580862731246},{"$f":"IF(AND(BI90=\"\",BM90=\"\"),\"\",IF(BI90=\"\",0,(BI90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM90=\"\",0,(BM90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.802099818963189},{"$f":"IF(AND(BJ90=\"\",BN90=\"\"),\"\",IF(BJ90=\"\",0,(BJ90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN90=\"\",0,(BN90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31765033463219483},{"$f":"IF(AND(BK90=\"\",BO90=\"\"),\"\",IF(BK90=\"\",0,(BK90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO90=\"\",0,(BO90*VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.330095044210171E-3}]
[null,2074,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":48.296192078145616},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":10.263724224704495},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11691599052309719},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7432519801532351E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":64.294017285924852},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2181720895618415},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8681383506175326E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9881375124006306E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D91=\"\",H91=\"\",L91=\"\"),\"\",IF(D91=\"\",0,(D91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H91=\"\",0,(H91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L91=\"\",0,(L91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4209488937280881},{"$f":"IF(AND(E91=\"\",I91=\"\",M91=\"\"),\"\",IF(E91=\"\",0,(E91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I91=\"\",0,(I91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M91=\"\",0,(M91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5114864409031954},{"$f":"IF(AND(F91=\"\",J91=\"\",N91=\"\"),\"\",IF(F91=\"\",0,(F91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J91=\"\",0,(J91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N91=\"\",0,(N91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1185264447450523E-2},{"$f":"IF(AND(G91=\"\",K91=\"\",O91=\"\"),\"\",IF(G91=\"\",0,(G91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K91=\"\",0,(K91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O91=\"\",0,(O91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4300720089860803E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":36.795175957733221},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":20.632604736324367},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32386417001066348},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0915269134910998E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":53.735588311718637},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":13.133196773731953},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18947023229749088},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6040615929167705E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T91=\"\",X91=\"\",AB91=\"\"),\"\",IF(T91=\"\",0,(T91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X91=\"\",0,(X91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB91=\"\",0,(AB91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.980076299203599},{"$f":"IF(AND(U91=\"\",Y91=\"\",AC91=\"\"),\"\",IF(U91=\"\",0,(U91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y91=\"\",0,(Y91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC91=\"\",0,(AC91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5182359417312465},{"$f":"IF(AND(V91=\"\",Z91=\"\",AD91=\"\"),\"\",IF(V91=\"\",0,(V91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z91=\"\",0,(Z91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD91=\"\",0,(AD91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9749017936481805E-2},{"$f":"IF(AND(W91=\"\",AA91=\"\",AE91=\"\"),\"\",IF(W91=\"\",0,(W91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA91=\"\",0,(AA91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE91=\"\",0,(AE91*VLOOKUP('A1.3.12'!$B91,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8103127147973244E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":256.56920540646541},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":13.612844999954724},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8393730091099821E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0746174056821605E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ91=\"\",AN91=\"\"),\"\",IF(AJ91=\"\",0,(AJ91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN91=\"\",0,(AN91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.56920540646541},{"$f":"IF(AND(AK91=\"\",AO91=\"\"),\"\",IF(AK91=\"\",0,(AK91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO91=\"\",0,(AO91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.612844999954724},{"$f":"IF(AND(AL91=\"\",AP91=\"\"),\"\",IF(AL91=\"\",0,(AL91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP91=\"\",0,(AP91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8393730091099821E-2},{"$f":"IF(AND(AM91=\"\",AQ91=\"\"),\"\",IF(AM91=\"\",0,(AM91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ91=\"\",0,(AQ91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0746174056821605E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":459.0707427891644},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":23.840357101244727},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1579549073325551},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4147693044847717E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV91=\"\",AZ91=\"\"),\"\",IF(AV91=\"\",0,(AV91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ91=\"\",0,(AZ91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.0707427891644},{"$f":"IF(AND(AW91=\"\",BA91=\"\"),\"\",IF(AW91=\"\",0,(AW91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA91=\"\",0,(BA91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.840357101244727},{"$f":"IF(AND(AX91=\"\",BB91=\"\"),\"\",IF(AX91=\"\",0,(AX91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB91=\"\",0,(BB91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1579549073325551},{"$f":"IF(AND(AY91=\"\",BC91=\"\"),\"\",IF(AY91=\"\",0,(AY91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC91=\"\",0,(BC91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4147693044847717E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":387.25305635005554},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":34.026745231686839},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.36984039288012033},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7129304541628797E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B91,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B91,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH91=\"\",BL91=\"\"),\"\",IF(BH91=\"\",0,(BH91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL91=\"\",0,(BL91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.75397613111579},{"$f":"IF(AND(BI91=\"\",BM91=\"\"),\"\",IF(BI91=\"\",0,(BI91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM91=\"\",0,(BM91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.815118845723237},{"$f":"IF(AND(BJ91=\"\",BN91=\"\"),\"\",IF(BJ91=\"\",0,(BJ91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN91=\"\",0,(BN91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31779183984931358},{"$f":"IF(AND(BK91=\"\",BO91=\"\"),\"\",IF(BK91=\"\",0,(BK91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO91=\"\",0,(BO91*VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3311330428180429E-3}]
[null,2075,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":48.317887720793962},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":10.268334900690297},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11696851159031015},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7467304081755867E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":64.322671561722828},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2222804040918351},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8720906636450894E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9912519548953947E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D92=\"\",H92=\"\",L92=\"\"),\"\",IF(D92=\"\",0,(D92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H92=\"\",0,(H92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L92=\"\",0,(L92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4251754600544153},{"$f":"IF(AND(E92=\"\",I92=\"\",M92=\"\"),\"\",IF(E92=\"\",0,(E92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I92=\"\",0,(I92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M92=\"\",0,(M92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5123366926656985},{"$f":"IF(AND(F92=\"\",J92=\"\",N92=\"\"),\"\",IF(F92=\"\",0,(F92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J92=\"\",0,(J92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N92=\"\",0,(N92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1194773693345929E-2},{"$f":"IF(AND(G92=\"\",K92=\"\",O92=\"\"),\"\",IF(G92=\"\",0,(G92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K92=\"\",0,(K92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O92=\"\",0,(O92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4307138270254843E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":36.811705107432438},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":20.641873326662495},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32400965645580154},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0924664703909704E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":53.759536953173132},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":13.13904991930209},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1895546745600985},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6047764840562673E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T92=\"\",X92=\"\",AB92=\"\"),\"\",IF(T92=\"\",0,(T92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X92=\"\",0,(X92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB92=\"\",0,(AB92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.988537155114344},{"$f":"IF(AND(U92=\"\",Y92=\"\",AC92=\"\"),\"\",IF(U92=\"\",0,(U92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y92=\"\",0,(Y92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC92=\"\",0,(AC92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5203799222929906},{"$f":"IF(AND(V92=\"\",Z92=\"\",AD92=\"\"),\"\",IF(V92=\"\",0,(V92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z92=\"\",0,(Z92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD92=\"\",0,(AD92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9780120085081387E-2},{"$f":"IF(AND(W92=\"\",AA92=\"\",AE92=\"\"),\"\",IF(W92=\"\",0,(W92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA92=\"\",0,(AA92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE92=\"\",0,(AE92*VLOOKUP('A1.3.12'!$B92,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8129033087678619E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":256.683552045287},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":13.618911913043839},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8437581777428312E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0750963364570532E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ92=\"\",AN92=\"\"),\"\",IF(AJ92=\"\",0,(AJ92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN92=\"\",0,(AN92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.683552045287},{"$f":"IF(AND(AK92=\"\",AO92=\"\"),\"\",IF(AK92=\"\",0,(AK92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO92=\"\",0,(AO92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.618911913043839},{"$f":"IF(AND(AL92=\"\",AP92=\"\"),\"\",IF(AL92=\"\",0,(AL92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP92=\"\",0,(AP92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8437581777428312E-2},{"$f":"IF(AND(AM92=\"\",AQ92=\"\"),\"\",IF(AM92=\"\",0,(AM92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ92=\"\",0,(AQ92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0750963364570532E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":459.27533942552265},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":23.850982167095928},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15802530398327644},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4189652375997485E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV92=\"\",AZ92=\"\"),\"\",IF(AV92=\"\",0,(AV92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ92=\"\",0,(AZ92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.27533942552265},{"$f":"IF(AND(AW92=\"\",BA92=\"\"),\"\",IF(AW92=\"\",0,(AW92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA92=\"\",0,(BA92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.850982167095928},{"$f":"IF(AND(AX92=\"\",BB92=\"\"),\"\",IF(AX92=\"\",0,(AX92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB92=\"\",0,(BB92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15802530398327644},{"$f":"IF(AND(AY92=\"\",BC92=\"\"),\"\",IF(AY92=\"\",0,(AY92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC92=\"\",0,(BC92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4189652375997485E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":387.4256455947268},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":34.041910122349059},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.3700052217252629},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,9,))))","v":2.714139541115847E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B92,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B92,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH92=\"\",BL92=\"\"),\"\",IF(BH92=\"\",0,(BH92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL92=\"\",0,(BL92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":332.90227646460602},{"$f":"IF(AND(BI92=\"\",BM92=\"\"),\"\",IF(BI92=\"\",0,(BI92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM92=\"\",0,(BM92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.828149543822843},{"$f":"IF(AND(BJ92=\"\",BN92=\"\"),\"\",IF(BJ92=\"\",0,(BJ92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN92=\"\",0,(BN92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3179334719234907},{"$f":"IF(AND(BK92=\"\",BO92=\"\"),\"\",IF(BK92=\"\",0,(BK92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO92=\"\",0,(BO92*VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3321719719742906E-3}]
[null,{"$f":"B92+1","v":2076},null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":48.339602813222747},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":10.272949710069934},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11702107974178065},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7502119545504297E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":64.351351525599355},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":9.22639240165703},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8760465198551131E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":6.9943691894357196E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D93=\"\",H93=\"\",L93=\"\"),\"\",IF(D93=\"\",0,(D93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H93=\"\",0,(H93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L93=\"\",0,(L93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4294058154266995},{"$f":"IF(AND(E93=\"\",I93=\"\",M93=\"\"),\"\",IF(E93=\"\",0,(E93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I93=\"\",0,(I93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M93=\"\",0,(M93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5131877066646728},{"$f":"IF(AND(F93=\"\",J93=\"\",N93=\"\"),\"\",IF(F93=\"\",0,(F93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J93=\"\",0,(J93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N93=\"\",0,(N93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1204291464121096E-2},{"$f":"IF(AND(G93=\"\",K93=\"\",O93=\"\"),\"\",IF(G93=\"\",0,(G93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K93=\"\",0,(K93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O93=\"\",0,(O93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4313562204440163E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":36.828249075237665},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":20.6511502261367},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32415527332710214},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0934068695878734E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":53.783507064183787},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":13.144908312119249},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18963919252378098},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6054920160837032E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T93=\"\",X93=\"\",AB93=\"\"),\"\",IF(T93=\"\",0,(T93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X93=\"\",0,(X93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB93=\"\",0,(AB93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":18.997005596040776},{"$f":"IF(AND(U93=\"\",Y93=\"\",AC93=\"\"),\"\",IF(U93=\"\",0,(U93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y93=\"\",0,(Y93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC93=\"\",0,(AC93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5225258248974161},{"$f":"IF(AND(V93=\"\",Z93=\"\",AD93=\"\"),\"\",IF(V93=\"\",0,(V93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z93=\"\",0,(Z93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD93=\"\",0,(AD93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9811250116236512E-2},{"$f":"IF(AND(W93=\"\",AA93=\"\",AE93=\"\"),\"\",IF(W93=\"\",0,(W93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA93=\"\",0,(AA93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE93=\"\",0,(AE93*VLOOKUP('A1.3.12'!$B93,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8154962251625252E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":256.79800119395605},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":13.624984265018973},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8481472776059509E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0755756965853682E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ93=\"\",AN93=\"\"),\"\",IF(AJ93=\"\",0,(AJ93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN93=\"\",0,(AN93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.79800119395605},{"$f":"IF(AND(AK93=\"\",AO93=\"\"),\"\",IF(AK93=\"\",0,(AK93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO93=\"\",0,(AO93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.624984265018973},{"$f":"IF(AND(AL93=\"\",AP93=\"\"),\"\",IF(AL93=\"\",0,(AL93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP93=\"\",0,(AP93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8481472776059509E-2},{"$f":"IF(AND(AM93=\"\",AQ93=\"\"),\"\",IF(AM93=\"\",0,(AM93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ93=\"\",0,(AQ93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0755756965853682E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":459.48011947934037},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":23.861616758140794},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15809576374341669},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4231649322985226E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV93=\"\",AZ93=\"\"),\"\",IF(AV93=\"\",0,(AV93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ93=\"\",0,(AZ93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.48011947934037},{"$f":"IF(AND(AW93=\"\",BA93=\"\"),\"\",IF(AW93=\"\",0,(AW93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA93=\"\",0,(BA93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.861616758140794},{"$f":"IF(AND(AX93=\"\",BB93=\"\"),\"\",IF(AX93=\"\",0,(AX93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB93=\"\",0,(BB93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15809576374341669},{"$f":"IF(AND(AY93=\"\",BC93=\"\"),\"\",IF(AY93=\"\",0,(AY93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC93=\"\",0,(BC93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4231649322985226E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":387.59838956276673},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":34.057088608081891},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37017019833670584},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7153497119950278E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B93,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B93,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH93=\"\",BL93=\"\"),\"\",IF(BH93=\"\",0,(BH93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL93=\"\",0,(BL93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.05070974686265},{"$f":"IF(AND(BI93=\"\",BM93=\"\"),\"\",IF(BI93=\"\",0,(BI93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM93=\"\",0,(BM93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.841191923725159},{"$f":"IF(AND(BJ93=\"\",BN93=\"\"),\"\",IF(BJ93=\"\",0,(BJ93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN93=\"\",0,(BN93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31807523096845136},{"$f":"IF(AND(BK93=\"\",BO93=\"\"),\"\",IF(BK93=\"\",0,(BK93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO93=\"\",0,(BO93*VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3332118325131357E-3}]
[null,2077,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":48.361337372868384},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":10.277568656548929},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11707369501971894},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7536966220733176E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":64.380057200583423},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2305080855592099},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8800059224240099E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":6.99748921852463E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D94=\"\",H94=\"\",L94=\"\"),\"\",IF(D94=\"\",0,(D94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H94=\"\",0,(H94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L94=\"\",0,(L94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4336399632417596},{"$f":"IF(AND(E94=\"\",I94=\"\",M94=\"\"),\"\",IF(E94=\"\",0,(E94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I94=\"\",0,(I94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M94=\"\",0,(M94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.514039483583451},{"$f":"IF(AND(F94=\"\",J94=\"\",N94=\"\"),\"\",IF(F94=\"\",0,(F94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J94=\"\",0,(J94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N94=\"\",0,(N94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.121381776741843E-2},{"$f":"IF(AND(G94=\"\",K94=\"\",O94=\"\"),\"\",IF(G94=\"\",0,(G94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K94=\"\",0,(K94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O94=\"\",0,(O94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4319991897574947E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":36.844807874433073},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":20.66043544219599},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32430102074149025},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0943481118369141E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":53.80749866399772},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":13.150771956887501},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1897237862564031},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":1.606208189573624E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T94=\"\",X94=\"\",AB94=\"\"),\"\",IF(T94=\"\",0,(T94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X94=\"\",0,(X94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB94=\"\",0,(AB94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.005481628782739},{"$f":"IF(AND(U94=\"\",Y94=\"\",AC94=\"\"),\"\",IF(U94=\"\",0,(U94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y94=\"\",0,(Y94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC94=\"\",0,(AC94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5246736512676033},{"$f":"IF(AND(V94=\"\",Z94=\"\",AD94=\"\"),\"\",IF(V94=\"\",0,(V94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z94=\"\",0,(Z94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD94=\"\",0,(AD94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9842408054943489E-2},{"$f":"IF(AND(W94=\"\",AA94=\"\",AE94=\"\"),\"\",IF(W94=\"\",0,(W94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA94=\"\",0,(AA94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE94=\"\",0,(AE94*VLOOKUP('A1.3.12'!$B94,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8180914660633327E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":256.9125529443711},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":13.631062060756008},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8525403122236274E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0760554864520139E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ94=\"\",AN94=\"\"),\"\",IF(AJ94=\"\",0,(AJ94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN94=\"\",0,(AN94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":256.9125529443711},{"$f":"IF(AND(AK94=\"\",AO94=\"\"),\"\",IF(AK94=\"\",0,(AK94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO94=\"\",0,(AO94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.631062060756008},{"$f":"IF(AND(AL94=\"\",AP94=\"\"),\"\",IF(AL94=\"\",0,(AL94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP94=\"\",0,(AP94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8525403122236274E-2},{"$f":"IF(AND(AM94=\"\",AQ94=\"\"),\"\",IF(AM94=\"\",0,(AM94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ94=\"\",0,(AQ94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0760554864520139E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":459.68508311504843},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":23.872260882918518},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15816628666955246},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4273683919532934E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV94=\"\",AZ94=\"\"),\"\",IF(AV94=\"\",0,(AV94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ94=\"\",0,(AZ94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.68508311504843},{"$f":"IF(AND(AW94=\"\",BA94=\"\"),\"\",IF(AW94=\"\",0,(AW94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA94=\"\",0,(BA94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.872260882918518},{"$f":"IF(AND(AX94=\"\",BB94=\"\"),\"\",IF(AX94=\"\",0,(AX94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB94=\"\",0,(BB94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15816628666955246},{"$f":"IF(AND(AY94=\"\",BC94=\"\"),\"\",IF(AY94=\"\",0,(AY94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC94=\"\",0,(BC94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4273683919532934E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":387.77128839288235},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":34.072280701073105},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37033532284691933},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7165609677721435E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B94,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B94,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH94=\"\",BL94=\"\"),\"\",IF(BH94=\"\",0,(BH94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL94=\"\",0,(BL94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.19927609707213},{"$f":"IF(AND(BI94=\"\",BM94=\"\"),\"\",IF(BI94=\"\",0,(BI94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM94=\"\",0,(BM94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.854245995902733},{"$f":"IF(AND(BJ94=\"\",BN94=\"\"),\"\",IF(BJ94=\"\",0,(BJ94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN94=\"\",0,(BN94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31821711709802286},{"$f":"IF(AND(BK94=\"\",BO94=\"\"),\"\",IF(BK94=\"\",0,(BK94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO94=\"\",0,(BO94*VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3342526252695464E-3}]
[null,2078,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":48.383091417182897},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":10.282191743836121},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11712635746637311},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":7.757184413542304E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":64.408788609724553},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2346274591031072},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8839688745310244E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0006120446673855E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D95=\"\",H95=\"\",L95=\"\"),\"\",IF(D95=\"\",0,(D95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H95=\"\",0,(H95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L95=\"\",0,(L95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4378779068994536},{"$f":"IF(AND(E95=\"\",I95=\"\",M95=\"\"),\"\",IF(E95=\"\",0,(E95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I95=\"\",0,(I95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M95=\"\",0,(M95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5148920241059782},{"$f":"IF(AND(F95=\"\",J95=\"\",N95=\"\"),\"\",IF(F95=\"\",0,(F95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J95=\"\",0,(J95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N95=\"\",0,(N95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1223352610887196E-2},{"$f":"IF(AND(G95=\"\",K95=\"\",O95=\"\"),\"\",IF(G95=\"\",0,(G95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K95=\"\",0,(K95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O95=\"\",0,(O95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4326427354821987E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":36.861381518314765},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":20.669728982296039},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32444689881599553},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0952901978938741E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":53.831511771879242},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":13.156640858315125},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18980845582589032},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6069250051010892E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T95=\"\",X95=\"\",AB95=\"\"),\"\",IF(T95=\"\",0,(T95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X95=\"\",0,(X95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB95=\"\",0,(AB95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.013965260146165},{"$f":"IF(AND(U95=\"\",Y95=\"\",AC95=\"\"),\"\",IF(U95=\"\",0,(U95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y95=\"\",0,(Y95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC95=\"\",0,(AC95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5268234031281764},{"$f":"IF(AND(V95=\"\",Z95=\"\",AD95=\"\"),\"\",IF(V95=\"\",0,(V95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z95=\"\",0,(Z95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD95=\"\",0,(AD95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9873593926220889E-2},{"$f":"IF(AND(W95=\"\",AA95=\"\",AE95=\"\"),\"\",IF(W95=\"\",0,(W95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA95=\"\",0,(AA95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE95=\"\",0,(AE95*VLOOKUP('A1.3.12'!$B95,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8206890335541612E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":257.02720738851269},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":13.637145305135171},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8569372851232934E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":1.076535706442243E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ95=\"\",AN95=\"\"),\"\",IF(AJ95=\"\",0,(AJ95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN95=\"\",0,(AN95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.02720738851269},{"$f":"IF(AND(AK95=\"\",AO95=\"\"),\"\",IF(AK95=\"\",0,(AK95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO95=\"\",0,(AO95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.637145305135171},{"$f":"IF(AND(AL95=\"\",AP95=\"\"),\"\",IF(AL95=\"\",0,(AL95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP95=\"\",0,(AP95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8569372851232934E-2},{"$f":"IF(AND(AM95=\"\",AQ95=\"\"),\"\",IF(AM95=\"\",0,(AM95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ95=\"\",0,(AQ95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.076535706442243E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":459.89023049722459},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":23.882914549975908},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15823687281831086},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4315756199392744E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV95=\"\",AZ95=\"\"),\"\",IF(AV95=\"\",0,(AV95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ95=\"\",0,(AZ95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":459.89023049722459},{"$f":"IF(AND(AW95=\"\",BA95=\"\"),\"\",IF(AW95=\"\",0,(AW95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA95=\"\",0,(BA95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.882914549975908},{"$f":"IF(AND(AX95=\"\",BB95=\"\"),\"\",IF(AX95=\"\",0,(AX95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB95=\"\",0,(BB95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15823687281831086},{"$f":"IF(AND(AY95=\"\",BC95=\"\"),\"\",IF(AY95=\"\",0,(AY95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC95=\"\",0,(BC95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4315756199392744E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":387.9443422239047},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":34.087486413521354},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37050059538849189},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7177733094197864E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B95,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B95,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH95=\"\",BL95=\"\"),\"\",IF(BH95=\"\",0,(BH95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL95=\"\",0,(BL95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.34797563452747},{"$f":"IF(AND(BI95=\"\",BM95=\"\"),\"\",IF(BI95=\"\",0,(BI95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM95=\"\",0,(BM95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.867311770837475},{"$f":"IF(AND(BJ95=\"\",BN95=\"\"),\"\",IF(BJ95=\"\",0,(BJ95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN95=\"\",0,(BN95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31835913042613417},{"$f":"IF(AND(BK95=\"\",BO95=\"\"),\"\",IF(BK95=\"\",0,(BK95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO95=\"\",0,(BO95*VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3352943510792398E-3}]
[null,2079,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":48.40486496363399},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":10.286818975643676},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11717906712402917},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7606753317579591E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":64.437545776093032},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2387505255964317},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8879353793582666E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0037376703715039E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D96=\"\",H96=\"\",L96=\"\"),\"\",IF(D96=\"\",0,(D96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H96=\"\",0,(H96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L96=\"\",0,(L96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4421196498026969},{"$f":"IF(AND(E96=\"\",I96=\"\",M96=\"\"),\"\",IF(E96=\"\",0,(E96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I96=\"\",0,(I96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M96=\"\",0,(M96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5157453289168128},{"$f":"IF(AND(F96=\"\",J96=\"\",N96=\"\"),\"\",IF(F96=\"\",0,(F96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J96=\"\",0,(J96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N96=\"\",0,(N96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1232896002183525E-2},{"$f":"IF(AND(G96=\"\",K96=\"\",O96=\"\"),\"\",IF(G96=\"\",0,(G96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K96=\"\",0,(K96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O96=\"\",0,(O96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4332868581348724E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":36.877970020190766},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":20.679030853899217},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32459290766775267},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0962331285152144E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":53.855546407110012},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":13.162515021114638},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1898932013002293},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6076424632416758E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T96=\"\",X96=\"\",AB96=\"\"),\"\",IF(T96=\"\",0,(T96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X96=\"\",0,(X96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB96=\"\",0,(AB96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.022456496943089},{"$f":"IF(AND(U96=\"\",Y96=\"\",AC96=\"\"),\"\",IF(U96=\"\",0,(U96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y96=\"\",0,(Y96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC96=\"\",0,(AC96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5289750822053065},{"$f":"IF(AND(V96=\"\",Z96=\"\",AD96=\"\"),\"\",IF(V96=\"\",0,(V96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z96=\"\",0,(Z96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD96=\"\",0,(AD96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9904807755109863E-2},{"$f":"IF(AND(W96=\"\",AA96=\"\",AE96=\"\"),\"\",IF(W96=\"\",0,(W96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA96=\"\",0,(AA96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE96=\"\",0,(AE96*VLOOKUP('A1.3.12'!$B96,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8232889297207629E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":257.14196461844426},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":13.643234003041092},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8613381998355634E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0770163569416547E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ96=\"\",AN96=\"\"),\"\",IF(AJ96=\"\",0,(AJ96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN96=\"\",0,(AN96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.14196461844426},{"$f":"IF(AND(AK96=\"\",AO96=\"\"),\"\",IF(AK96=\"\",0,(AK96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO96=\"\",0,(AO96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.643234003041092},{"$f":"IF(AND(AL96=\"\",AP96=\"\"),\"\",IF(AL96=\"\",0,(AL96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP96=\"\",0,(AP96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8613381998355634E-2},{"$f":"IF(AND(AM96=\"\",AQ96=\"\"),\"\",IF(AM96=\"\",0,(AM96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ96=\"\",0,(AQ96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0770163569416547E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":460.0955617905949},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":23.893577767867484},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1583075222463701},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4357866196347192E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV96=\"\",AZ96=\"\"),\"\",IF(AV96=\"\",0,(AV96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ96=\"\",0,(AZ96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":460.0955617905949},{"$f":"IF(AND(AW96=\"\",BA96=\"\"),\"\",IF(AW96=\"\",0,(AW96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA96=\"\",0,(BA96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.893577767867484},{"$f":"IF(AND(AX96=\"\",BB96=\"\"),\"\",IF(AX96=\"\",0,(AX96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB96=\"\",0,(BB96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1583075222463701},{"$f":"IF(AND(AY96=\"\",BC96=\"\"),\"\",IF(AY96=\"\",0,(AY96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC96=\"\",0,(BC96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4357866196347192E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":388.11755119478977},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":34.102705757636279},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37066601609413141},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7189867379114226E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B96,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B96,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH96=\"\",BL96=\"\"),\"\",IF(BH96=\"\",0,(BH96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL96=\"\",0,(BL96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.49680847862896},{"$f":"IF(AND(BI96=\"\",BM96=\"\"),\"\",IF(BI96=\"\",0,(BI96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM96=\"\",0,(BM96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.880389259020735},{"$f":"IF(AND(BJ96=\"\",BN96=\"\"),\"\",IF(BJ96=\"\",0,(BJ96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN96=\"\",0,(BN96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31850127106681697},{"$f":"IF(AND(BK96=\"\",BO96=\"\"),\"\",IF(BK96=\"\",0,(BK96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO96=\"\",0,(BO96*VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3363370107786839E-3}]
[null,2080,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":48.426658029704988},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":10.291450355687086},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11723182403501094},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7641693795233563E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":64.466328722779778},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2428772883498489},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8919054400906875E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":7.006866098146743E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D97=\"\",H97=\"\",L97=\"\"),\"\",IF(D97=\"\",0,(D97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H97=\"\",0,(H97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L97=\"\",0,(L97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4463651953574459},{"$f":"IF(AND(E97=\"\",I97=\"\",M97=\"\"),\"\",IF(E97=\"\",0,(E97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I97=\"\",0,(I97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M97=\"\",0,(M97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5165993987011266},{"$f":"IF(AND(F97=\"\",J97=\"\",N97=\"\"),\"\",IF(F97=\"\",0,(F97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J97=\"\",0,(J97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N97=\"\",0,(N97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1242447948970393E-2},{"$f":"IF(AND(G97=\"\",K97=\"\",O97=\"\"),\"\",IF(G97=\"\",0,(G97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K97=\"\",0,(K97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O97=\"\",0,(O97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4339315582327213E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":36.894573393380995},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":20.688341064474574},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32473904741400117},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0971769044580714E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":53.879602588988938},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":13.168394450002769},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.18997802274746739},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6083605645714752E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T97=\"\",X97=\"\",AB97=\"\"),\"\",IF(T97=\"\",0,(T97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X97=\"\",0,(X97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB97=\"\",0,(AB97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.030955345991668},{"$f":"IF(AND(U97=\"\",Y97=\"\",AC97=\"\"),\"\",IF(U97=\"\",0,(U97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y97=\"\",0,(Y97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC97=\"\",0,(AC97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5311286902267121},{"$f":"IF(AND(V97=\"\",Z97=\"\",AD97=\"\"),\"\",IF(V97=\"\",0,(V97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z97=\"\",0,(Z97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD97=\"\",0,(AD97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.993604956667393E-2},{"$f":"IF(AND(W97=\"\",AA97=\"\",AE97=\"\"),\"\",IF(W97=\"\",0,(W97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA97=\"\",0,(AA97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE97=\"\",0,(AE97*VLOOKUP('A1.3.12'!$B97,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8258911566507561E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":257.25682472631138},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":13.649328159362762},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8657430598942011E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0774974383361933E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ97=\"\",AN97=\"\"),\"\",IF(AJ97=\"\",0,(AJ97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN97=\"\",0,(AN97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.25682472631138},{"$f":"IF(AND(AK97=\"\",AO97=\"\"),\"\",IF(AK97=\"\",0,(AK97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO97=\"\",0,(AO97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.649328159362762},{"$f":"IF(AND(AL97=\"\",AP97=\"\"),\"\",IF(AL97=\"\",0,(AL97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP97=\"\",0,(AP97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8657430598942011E-2},{"$f":"IF(AND(AM97=\"\",AQ97=\"\"),\"\",IF(AM97=\"\",0,(AM97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ97=\"\",0,(AQ97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0774974383361933E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":460.30107716003249},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":23.904250545155399},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15837823501045892},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4400013944208989E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV97=\"\",AZ97=\"\"),\"\",IF(AV97=\"\",0,(AV97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ97=\"\",0,(AZ97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":460.30107716003249},{"$f":"IF(AND(AW97=\"\",BA97=\"\"),\"\",IF(AW97=\"\",0,(AW97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA97=\"\",0,(BA97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.904250545155399},{"$f":"IF(AND(AX97=\"\",BB97=\"\"),\"\",IF(AX97=\"\",0,(AX97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB97=\"\",0,(BB97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15837823501045892},{"$f":"IF(AND(AY97=\"\",BC97=\"\"),\"\",IF(AY97=\"\",0,(AY97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC97=\"\",0,(BC97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4400013944208989E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":388.29091544461772},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":34.117938745638433},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37083158509666442},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7202012542213885E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B97,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B97,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH97=\"\",BL97=\"\"),\"\",IF(BH97=\"\",0,(BH97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL97=\"\",0,(BL97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.64577474888381},{"$f":"IF(AND(BI97=\"\",BM97=\"\"),\"\",IF(BI97=\"\",0,(BI97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM97=\"\",0,(BM97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.893478470953237},{"$f":"IF(AND(BJ97=\"\",BN97=\"\"),\"\",IF(BJ97=\"\",0,(BJ97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN97=\"\",0,(BN97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31864353913420473},{"$f":"IF(AND(BK97=\"\",BO97=\"\"),\"\",IF(BK97=\"\",0,(BK97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO97=\"\",0,(BO97*VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.337380605205094E-3}]
[null,2081,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":48.44847063289491},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":10.29608588768518},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.1172846282416803},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7676665596440879E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":64.495137472896403},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2470077506769908},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8958790599160981E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0099973305051146E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D98=\"\",H98=\"\",L98=\"\"),\"\",IF(D98=\"\",0,(D98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H98=\"\",0,(H98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L98=\"\",0,(L98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4506145469727159},{"$f":"IF(AND(E98=\"\",I98=\"\",M98=\"\"),\"\",IF(E98=\"\",0,(E98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I98=\"\",0,(I98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M98=\"\",0,(M98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5174542341447044},{"$f":"IF(AND(F98=\"\",J98=\"\",N98=\"\"),\"\",IF(F98=\"\",0,(F98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J98=\"\",0,(J98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N98=\"\",0,(N98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1252008458917667E-2},{"$f":"IF(AND(G98=\"\",K98=\"\",O98=\"\"),\"\",IF(G98=\"\",0,(G98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K98=\"\",0,(K98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O98=\"\",0,(O98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4345768362934166E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":36.911191651217372},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":20.697659621497866},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32488531817208594},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0981215264802636E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":53.903680336832217},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":13.174279149700476},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19006292023571303},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6090793096670958E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T98=\"\",X98=\"\",AB98=\"\"),\"\",IF(T98=\"\",0,(T98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X98=\"\",0,(X98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB98=\"\",0,(AB98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.039461814116144},{"$f":"IF(AND(U98=\"\",Y98=\"\",AC98=\"\"),\"\",IF(U98=\"\",0,(U98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y98=\"\",0,(Y98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC98=\"\",0,(AC98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5332842289216568},{"$f":"IF(AND(V98=\"\",Z98=\"\",AD98=\"\"),\"\",IF(V98=\"\",0,(V98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z98=\"\",0,(Z98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD98=\"\",0,(AD98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9967319385999066E-2},{"$f":"IF(AND(W98=\"\",AA98=\"\",AE98=\"\"),\"\",IF(W98=\"\",0,(W98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA98=\"\",0,(AA98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE98=\"\",0,(AE98*VLOOKUP('A1.3.12'!$B98,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8284957164336315E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":257.37178780434249},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":13.655427778993559},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8701518688361453E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0779789510121486E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ98=\"\",AN98=\"\"),\"\",IF(AJ98=\"\",0,(AJ98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN98=\"\",0,(AN98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.37178780434249},{"$f":"IF(AND(AK98=\"\",AO98=\"\"),\"\",IF(AK98=\"\",0,(AK98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO98=\"\",0,(AO98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.655427778993559},{"$f":"IF(AND(AL98=\"\",AP98=\"\"),\"\",IF(AL98=\"\",0,(AL98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP98=\"\",0,(AP98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8701518688361453E-2},{"$f":"IF(AND(AM98=\"\",AQ98=\"\"),\"\",IF(AM98=\"\",0,(AM98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ98=\"\",0,(AQ98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0779789510121486E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":460.50677677055847},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":23.914932890409492},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15844901116735702},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4442199476821201E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV98=\"\",AZ98=\"\"),\"\",IF(AV98=\"\",0,(AV98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ98=\"\",0,(AZ98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":460.50677677055847},{"$f":"IF(AND(AW98=\"\",BA98=\"\"),\"\",IF(AW98=\"\",0,(AW98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA98=\"\",0,(BA98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.914932890409492},{"$f":"IF(AND(AX98=\"\",BB98=\"\"),\"\",IF(AX98=\"\",0,(AX98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB98=\"\",0,(BB98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15844901116735702},{"$f":"IF(AND(AY98=\"\",BC98=\"\"),\"\",IF(AY98=\"\",0,(AY98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC98=\"\",0,(BC98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4442199476821201E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":388.46443511259361},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":34.13318538975934},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37099730252903662},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7214168593248959E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B98,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B98,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH98=\"\",BL98=\"\"),\"\",IF(BH98=\"\",0,(BH98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL98=\"\",0,(BL98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.79487456490625},{"$f":"IF(AND(BI98=\"\",BM98=\"\"),\"\",IF(BI98=\"\",0,(BI98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM98=\"\",0,(BM98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.906579417145128},{"$f":"IF(AND(BJ98=\"\",BN98=\"\"),\"\",IF(BJ98=\"\",0,(BJ98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN98=\"\",0,(BN98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31878593474253336},{"$f":"IF(AND(BK98=\"\",BO98=\"\"),\"\",IF(BK98=\"\",0,(BK98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO98=\"\",0,(BO98*VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3384251351964381E-3}]
[null,2082,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":48.470302790718428},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":10.300725575360106},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11733747978643694},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7711668749282493E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":64.523972049575235},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2511419158944648},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.8998562420251601E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0131313699608761E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D99=\"\",H99=\"\",L99=\"\"),\"\",IF(D99=\"\",0,(D99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H99=\"\",0,(H99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L99=\"\",0,(L99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4548677080605703},{"$f":"IF(AND(E99=\"\",I99=\"\",M99=\"\"),\"\",IF(E99=\"\",0,(E99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I99=\"\",0,(I99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M99=\"\",0,(M99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5183098359339464},{"$f":"IF(AND(F99=\"\",J99=\"\",N99=\"\"),\"\",IF(F99=\"\",0,(F99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J99=\"\",0,(J99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N99=\"\",0,(N99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1261577539702051E-2},{"$f":"IF(AND(G99=\"\",K99=\"\",O99=\"\"),\"\",IF(G99=\"\",0,(G99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K99=\"\",0,(K99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O99=\"\",0,(O99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.43522269283509E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":36.927824807043685},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":20.706986532451527},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32503172005945657},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,8,))))","v":2.0990669953402843E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":53.927779669973368},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":13.180169124932949},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19014789383313566},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6097986991056626E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T99=\"\",X99=\"\",AB99=\"\"),\"\",IF(T99=\"\",0,(T99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X99=\"\",0,(X99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB99=\"\",0,(AB99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.047975908146896},{"$f":"IF(AND(U99=\"\",Y99=\"\",AC99=\"\"),\"\",IF(U99=\"\",0,(U99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y99=\"\",0,(Y99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC99=\"\",0,(AC99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5354417000209555},{"$f":"IF(AND(V99=\"\",Z99=\"\",AD99=\"\"),\"\",IF(V99=\"\",0,(V99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z99=\"\",0,(Z99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD99=\"\",0,(AD99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-6.9998617238193755E-2},{"$f":"IF(AND(W99=\"\",AA99=\"\",AE99=\"\"),\"\",IF(W99=\"\",0,(W99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA99=\"\",0,(AA99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE99=\"\",0,(AE99*VLOOKUP('A1.3.12'!$B99,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8311026111607512E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":257.48685394484852},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":13.661532866831244},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8745646302015003E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0784608953561573E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ99=\"\",AN99=\"\"),\"\",IF(AJ99=\"\",0,(AJ99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN99=\"\",0,(AN99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.48685394484852},{"$f":"IF(AND(AK99=\"\",AO99=\"\"),\"\",IF(AK99=\"\",0,(AK99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO99=\"\",0,(AO99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.661532866831244},{"$f":"IF(AND(AL99=\"\",AP99=\"\"),\"\",IF(AL99=\"\",0,(AL99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP99=\"\",0,(AP99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8745646302015003E-2},{"$f":"IF(AND(AM99=\"\",AQ99=\"\"),\"\",IF(AM99=\"\",0,(AM99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ99=\"\",0,(AQ99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0784608953561573E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":460.71266078734175},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":23.925624812207275},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15851985077389494},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4484422828057188E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV99=\"\",AZ99=\"\"),\"\",IF(AV99=\"\",0,(AV99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ99=\"\",0,(AZ99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":460.71266078734175},{"$f":"IF(AND(AW99=\"\",BA99=\"\"),\"\",IF(AW99=\"\",0,(AW99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA99=\"\",0,(BA99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.925624812207275},{"$f":"IF(AND(AX99=\"\",BB99=\"\"),\"\",IF(AX99=\"\",0,(AX99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB99=\"\",0,(BB99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15851985077389494},{"$f":"IF(AND(AY99=\"\",BC99=\"\"),\"\",IF(AY99=\"\",0,(AY99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC99=\"\",0,(BC99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4484422828057188E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":388.638110338047},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":34.14844570224146},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37116316852431275},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7226335541980285E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B99,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B99,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH99=\"\",BL99=\"\"),\"\",IF(BH99=\"\",0,(BH99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL99=\"\",0,(BL99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":333.94410804641774},{"$f":"IF(AND(BI99=\"\",BM99=\"\"),\"\",IF(BI99=\"\",0,(BI99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM99=\"\",0,(BM99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.91969210811596},{"$f":"IF(AND(BJ99=\"\",BN99=\"\"),\"\",IF(BJ99=\"\",0,(BJ99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN99=\"\",0,(BN99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31892845800614111},{"$f":"IF(AND(BK99=\"\",BO99=\"\"),\"\",IF(BK99=\"\",0,(BK99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO99=\"\",0,(BO99*VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3394706015914335E-3}]
[null,2083,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":48.492154520705974},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":10.305369422437364},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11739037871171873},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":7.77467032818647E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":64.552832475969353},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2552797873218484},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.903836989611405E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0162682190305452E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D100=\"\",H100=\"\",L100=\"\"),\"\",IF(D100=\"\",0,(D100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H100=\"\",0,(H100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L100=\"\",0,(L100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4591246820361441},{"$f":"IF(AND(E100=\"\",I100=\"\",M100=\"\"),\"\",IF(E100=\"\",0,(E100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I100=\"\",0,(I100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M100=\"\",0,(M100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5191662047558703},{"$f":"IF(AND(F100=\"\",J100=\"\",N100=\"\"),\"\",IF(F100=\"\",0,(F100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J100=\"\",0,(J100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N100=\"\",0,(N100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1271155199007175E-2},{"$f":"IF(AND(G100=\"\",K100=\"\",O100=\"\"),\"\",IF(G100=\"\",0,(G100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K100=\"\",0,(K100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O100=\"\",0,(O100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4358691283763422E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":36.944472874215762},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":20.716321804824727},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.3251782531936685},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1000133117973115E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":53.951900607763243},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":13.186064380429618},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19023294360796589},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6105187334648182E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T100=\"\",X100=\"\",AB100=\"\"),\"\",IF(T100=\"\",0,(T100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X100=\"\",0,(X100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB100=\"\",0,(AB100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.056497634920415},{"$f":"IF(AND(U100=\"\",Y100=\"\",AC100=\"\"),\"\",IF(U100=\"\",0,(U100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y100=\"\",0,(Y100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC100=\"\",0,(AC100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5376011052569787},{"$f":"IF(AND(V100=\"\",Z100=\"\",AD100=\"\"),\"\",IF(V100=\"\",0,(V100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z100=\"\",0,(Z100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD100=\"\",0,(AD100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0029943148389007E-2},{"$f":"IF(AND(W100=\"\",AA100=\"\",AE100=\"\"),\"\",IF(W100=\"\",0,(W100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA100=\"\",0,(AA100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE100=\"\",0,(AE100*VLOOKUP('A1.3.12'!$B100,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8337118429253529E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":257.60202324022328},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":13.667643427777975},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8789813475335483E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0789432717552025E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ100=\"\",AN100=\"\"),\"\",IF(AJ100=\"\",0,(AJ100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN100=\"\",0,(AN100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.60202324022328},{"$f":"IF(AND(AK100=\"\",AO100=\"\"),\"\",IF(AK100=\"\",0,(AK100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO100=\"\",0,(AO100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.667643427777975},{"$f":"IF(AND(AL100=\"\",AP100=\"\"),\"\",IF(AL100=\"\",0,(AL100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP100=\"\",0,(AP100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8789813475335483E-2},{"$f":"IF(AND(AM100=\"\",AQ100=\"\"),\"\",IF(AM100=\"\",0,(AM100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ100=\"\",0,(AQ100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0789432717552025E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":460.91872937569951},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":23.936326319133965},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15859075388695426},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4526684031820732E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV100=\"\",AZ100=\"\"),\"\",IF(AV100=\"\",0,(AV100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ100=\"\",0,(AZ100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":460.91872937569951},{"$f":"IF(AND(AW100=\"\",BA100=\"\"),\"\",IF(AW100=\"\",0,(AW100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA100=\"\",0,(BA100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.936326319133965},{"$f":"IF(AND(AX100=\"\",BB100=\"\"),\"\",IF(AX100=\"\",0,(AX100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB100=\"\",0,(BB100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15859075388695426},{"$f":"IF(AND(AY100=\"\",BC100=\"\"),\"\",IF(AY100=\"\",0,(AY100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC100=\"\",0,(BC100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4526684031820732E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":388.8119412604326},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":34.163719695338258},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37132918321567698},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7238513398177471E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B100,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B100,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH100=\"\",BL100=\"\"),\"\",IF(BH100=\"\",0,(BH100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL100=\"\",0,(BL100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.09347531324715},{"$f":"IF(AND(BI100=\"\",BM100=\"\"),\"\",IF(BI100=\"\",0,(BI100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM100=\"\",0,(BM100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.932816554394737},{"$f":"IF(AND(BJ100=\"\",BN100=\"\"),\"\",IF(BJ100=\"\",0,(BJ100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN100=\"\",0,(BN100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31907110903946873},{"$f":"IF(AND(BK100=\"\",BO100=\"\"),\"\",IF(BK100=\"\",0,(BK100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO100=\"\",0,(BO100*VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3405170052295506E-3}]
[null,2084,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":48.514025840403662},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":10.310017432645791},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11744332506000152},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7781769222318902E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":64.581718775252639},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2594213682817035},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.9078213058712247E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0194078802328971E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D101=\"\",H101=\"\",L101=\"\"),\"\",IF(D101=\"\",0,(D101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H101=\"\",0,(H101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L101=\"\",0,(L101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4633854723176256},{"$f":"IF(AND(E101=\"\",I101=\"\",M101=\"\"),\"\",IF(E101=\"\",0,(E101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I101=\"\",0,(I101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M101=\"\",0,(M101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5200233412981081},{"$f":"IF(AND(F101=\"\",J101=\"\",N101=\"\"),\"\",IF(F101=\"\",0,(F101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J101=\"\",0,(J101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N101=\"\",0,(N101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1280741444523538E-2},{"$f":"IF(AND(G101=\"\",K101=\"\",O101=\"\"),\"\",IF(G101=\"\",0,(G101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K101=\"\",0,(K101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O101=\"\",0,(O101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4365161434362356E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":36.961135866101372},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":20.725665446113339},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32532491769238236},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1009604766112013E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":53.97604316957009},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":13.191964920924159},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1903180696284956},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6112394133227241E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T101=\"\",X101=\"\",AB101=\"\"),\"\",IF(T101=\"\",0,(T101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X101=\"\",0,(X101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB101=\"\",0,(AB101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.06502700127934},{"$f":"IF(AND(U101=\"\",Y101=\"\",AC101=\"\"),\"\",IF(U101=\"\",0,(U101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y101=\"\",0,(Y101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC101=\"\",0,(AC101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5397624463636497},{"$f":"IF(AND(V101=\"\",Z101=\"\",AD101=\"\"),\"\",IF(V101=\"\",0,(V101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z101=\"\",0,(Z101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD101=\"\",0,(AD101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0061297141738393E-2},{"$f":"IF(AND(W101=\"\",AA101=\"\",AE101=\"\"),\"\",IF(W101=\"\",0,(W101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA101=\"\",0,(AA101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE101=\"\",0,(AE101*VLOOKUP('A1.3.12'!$B101,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8363234138225563E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":257.71729578294349},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":13.673759466740307},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8834020243787513E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0794260805966148E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ101=\"\",AN101=\"\"),\"\",IF(AJ101=\"\",0,(AJ101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN101=\"\",0,(AN101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.71729578294349},{"$f":"IF(AND(AK101=\"\",AO101=\"\"),\"\",IF(AK101=\"\",0,(AK101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO101=\"\",0,(AO101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.673759466740307},{"$f":"IF(AND(AL101=\"\",AP101=\"\"),\"\",IF(AL101=\"\",0,(AL101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP101=\"\",0,(AP101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8834020243787513E-2},{"$f":"IF(AND(AM101=\"\",AQ101=\"\"),\"\",IF(AM101=\"\",0,(AM101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ101=\"\",0,(AQ101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0794260805966148E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":461.12498270109734},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":23.947037419782479},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15866172056346758},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":9.456898312204604E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV101=\"\",AZ101=\"\"),\"\",IF(AV101=\"\",0,(AV101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ101=\"\",0,(AZ101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.12498270109734},{"$f":"IF(AND(AW101=\"\",BA101=\"\"),\"\",IF(AW101=\"\",0,(AW101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA101=\"\",0,(BA101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.947037419782479},{"$f":"IF(AND(AX101=\"\",BB101=\"\"),\"\",IF(AX101=\"\",0,(AX101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB101=\"\",0,(BB101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15866172056346758},{"$f":"IF(AND(AY101=\"\",BC101=\"\"),\"\",IF(AY101=\"\",0,(AY101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC101=\"\",0,(BC101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.456898312204604E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":388.98592801933034},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":34.179007381314193},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37149534673643309},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7250702171618892E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B101,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B101,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH101=\"\",BL101=\"\"),\"\",IF(BH101=\"\",0,(BH101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL101=\"\",0,(BL101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.24297648533104},{"$f":"IF(AND(BI101=\"\",BM101=\"\"),\"\",IF(BI101=\"\",0,(BI101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM101=\"\",0,(BM101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.945952766519913},{"$f":"IF(AND(BJ101=\"\",BN101=\"\"),\"\",IF(BJ101=\"\",0,(BJ101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN101=\"\",0,(BN101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31921388795705991},{"$f":"IF(AND(BK101=\"\",BO101=\"\"),\"\",IF(BK101=\"\",0,(BK101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO101=\"\",0,(BO101*VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3415643469510135E-3}]
[null,2085,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":48.535916767373323},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":10.314669609717562},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11749631887379923},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7816866598801699E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":64.610630970619667},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2635666620995547},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.9118091940038738E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0225503560889576E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D102=\"\",H102=\"\",L102=\"\"),\"\",IF(D102=\"\",0,(D102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H102=\"\",0,(H102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L102=\"\",0,(L102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4676500823262693},{"$f":"IF(AND(E102=\"\",I102=\"\",M102=\"\"),\"\",IF(E102=\"\",0,(E102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I102=\"\",0,(I102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M102=\"\",0,(M102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5208812462489067},{"$f":"IF(AND(F102=\"\",J102=\"\",N102=\"\"),\"\",IF(F102=\"\",0,(F102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J102=\"\",0,(J102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N102=\"\",0,(N102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1290336283948535E-2},{"$f":"IF(AND(G102=\"\",K102=\"\",O102=\"\"),\"\",IF(G102=\"\",0,(G102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K102=\"\",0,(K102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O102=\"\",0,(O102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4371637385342991E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":36.97781379608027},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":20.73501746381995},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32547171367336408},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1019084905424907E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":54.000207374779436},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":13.197870751154475},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19040327196307766},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6119607392580582E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T102=\"\",X102=\"\",AB102=\"\"),\"\",IF(T102=\"\",0,(T102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X102=\"\",0,(X102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB102=\"\",0,(AB102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.073564014072417},{"$f":"IF(AND(U102=\"\",Y102=\"\",AC102=\"\"),\"\",IF(U102=\"\",0,(U102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y102=\"\",0,(Y102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC102=\"\",0,(AC102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5419257250764424},{"$f":"IF(AND(V102=\"\",Z102=\"\",AD102=\"\"),\"\",IF(V102=\"\",0,(V102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z102=\"\",0,(Z102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD102=\"\",0,(AD102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0092679243417916E-2},{"$f":"IF(AND(W102=\"\",AA102=\"\",AE102=\"\"),\"\",IF(W102=\"\",0,(W102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA102=\"\",0,(AA102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE102=\"\",0,(AE102*VLOOKUP('A1.3.12'!$B102,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8389373259493495E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":257.83267166556851},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":13.679880988629186},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8878266642867432E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0799093222680712E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ102=\"\",AN102=\"\"),\"\",IF(AJ102=\"\",0,(AJ102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN102=\"\",0,(AN102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.83267166556851},{"$f":"IF(AND(AK102=\"\",AO102=\"\"),\"\",IF(AK102=\"\",0,(AK102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO102=\"\",0,(AO102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.679880988629186},{"$f":"IF(AND(AL102=\"\",AP102=\"\"),\"\",IF(AL102=\"\",0,(AL102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP102=\"\",0,(AP102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8878266642867432E-2},{"$f":"IF(AND(AM102=\"\",AQ102=\"\"),\"\",IF(AM102=\"\",0,(AM102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ102=\"\",0,(AQ102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0799093222680712E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":461.33142092914863},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":23.957758122753418},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15873275086041838},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4611320132697619E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV102=\"\",AZ102=\"\"),\"\",IF(AV102=\"\",0,(AV102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ102=\"\",0,(AZ102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.33142092914863},{"$f":"IF(AND(AW102=\"\",BA102=\"\"),\"\",IF(AW102=\"\",0,(AW102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA102=\"\",0,(BA102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.957758122753418},{"$f":"IF(AND(AX102=\"\",BB102=\"\"),\"\",IF(AX102=\"\",0,(AX102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB102=\"\",0,(BB102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15873275086041838},{"$f":"IF(AND(AY102=\"\",BC102=\"\"),\"\",IF(AY102=\"\",0,(AY102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC102=\"\",0,(BC102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4611320132697619E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":389.16007075444486},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":34.194308772444685},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37166165922000394},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7262901872091658E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B102,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B102,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH102=\"\",BL102=\"\"),\"\",IF(BH102=\"\",0,(BH102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL102=\"\",0,(BL102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.39261168271298},{"$f":"IF(AND(BI102=\"\",BM102=\"\"),\"\",IF(BI102=\"\",0,(BI102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM102=\"\",0,(BM102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.959100755039351},{"$f":"IF(AND(BJ102=\"\",BN102=\"\"),\"\",IF(BJ102=\"\",0,(BJ102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN102=\"\",0,(BN102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31935679487356061},{"$f":"IF(AND(BK102=\"\",BO102=\"\"),\"\",IF(BK102=\"\",0,(BK102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO102=\"\",0,(BO102*VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3426126275967966E-3}]
[null,2086,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":48.557827319192569},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":10.319325957388202},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11754936019566388},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7851995439494998E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":64.639569085285842},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2677156721039236},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.915800657211477E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0256956491220187E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D103=\"\",H103=\"\",L103=\"\"),\"\",IF(D103=\"\",0,(D103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H103=\"\",0,(H103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L103=\"\",0,(L103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4719185154863972},{"$f":"IF(AND(E103=\"\",I103=\"\",M103=\"\"),\"\",IF(E103=\"\",0,(E103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I103=\"\",0,(I103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M103=\"\",0,(M103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5217399202971329},{"$f":"IF(AND(F103=\"\",J103=\"\",N103=\"\"),\"\",IF(F103=\"\",0,(F103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J103=\"\",0,(J103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N103=\"\",0,(N103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1299939724986457E-2},{"$f":"IF(AND(G103=\"\",K103=\"\",O103=\"\"),\"\",IF(G103=\"\",0,(G103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K103=\"\",0,(K103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O103=\"\",0,(O103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4378119141905275E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":36.994506677544209},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":20.744377865453888},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32561864125448547},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1028573543524004E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":54.024393242794247},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":13.203781875862731},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19048855068012638},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6126827118500182E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T103=\"\",X103=\"\",AB103=\"\"),\"\",IF(T103=\"\",0,(T103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X103=\"\",0,(X103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB103=\"\",0,(AB103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.082108680154562},{"$f":"IF(AND(U103=\"\",Y103=\"\",AC103=\"\"),\"\",IF(U103=\"\",0,(U103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y103=\"\",0,(Y103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC103=\"\",0,(AC103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5440909431323853},{"$f":"IF(AND(V103=\"\",Z103=\"\",AD103=\"\"),\"\",IF(V103=\"\",0,(V103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z103=\"\",0,(Z103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD103=\"\",0,(AD103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0124089478626264E-2},{"$f":"IF(AND(W103=\"\",AA103=\"\",AE103=\"\"),\"\",IF(W103=\"\",0,(W103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA103=\"\",0,(AA103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE103=\"\",0,(AE103*VLOOKUP('A1.3.12'!$B103,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8415535814046069E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":257.94815098074099},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":13.686007998359964},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8922552708103448E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0803929971575964E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ103=\"\",AN103=\"\"),\"\",IF(AJ103=\"\",0,(AJ103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN103=\"\",0,(AN103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":257.94815098074099},{"$f":"IF(AND(AK103=\"\",AO103=\"\"),\"\",IF(AK103=\"\",0,(AK103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO103=\"\",0,(AO103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.686007998359964},{"$f":"IF(AND(AL103=\"\",AP103=\"\"),\"\",IF(AL103=\"\",0,(AL103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP103=\"\",0,(AP103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8922552708103448E-2},{"$f":"IF(AND(AM103=\"\",AQ103=\"\"),\"\",IF(AM103=\"\",0,(AM103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ103=\"\",0,(AQ103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0803929971575964E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":461.53804422561564},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":23.968488436655107},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15880384483484136},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4653695097770532E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV103=\"\",AZ103=\"\"),\"\",IF(AV103=\"\",0,(AV103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ103=\"\",0,(AZ103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.53804422561564},{"$f":"IF(AND(AW103=\"\",BA103=\"\"),\"\",IF(AW103=\"\",0,(AW103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA103=\"\",0,(BA103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.968488436655107},{"$f":"IF(AND(AX103=\"\",BB103=\"\"),\"\",IF(AX103=\"\",0,(AX103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB103=\"\",0,(BB103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15880384483484136},{"$f":"IF(AND(AY103=\"\",BC103=\"\"),\"\",IF(AY103=\"\",0,(AY103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC103=\"\",0,(BC103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4653695097770532E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":389.33436960560624},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":34.209623881016178},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37182812079993222},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7275112509391672E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B103,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B103,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH103=\"\",BL103=\"\"),\"\",IF(BH103=\"\",0,(BH103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL103=\"\",0,(BL103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.54238102554444},{"$f":"IF(AND(BI103=\"\",BM103=\"\"),\"\",IF(BI103=\"\",0,(BI103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM103=\"\",0,(BM103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.9722605305104},{"$f":"IF(AND(BJ103=\"\",BN103=\"\"),\"\",IF(BJ103=\"\",0,(BJ103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN103=\"\",0,(BN103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31949982990371961},{"$f":"IF(AND(BK103=\"\",BO103=\"\"),\"\",IF(BK103=\"\",0,(BK103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO103=\"\",0,(BO103*VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3436618480086303E-3}]
[null,2087,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":48.579757513454709},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":10.323986479396575},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11760244906818564},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7887155772605879E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":64.668533142487377},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2718684016263033},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.9197956986990248E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0288437618576285E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D104=\"\",H104=\"\",L104=\"\"),\"\",IF(D104=\"\",0,(D104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H104=\"\",0,(H104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L104=\"\",0,(L104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.476190775225394},{"$f":"IF(AND(E104=\"\",I104=\"\",M104=\"\"),\"\",IF(E104=\"\",0,(E104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I104=\"\",0,(I104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M104=\"\",0,(M104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5225993641322679},{"$f":"IF(AND(F104=\"\",J104=\"\",N104=\"\"),\"\",IF(F104=\"\",0,(F104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J104=\"\",0,(J104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N104=\"\",0,(N104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.13095517753485E-2},{"$f":"IF(AND(G104=\"\",K104=\"\",O104=\"\"),\"\",IF(G104=\"\",0,(G104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K104=\"\",0,(K104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O104=\"\",0,(O104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4384606709253803E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":37.011214523896925},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":20.753746658531188},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32576570055372361},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1038070688028303E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":54.048600793034836},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":13.209698299795329},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19057390584811731},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6134053316783205E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T104=\"\",X104=\"\",AB104=\"\"),\"\",IF(T104=\"\",0,(T104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X104=\"\",0,(X104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB104=\"\",0,(AB104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.090661006386796},{"$f":"IF(AND(U104=\"\",Y104=\"\",AC104=\"\"),\"\",IF(U104=\"\",0,(U104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y104=\"\",0,(Y104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC104=\"\",0,(AC104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5462581022700697},{"$f":"IF(AND(V104=\"\",Z104=\"\",AD104=\"\"),\"\",IF(V104=\"\",0,(V104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z104=\"\",0,(Z104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD104=\"\",0,(AD104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0155527872584653E-2},{"$f":"IF(AND(W104=\"\",AA104=\"\",AE104=\"\"),\"\",IF(W104=\"\",0,(W104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA104=\"\",0,(AA104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE104=\"\",0,(AE104*VLOOKUP('A1.3.12'!$B104,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.844172182289082E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":258.06373382118625},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":13.692140500852394},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.8966878475055559E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":1.080877105653563E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ104=\"\",AN104=\"\"),\"\",IF(AJ104=\"\",0,(AJ104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN104=\"\",0,(AN104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":258.06373382118625},{"$f":"IF(AND(AK104=\"\",AO104=\"\"),\"\",IF(AK104=\"\",0,(AK104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO104=\"\",0,(AO104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.692140500852394},{"$f":"IF(AND(AL104=\"\",AP104=\"\"),\"\",IF(AL104=\"\",0,(AL104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP104=\"\",0,(AP104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.8966878475055559E-2},{"$f":"IF(AND(AM104=\"\",AQ104=\"\"),\"\",IF(AM104=\"\",0,(AM104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ104=\"\",0,(AQ104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.080877105653563E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":461.74485275640882},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":23.979228370103574},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15887500254382222},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":9.469610805129024E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV104=\"\",AZ104=\"\"),\"\",IF(AV104=\"\",0,(AV104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ104=\"\",0,(AZ104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.74485275640882},{"$f":"IF(AND(AW104=\"\",BA104=\"\"),\"\",IF(AW104=\"\",0,(AW104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA104=\"\",0,(BA104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.979228370103574},{"$f":"IF(AND(AX104=\"\",BB104=\"\"),\"\",IF(AX104=\"\",0,(AX104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB104=\"\",0,(BB104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15887500254382222},{"$f":"IF(AND(AY104=\"\",BC104=\"\"),\"\",IF(AY104=\"\",0,(AY104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC104=\"\",0,(BC104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.469610805129024E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":389.50882471276981},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":34.224952719326119},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37199473160988017},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7287334093323611E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B104,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B104,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH104=\"\",BL104=\"\"),\"\",IF(BH104=\"\",0,(BH104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL104=\"\",0,(BL104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.69228463408456},{"$f":"IF(AND(BI104=\"\",BM104=\"\"),\"\",IF(BI104=\"\",0,(BI104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM104=\"\",0,(BM104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.985432103499853},{"$f":"IF(AND(BJ104=\"\",BN104=\"\"),\"\",IF(BJ104=\"\",0,(BJ104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN104=\"\",0,(BN104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31964299316238859},{"$f":"IF(AND(BK104=\"\",BO104=\"\"),\"\",IF(BK104=\"\",0,(BK104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO104=\"\",0,(BO104*VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3447120090289986E-3}]
[null,2088,null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":48.601707367768931},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":10.328651179484918},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11765558553399297},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":7.792234762636687E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":64.697523165481357},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2760248540011876},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.9237943216743928E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0319946968236098E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D105=\"\",H105=\"\",L105=\"\"),\"\",IF(D105=\"\",0,(D105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H105=\"\",0,(H105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L105=\"\",0,(L105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4804668649737351},{"$f":"IF(AND(E105=\"\",I105=\"\",M105=\"\"),\"\",IF(E105=\"\",0,(E105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I105=\"\",0,(I105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M105=\"\",0,(M105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5234595784444149},{"$f":"IF(AND(F105=\"\",J105=\"\",N105=\"\"),\"\",IF(F105=\"\",0,(F105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J105=\"\",0,(J105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N105=\"\",0,(N105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1319172442752797E-2},{"$f":"IF(AND(G105=\"\",K105=\"\",O105=\"\"),\"\",IF(G105=\"\",0,(G105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K105=\"\",0,(K105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O105=\"\",0,(O105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4391100092597868E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":37.027937348554225},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":20.763123850574658},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32591289168916193},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1047576346563683E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":54.07283004493901},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":13.215620027702949},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.19065933753558761},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6141285993232031E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T105=\"\",X105=\"\",AB105=\"\"),\"\",IF(T105=\"\",0,(T105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X105=\"\",0,(X105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB105=\"\",0,(AB105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.099220999636348},{"$f":"IF(AND(U105=\"\",Y105=\"\",AC105=\"\"),\"\",IF(U105=\"\",0,(U105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y105=\"\",0,(Y105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC105=\"\",0,(AC105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.548427204229645},{"$f":"IF(AND(V105=\"\",Z105=\"\",AD105=\"\"),\"\",IF(V105=\"\",0,(V105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z105=\"\",0,(Z105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD105=\"\",0,(AD105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.0186994450536985E-2},{"$f":"IF(AND(W105=\"\",AA105=\"\",AE105=\"\"),\"\",IF(W105=\"\",0,(W105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA105=\"\",0,(AA105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE105=\"\",0,(AE105*VLOOKUP('A1.3.12'!$B105,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8467931307054188E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":258.17942027971321},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":13.698278501030657},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.9011243979315766E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0813616481446927E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ105=\"\",AN105=\"\"),\"\",IF(AJ105=\"\",0,(AJ105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN105=\"\",0,(AN105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":258.17942027971321},{"$f":"IF(AND(AK105=\"\",AO105=\"\"),\"\",IF(AK105=\"\",0,(AK105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO105=\"\",0,(AO105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.698278501030657},{"$f":"IF(AND(AL105=\"\",AP105=\"\"),\"\",IF(AL105=\"\",0,(AL105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP105=\"\",0,(AP105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.9011243979315766E-2},{"$f":"IF(AND(AM105=\"\",AQ105=\"\"),\"\",IF(AM105=\"\",0,(AM105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ105=\"\",0,(AQ105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0813616481446927E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":461.95184668758816},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":23.989977931722603},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1589462240444981},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":9.4738559027312825E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV105=\"\",AZ105=\"\"),\"\",IF(AV105=\"\",0,(AV105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ105=\"\",0,(AZ105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":461.95184668758816},{"$f":"IF(AND(AW105=\"\",BA105=\"\"),\"\",IF(AW105=\"\",0,(AW105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA105=\"\",0,(BA105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":23.989977931722603},{"$f":"IF(AND(AX105=\"\",BB105=\"\"),\"\",IF(AX105=\"\",0,(AX105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB105=\"\",0,(BB105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.1589462240444981},{"$f":"IF(AND(AY105=\"\",BC105=\"\"),\"\",IF(AY105=\"\",0,(AY105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC105=\"\",0,(BC105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.4738559027312825E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":389.68343621601673},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":34.240295299683019},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37216149178363034},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7299566633700971E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B105,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B105,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH105=\"\",BL105=\"\"),\"\",IF(BH105=\"\",0,(BH105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL105=\"\",0,(BL105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.84232262870046},{"$f":"IF(AND(BI105=\"\",BM105=\"\"),\"\",IF(BI105=\"\",0,(BI105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM105=\"\",0,(BM105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":31.998615484584018},{"$f":"IF(AND(BJ105=\"\",BN105=\"\"),\"\",IF(BJ105=\"\",0,(BJ105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN105=\"\",0,(BN105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.31978628476452259},{"$f":"IF(AND(BK105=\"\",BO105=\"\"),\"\",IF(BK105=\"\",0,(BK105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO105=\"\",0,(BO105*VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3457631115011432E-3}]
[null,{"$f":"B105+1","v":2089},null,{"$f":"IF('A1.3.8'!D$27=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,D$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,D$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":48.623676899760099},{"$f":"IF('A1.3.8'!E$27=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,E$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,E$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":10.333320061398805},{"$f":"IF('A1.3.8'!F$27=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,F$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,F$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.11770876963575239},{"$f":"IF('A1.3.8'!G$27=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,G$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,G$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":7.7957571029035639E-4},{"$f":"IF('A1.3.8'!D$28=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,H$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,H$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":64.726539177545675},{"$f":"IF('A1.3.8'!E$28=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,I$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,I$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":9.2801850325660471},{"$f":"IF('A1.3.8'!F$28=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,J$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,J$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":-8.9277965293483225E-2},{"$f":"IF('A1.3.8'!G$28=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,K$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,K$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":7.0351484565500417E-4},{"$f":"IF('A1.3.8'!D$36=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,L$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,L$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$36=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,M$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,M$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":3.2191270813151034},{"$f":"IF('A1.3.8'!F$36=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,N$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,N$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$36=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,O$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,O$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(D106=\"\",H106=\"\",L106=\"\"),\"\",IF(D106=\"\",0,(D106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(H106=\"\",0,(H106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(L106=\"\",0,(L106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":9.4847467881649532},{"$f":"IF(AND(E106=\"\",I106=\"\",M106=\"\"),\"\",IF(E106=\"\",0,(E106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(I106=\"\",0,(I106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(M106=\"\",0,(M106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":4.5243205639242934},{"$f":"IF(AND(F106=\"\",J106=\"\",N106=\"\"),\"\",IF(F106=\"\",0,(F106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(J106=\"\",0,(J106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(N106=\"\",0,(N106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":-2.1328801734924376E-2},{"$f":"IF(AND(G106=\"\",K106=\"\",O106=\"\"),\"\",IF(G106=\"\",0,(G106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)))+IF(K106=\"\",0,(K106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)))+IF(O106=\"\",0,(O106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE))))","v":1.4397599297151403E-4},{"$f":"IF('A1.3.8'!D$29=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,T$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,T$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":37.044675164943897},{"$f":"IF('A1.3.8'!E$29=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,U$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,U$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":20.772509449113823},{"$f":"IF('A1.3.8'!F$29=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,V$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,V$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":-0.32606021477898917},{"$f":"IF('A1.3.8'!G$29=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,W$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,3,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,W$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,3,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,8,))))","v":2.1057090526762816E-3},{"$f":"IF('A1.3.8'!D$30=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,X$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,X$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":54.097081017961926},{"$f":"IF('A1.3.8'!E$30=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,Y$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,Y$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":13.221547064340509},{"$f":"IF('A1.3.8'!F$30=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,Z$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,Z$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.1907448458111356},{"$f":"IF('A1.3.8'!G$30=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AA$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AA$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":1.6148525153654217E-3},{"$f":"IF('A1.3.8'!D$37=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AB$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AB$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$37=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AC$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AC$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":5.7770213607510268},{"$f":"IF('A1.3.8'!F$37=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AD$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AD$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$37=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AE$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AE$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(T106=\"\",X106=\"\",AB106=\"\"),\"\",IF(T106=\"\",0,(T106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(X106=\"\",0,(X106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AB106=\"\",0,(AB106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":19.10778866677655},{"$f":"IF(AND(U106=\"\",Y106=\"\",AC106=\"\"),\"\",IF(U106=\"\",0,(U106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Y106=\"\",0,(Y106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AC106=\"\",0,(AC106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":8.5505982507528167},{"$f":"IF(AND(V106=\"\",Z106=\"\",AD106=\"\"),\"\",IF(V106=\"\",0,(V106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(Z106=\"\",0,(Z106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AD106=\"\",0,(AD106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":-7.021848923774969E-2},{"$f":"IF(AND(W106=\"\",AA106=\"\",AE106=\"\"),\"\",IF(W106=\"\",0,(W106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,6,TRUE))) + IF(AA106=\"\",0,(AA106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,7,TRUE))) + IF(AE106=\"\",0,(AE106*VLOOKUP('A1.3.12'!$B106,'A1.3.9'!$B$26:$O$72,8,TRUE))))","v":5.8494164287581352E-4},{"$f":"IF('A1.3.8'!D$31=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AJ$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AJ$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":258.2952104492137},{"$f":"IF('A1.3.8'!E$31=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AK$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AK$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":13.70442200382333},{"$f":"IF('A1.3.8'!F$31=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AL$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AL$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":-9.905564925650788E-2},{"$f":"IF('A1.3.8'!G$31=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AM$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AM$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":1.0818466250200546E-3},{"$f":"IF('A1.3.8'!D$38=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AN$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AN$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$38=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AO$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AO$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$38=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AP$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AP$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$38=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AQ$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AQ$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AJ106=\"\",AN106=\"\"),\"\",IF(AJ106=\"\",0,(AJ106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AN106=\"\",0,(AN106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":258.2952104492137},{"$f":"IF(AND(AK106=\"\",AO106=\"\"),\"\",IF(AK106=\"\",0,(AK106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AO106=\"\",0,(AO106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":13.70442200382333},{"$f":"IF(AND(AL106=\"\",AP106=\"\"),\"\",IF(AL106=\"\",0,(AL106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AP106=\"\",0,(AP106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":-9.905564925650788E-2},{"$f":"IF(AND(AM106=\"\",AQ106=\"\"),\"\",IF(AM106=\"\",0,(AM106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,9,TRUE))) + IF(AQ106=\"\",0,(AQ106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,10,TRUE))))","v":1.0818466250200546E-3},{"$f":"IF('A1.3.8'!D$32=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AV$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AV$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":462.15902618536171},{"$f":"IF('A1.3.8'!E$32=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AW$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AW$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":24.000737130143676},{"$f":"IF('A1.3.8'!F$32=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AX$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AX$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.15901750939405707},{"$f":"IF('A1.3.8'!G$32=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AY$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AY$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":9.47810480599248E-4},{"$f":"IF('A1.3.8'!D$39=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AZ$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,AZ$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$39=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BA$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BA$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!F$39=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BB$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BB$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$39=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BC$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BC$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(AV106=\"\",AZ106=\"\"),\"\",IF(AV106=\"\",0,(AV106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(AZ106=\"\",0,(AZ106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":462.15902618536171},{"$f":"IF(AND(AW106=\"\",BA106=\"\"),\"\",IF(AW106=\"\",0,(AW106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BA106=\"\",0,(BA106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":24.000737130143676},{"$f":"IF(AND(AX106=\"\",BB106=\"\"),\"\",IF(AX106=\"\",0,(AX106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BB106=\"\",0,(BB106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":-0.15901750939405707},{"$f":"IF(AND(AY106=\"\",BC106=\"\"),\"\",IF(AY106=\"\",0,(AY106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,11,TRUE))) + IF(BC106=\"\",0,(BC106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,12,TRUE))))","v":9.47810480599248E-4},{"$f":"IF('A1.3.8'!D$33=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BH$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BH$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":389.85820425555335},{"$f":"IF('A1.3.8'!E$33=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BI$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BI$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":34.255651634406377},{"$f":"IF('A1.3.8'!F$33=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BJ$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BJ$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":-0.37232840145508478},{"$f":"IF('A1.3.8'!G$33=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BK$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,4,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BK$22,)*(VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,4,)+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,9,))))","v":2.7311810140346008E-3},{"$f":"IF('A1.3.8'!D$40=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BL$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BL$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!E$40=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BM$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AQ$105,BM$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":18.311634554072299},{"$f":"IF('A1.3.8'!F$40=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BN$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BN$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF('A1.3.8'!G$40=\"\",\"\",IF(OR(VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BO$22,)=\"\",VLOOKUP($B106,'A1.3.7'!$B$28:$H$118,6,)=\"\"),\"\",VLOOKUP($B106,'A1.3.11'!$B$26:$AM$105,BO$22,)*VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,6,)))","v":""},{"$f":"IF(AND(BH106=\"\",BL106=\"\"),\"\",IF(BH106=\"\",0,(BH106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BL106=\"\",0,(BL106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":334.99249512986694},{"$f":"IF(AND(BI106=\"\",BM106=\"\"),\"\",IF(BI106=\"\",0,(BI106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BM106=\"\",0,(BM106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":32.011810684348639},{"$f":"IF(AND(BJ106=\"\",BN106=\"\"),\"\",IF(BJ106=\"\",0,(BJ106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BN106=\"\",0,(BN106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":-0.3199297048251793},{"$f":"IF(AND(BK106=\"\",BO106=\"\"),\"\",IF(BK106=\"\",0,(BK106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,13,TRUE))) + IF(BO106=\"\",0,(BO106*VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,14,TRUE))))","v":2.3468151562690588E-3}]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.13","index":41,"n_rows":109,"n_cols":35,"rows_kept":109,"cut":false,"hidden":false,"merged":[[20,0,20,1],[17,0,17,1],[18,0,18,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[0,3,0,18],[0,19,0,34],[5,4,5,18],[6,0,6,1],[7,0,7,1]]}
[]
[]
["TAG Table A 1.3.13"]
["Fuel cost parameters - Non-Work"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"1 Electric cars are treated as not existing before 2011. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Fuel costs are estimated using a function of the form:",null,null,null,{"$f":"'Fuel consumption'!I7","v":"L = a/v + b + c.v + d.v2"}]
["Links:",null,null,null,"Where:"]
["Contents",null,null,null,"L = costs, expressed in pence per kilometre;"]
["TAG Unit 3.5.6",null,null,null,"v = average speed in kilometres per hour; and"]
["TAG Unit A 1.3",null,null,null,"a, b, c, d are parameters defined for each vehicle category."]
["Parameters:",null,null,null,"Other types of electric vehicle are included for future use, but no data exist at present."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"This table adds the fuel cost and duty in Table A 1.3.7, multiplies by the parameters in Table A 1.3.8, adjusts for forecast fuel efficiency from Table A 1.3.10, then adds VAT."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010},null,null,"Table A 1.3.7 has already adjusted for deflators, so these are automatically included here."]
[null,null,null,null,"Values for average vehicles are calculated using the proportions of vehicle kilometres in Table A 1.3.9."]
["Sheet Navigation:",null,null,null,"Multiplies forecast work parameters in A 1.3.12 by forecast duty rates in Table A 1.3.7 for years where this exists."]
["Cars",null,null,null,"This feeds into hidden tab 'Car speeds'."]
["LGV",null,null,null,"Data Book source worksheets: Fuel consumption, A 1.3.7, A 1.3.9 and A 1.3.12."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Tables 10a, 10b and 14)"]
[]
[]
["Table A 1.3.13:",null,null,{"$f":"CONCATENATE(\"Average Vehicle Fuel / Energy Cost Formulae Parameter Values (p, \",$B$14,\" prices): Non-Work (Including VAT)\")","v":"Average Vehicle Fuel / Energy Cost Formulae Parameter Values (p, 2023 prices): Non-Work (Including VAT)"}]
[null,null,null,"Cars",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGV"]
[null,null,null,"Petrol Car",null,null,null,"Diesel Car",null,null,null,"Electric Car1",null,null,null,"Average Car",null,null,null,"Petrol LGV",null,null,null,"Diesel LGV",null,null,null,"Electric LGV",null,null,null,"Average LGV"]
[null,"Year",null,"a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d","a","b","c","d"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF('A1.3.12'!D27=\"\",\"\",'A1.3.12'!D27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":77.602589995998272},{"$f":"IF('A1.3.12'!E27=\"\",\"\",'A1.3.12'!E27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":16.491809158638752},{"$f":"IF('A1.3.12'!F27=\"\",\"\",'A1.3.12'!F27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.18786126371742509},{"$f":"IF('A1.3.12'!G27=\"\",\"\",'A1.3.12'!G27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.2441900340284661E-3},{"$f":"IF('A1.3.12'!H27=\"\",\"\",'A1.3.12'!H27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":83.190095758271553},{"$f":"IF('A1.3.12'!I27=\"\",\"\",'A1.3.12'!I27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.927402443007018},{"$f":"IF('A1.3.12'!J27=\"\",\"\",'A1.3.12'!J27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.11474493424553484},{"$f":"IF('A1.3.12'!K27=\"\",\"\",'A1.3.12'!K27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.0419583869406895E-4},{"$f":"IF('A1.3.12'!L27=\"\",\"\",'A1.3.12'!L27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M27=\"\",\"\",'A1.3.12'!M27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.8208758802050395},{"$f":"IF('A1.3.12'!N27=\"\",\"\",'A1.3.12'!N27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O27=\"\",\"\",'A1.3.12'!O27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D27=\"\",H27=\"\",L27=\"\"),\"\",IF(D27=\"\",0,D27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H27=\"\",0,H27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L27=\"\",0,L27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":79.801637662318399},{"$f":"IF(AND(E27=\"\",I27=\"\",M27=\"\"),\"\",IF(E27=\"\",0,E27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I27=\"\",0,I27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M27=\"\",0,M27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":14.690023283880631},{"$f":"IF(AND(F27=\"\",J27=\"\",N27=\"\"),\"\",IF(F27=\"\",0,F27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J27=\"\",0,J27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N27=\"\",0,N27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.15899989957407112},{"$f":"IF(AND(G27=\"\",K27=\"\",O27=\"\"),\"\",IF(G27=\"\",0,G27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K27=\"\",0,K27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O27=\"\",0,O27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.1099571232705964E-3},{"$f":"IF('A1.3.12'!T27=\"\",\"\",'A1.3.12'!T27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.038985374159843},{"$f":"IF('A1.3.12'!U27=\"\",\"\",'A1.3.12'!U27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":31.984161215532545},{"$f":"IF('A1.3.12'!V27=\"\",\"\",'A1.3.12'!V27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.50204634644695079},{"$f":"IF('A1.3.12'!W27=\"\",\"\",'A1.3.12'!W27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.2422340680017215E-3},{"$f":"IF('A1.3.12'!X27=\"\",\"\",'A1.3.12'!X27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.361775371542294},{"$f":"IF('A1.3.12'!Y27=\"\",\"\",'A1.3.12'!Y27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":18.907533175702564},{"$f":"IF('A1.3.12'!Z27=\"\",\"\",'A1.3.12'!Z27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.27277552942313033},{"$f":"IF('A1.3.12'!AA27=\"\",\"\",'A1.3.12'!AA27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.309327143000374E-3},{"$f":"IF('A1.3.12'!AB27=\"\",\"\",'A1.3.12'!AB27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC27=\"\",\"\",'A1.3.12'!AC27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.3891411856073335},{"$f":"IF('A1.3.12'!AD27=\"\",\"\",'A1.3.12'!AD27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE27=\"\",\"\",'A1.3.12'!AE27*(1+VLOOKUP($B27,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T27=\"\",X27=\"\",AB27=\"\"),\"\",IF(T27=\"\",0,T27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X27=\"\",0,X27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB27=\"\",0,AB27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":76.570427239914025},{"$f":"IF(AND(U27=\"\",Y27=\"\",AC27=\"\"),\"\",IF(U27=\"\",0,U27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y27=\"\",0,Y27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC27=\"\",0,AC27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":19.354198348441724},{"$f":"IF(AND(V27=\"\",Z27=\"\",AD27=\"\"),\"\",IF(V27=\"\",0,V27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z27=\"\",0,Z27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD27=\"\",0,AD27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.28058920178394409},{"$f":"IF(AND(W27=\"\",AA27=\"\",AE27=\"\"),\"\",IF(W27=\"\",0,W27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA27=\"\",0,AA27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE27=\"\",0,AE27 * VLOOKUP($B27,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.3399548368527819E-3}]
[null,{"$f":"B27+1","v":2011},null,{"$f":"IF('A1.3.12'!D28=\"\",\"\",'A1.3.12'!D28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":85.946688711329656},{"$f":"IF('A1.3.12'!E28=\"\",\"\",'A1.3.12'!E28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":18.265065484506017},{"$f":"IF('A1.3.12'!F28=\"\",\"\",'A1.3.12'!F28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.20806075614835981},{"$f":"IF('A1.3.12'!G28=\"\",\"\",'A1.3.12'!G28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.3779696471199927E-3},{"$f":"IF('A1.3.12'!H28=\"\",\"\",'A1.3.12'!H28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":93.986147758938174},{"$f":"IF('A1.3.12'!I28=\"\",\"\",'A1.3.12'!I28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":13.475289313840181},{"$f":"IF('A1.3.12'!J28=\"\",\"\",'A1.3.12'!J28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.12963603715431704},{"$f":"IF('A1.3.12'!K28=\"\",\"\",'A1.3.12'!K28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.0215384767130536E-3},{"$f":"IF('A1.3.12'!L28=\"\",\"\",'A1.3.12'!L28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M28=\"\",\"\",'A1.3.12'!M28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.0715977768338094},{"$f":"IF('A1.3.12'!N28=\"\",\"\",'A1.3.12'!N28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O28=\"\",\"\",'A1.3.12'!O28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D28=\"\",H28=\"\",L28=\"\"),\"\",IF(D28=\"\",0,D28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H28=\"\",0,H28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L28=\"\",0,L28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":89.280815869421389},{"$f":"IF(AND(E28=\"\",I28=\"\",M28=\"\"),\"\",IF(E28=\"\",0,E28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I28=\"\",0,I28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M28=\"\",0,M28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":16.270747305066411},{"$f":"IF(AND(F28=\"\",J28=\"\",N28=\"\"),\"\",IF(F28=\"\",0,F28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J28=\"\",0,J28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N28=\"\",0,N28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.17541002208529366},{"$f":"IF(AND(G28=\"\",K28=\"\",O28=\"\"),\"\",IF(G28=\"\",0,G28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K28=\"\",0,K28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O28=\"\",0,O28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.2295236549585348E-3},{"$f":"IF('A1.3.12'!T28=\"\",\"\",'A1.3.12'!T28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":63.756401621084088},{"$f":"IF('A1.3.12'!U28=\"\",\"\",'A1.3.12'!U28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":35.750899399672754},{"$f":"IF('A1.3.12'!V28=\"\",\"\",'A1.3.12'!V28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.56117177201701218},{"$f":"IF('A1.3.12'!W28=\"\",\"\",'A1.3.12'!W28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.6240682759887495E-3},{"$f":"IF('A1.3.12'!X28=\"\",\"\",'A1.3.12'!X28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":88.064222671057166},{"$f":"IF('A1.3.12'!Y28=\"\",\"\",'A1.3.12'!Y28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":21.52325491172704},{"$f":"IF('A1.3.12'!Z28=\"\",\"\",'A1.3.12'!Z28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.3105120693904152},{"$f":"IF('A1.3.12'!AA28=\"\",\"\",'A1.3.12'!AA28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.6288060061288483E-3},{"$f":"IF('A1.3.12'!AB28=\"\",\"\",'A1.3.12'!AB28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC28=\"\",\"\",'A1.3.12'!AC28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.6772245603066072},{"$f":"IF('A1.3.12'!AD28=\"\",\"\",'A1.3.12'!AD28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE28=\"\",\"\",'A1.3.12'!AE28*(1+VLOOKUP($B28,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T28=\"\",X28=\"\",AB28=\"\"),\"\",IF(T28=\"\",0,T28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X28=\"\",0,X28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB28=\"\",0,AB28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":87.210276802603786},{"$f":"IF(AND(U28=\"\",Y28=\"\",AC28=\"\"),\"\",IF(U28=\"\",0,U28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y28=\"\",0,Y28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC28=\"\",0,AC28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":21.958704167395776},{"$f":"IF(AND(V28=\"\",Z28=\"\",AD28=\"\"),\"\",IF(V28=\"\",0,V28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z28=\"\",0,Z28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD28=\"\",0,AD28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.31817088261757936},{"$f":"IF(AND(W28=\"\",AA28=\"\",AE28=\"\"),\"\",IF(W28=\"\",0,W28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA28=\"\",0,AA28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE28=\"\",0,AE28 * VLOOKUP($B28,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.6579020307230341E-3}]
[null,{"$f":"B28+1","v":2012},null,{"$f":"IF('A1.3.12'!D29=\"\",\"\",'A1.3.12'!D29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":85.39089643749827},{"$f":"IF('A1.3.12'!E29=\"\",\"\",'A1.3.12'!E29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":18.146950610861392},{"$f":"IF('A1.3.12'!F29=\"\",\"\",'A1.3.12'!F29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.20671528766680877},{"$f":"IF('A1.3.12'!G29=\"\",\"\",'A1.3.12'!G29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.3690587176248988E-3},{"$f":"IF('A1.3.12'!H29=\"\",\"\",'A1.3.12'!H29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":93.904348850314335},{"$f":"IF('A1.3.12'!I29=\"\",\"\",'A1.3.12'!I29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":13.463561373228233},{"$f":"IF('A1.3.12'!J29=\"\",\"\",'A1.3.12'!J29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.12952321109845252},{"$f":"IF('A1.3.12'!K29=\"\",\"\",'A1.3.12'!K29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.0206494017322735E-3},{"$f":"IF('A1.3.12'!L29=\"\",\"\",'A1.3.12'!L29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M29=\"\",\"\",'A1.3.12'!M29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.2303081267575244},{"$f":"IF('A1.3.12'!N29=\"\",\"\",'A1.3.12'!N29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O29=\"\",\"\",'A1.3.12'!O29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D29=\"\",H29=\"\",L29=\"\"),\"\",IF(D29=\"\",0,D29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H29=\"\",0,H29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L29=\"\",0,L29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":89.094463457001979},{"$f":"IF(AND(E29=\"\",I29=\"\",M29=\"\"),\"\",IF(E29=\"\",0,E29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I29=\"\",0,I29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M29=\"\",0,M29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":16.097262211178649},{"$f":"IF(AND(F29=\"\",J29=\"\",N29=\"\"),\"\",IF(F29=\"\",0,F29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J29=\"\",0,J29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N29=\"\",0,N29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.17293673306991006},{"$f":"IF(AND(G29=\"\",K29=\"\",O29=\"\"),\"\",IF(G29=\"\",0,G29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K29=\"\",0,K29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O29=\"\",0,O29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.2165099178404267E-3},{"$f":"IF('A1.3.12'!T29=\"\",\"\",'A1.3.12'!T29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":64.028484256222754},{"$f":"IF('A1.3.12'!U29=\"\",\"\",'A1.3.12'!U29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":35.903467591570582},{"$f":"IF('A1.3.12'!V29=\"\",\"\",'A1.3.12'!V29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.56356659184080438},{"$f":"IF('A1.3.12'!W29=\"\",\"\",'A1.3.12'!W29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.6395341119108233E-3},{"$f":"IF('A1.3.12'!X29=\"\",\"\",'A1.3.12'!X29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":88.399518198489815},{"$f":"IF('A1.3.12'!Y29=\"\",\"\",'A1.3.12'!Y29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":21.605202505072075},{"$f":"IF('A1.3.12'!Z29=\"\",\"\",'A1.3.12'!Z29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.31169431235949646},{"$f":"IF('A1.3.12'!AA29=\"\",\"\",'A1.3.12'!AA29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.6388149163265279E-3},{"$f":"IF('A1.3.12'!AB29=\"\",\"\",'A1.3.12'!AB29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC29=\"\",\"\",'A1.3.12'!AC29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.8590737423269426},{"$f":"IF('A1.3.12'!AD29=\"\",\"\",'A1.3.12'!AD29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE29=\"\",\"\",'A1.3.12'!AE29*(1+VLOOKUP($B29,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T29=\"\",X29=\"\",AB29=\"\"),\"\",IF(T29=\"\",0,T29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X29=\"\",0,X29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB29=\"\",0,AB29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":87.598503964421127},{"$f":"IF(AND(U29=\"\",Y29=\"\",AC29=\"\"),\"\",IF(U29=\"\",0,U29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y29=\"\",0,Y29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC29=\"\",0,AC29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.005051033493842},{"$f":"IF(AND(V29=\"\",Z29=\"\",AD29=\"\"),\"\",IF(V29=\"\",0,V29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z29=\"\",0,Z29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD29=\"\",0,AD29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.31872088779272867},{"$f":"IF(AND(W29=\"\",AA29=\"\",AE29=\"\"),\"\",IF(W29=\"\",0,W29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA29=\"\",0,AA29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE29=\"\",0,AE29 * VLOOKUP($B29,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.6653016127067752E-3}]
[null,2013,null,{"$f":"IF('A1.3.12'!D30=\"\",\"\",'A1.3.12'!D30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":82.024460555913166},{"$f":"IF('A1.3.12'!E30=\"\",\"\",'A1.3.12'!E30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":17.431528379377131},{"$f":"IF('A1.3.12'!F30=\"\",\"\",'A1.3.12'!F30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.19856578004121439},{"$f":"IF('A1.3.12'!G30=\"\",\"\",'A1.3.12'!G30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.3150851843410224E-3},{"$f":"IF('A1.3.12'!H30=\"\",\"\",'A1.3.12'!H30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":90.301562070136256},{"$f":"IF('A1.3.12'!I30=\"\",\"\",'A1.3.12'!I30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":12.947010845766476},{"$f":"IF('A1.3.12'!J30=\"\",\"\",'A1.3.12'!J30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.12455385112327648},{"$f":"IF('A1.3.12'!K30=\"\",\"\",'A1.3.12'!K30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.8149059581137637E-4},{"$f":"IF('A1.3.12'!L30=\"\",\"\",'A1.3.12'!L30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M30=\"\",\"\",'A1.3.12'!M30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.4211767474260446},{"$f":"IF('A1.3.12'!N30=\"\",\"\",'A1.3.12'!N30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O30=\"\",\"\",'A1.3.12'!O30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D30=\"\",H30=\"\",L30=\"\"),\"\",IF(D30=\"\",0,D30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H30=\"\",0,H30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L30=\"\",0,L30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":85.787083613444111},{"$f":"IF(AND(E30=\"\",I30=\"\",M30=\"\"),\"\",IF(E30=\"\",0,E30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I30=\"\",0,I30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M30=\"\",0,M30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":15.375164615612439},{"$f":"IF(AND(F30=\"\",J30=\"\",N30=\"\"),\"\",IF(F30=\"\",0,F30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J30=\"\",0,J30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N30=\"\",0,N30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.16463283865042738},{"$f":"IF(AND(G30=\"\",K30=\"\",O30=\"\"),\"\",IF(G30=\"\",0,G30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K30=\"\",0,K30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O30=\"\",0,O30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.1620089451705271E-3},{"$f":"IF('A1.3.12'!T30=\"\",\"\",'A1.3.12'!T30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":62.152605145333489},{"$f":"IF('A1.3.12'!U30=\"\",\"\",'A1.3.12'!U30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":34.851583174097883},{"$f":"IF('A1.3.12'!V30=\"\",\"\",'A1.3.12'!V30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.54705545918617682},{"$f":"IF('A1.3.12'!W30=\"\",\"\",'A1.3.12'!W30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.5329046001675575E-3},{"$f":"IF('A1.3.12'!X30=\"\",\"\",'A1.3.12'!X30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":85.689150931390046},{"$f":"IF('A1.3.12'!Y30=\"\",\"\",'A1.3.12'!Y30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":20.942777699347179},{"$f":"IF('A1.3.12'!Z30=\"\",\"\",'A1.3.12'!Z30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.30213763061759547},{"$f":"IF('A1.3.12'!AA30=\"\",\"\",'A1.3.12'!AA30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.5579077154853792E-3},{"$f":"IF('A1.3.12'!AB30=\"\",\"\",'A1.3.12'!AB30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC30=\"\",\"\",'A1.3.12'!AC30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.0774949758786008},{"$f":"IF('A1.3.12'!AD30=\"\",\"\",'A1.3.12'!AD30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE30=\"\",\"\",'A1.3.12'!AE30*(1+VLOOKUP($B30,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T30=\"\",X30=\"\",AB30=\"\"),\"\",IF(T30=\"\",0,T30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X30=\"\",0,X30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB30=\"\",0,AB30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":84.974222497336712},{"$f":"IF(AND(U30=\"\",Y30=\"\",AC30=\"\"),\"\",IF(U30=\"\",0,U30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y30=\"\",0,Y30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC30=\"\",0,AC30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":21.299447133755251},{"$f":"IF(AND(V30=\"\",Z30=\"\",AD30=\"\"),\"\",IF(V30=\"\",0,V30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z30=\"\",0,Z30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD30=\"\",0,AD30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.30839575859071255},{"$f":"IF(AND(W30=\"\",AA30=\"\",AE30=\"\"),\"\",IF(W30=\"\",0,W30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA30=\"\",0,AA30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE30=\"\",0,AE30 * VLOOKUP($B30,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.5814798455340939E-3}]
[null,2014,null,{"$f":"IF('A1.3.12'!D31=\"\",\"\",'A1.3.12'!D31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":75.992885139830292},{"$f":"IF('A1.3.12'!E31=\"\",\"\",'A1.3.12'!E31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":16.149720765828338},{"$f":"IF('A1.3.12'!F31=\"\",\"\",'A1.3.12'!F31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.18396447124558382},{"$f":"IF('A1.3.12'!G31=\"\",\"\",'A1.3.12'!G31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.2183818910286677E-3},{"$f":"IF('A1.3.12'!H31=\"\",\"\",'A1.3.12'!H31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":84.085610731806455},{"$f":"IF('A1.3.12'!I31=\"\",\"\",'A1.3.12'!I31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":12.055797144151805},{"$f":"IF('A1.3.12'!J31=\"\",\"\",'A1.3.12'!J31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.11598012703883005},{"$f":"IF('A1.3.12'!K31=\"\",\"\",'A1.3.12'!K31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.1392921987578214E-4},{"$f":"IF('A1.3.12'!L31=\"\",\"\",'A1.3.12'!L31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M31=\"\",\"\",'A1.3.12'!M31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.5908771812128366},{"$f":"IF('A1.3.12'!N31=\"\",\"\",'A1.3.12'!N31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O31=\"\",\"\",'A1.3.12'!O31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D31=\"\",H31=\"\",L31=\"\"),\"\",IF(D31=\"\",0,D31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H31=\"\",0,H31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L31=\"\",0,L31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":79.8373956582479},{"$f":"IF(AND(E31=\"\",I31=\"\",M31=\"\"),\"\",IF(E31=\"\",0,E31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I31=\"\",0,I31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M31=\"\",0,M31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":14.171285874602745},{"$f":"IF(AND(F31=\"\",J31=\"\",N31=\"\"),\"\",IF(F31=\"\",0,F31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J31=\"\",0,J31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N31=\"\",0,N31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.15111568066909448},{"$f":"IF(AND(G31=\"\",K31=\"\",O31=\"\"),\"\",IF(G31=\"\",0,G31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K31=\"\",0,K31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O31=\"\",0,O31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.0710109526341947E-3},{"$f":"IF('A1.3.12'!T31=\"\",\"\",'A1.3.12'!T31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.580278506129936},{"$f":"IF('A1.3.12'!U31=\"\",\"\",'A1.3.12'!U31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":32.848429184009731},{"$f":"IF('A1.3.12'!V31=\"\",\"\",'A1.3.12'!V31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.51561251668356101},{"$f":"IF('A1.3.12'!W31=\"\",\"\",'A1.3.12'!W31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.3298449023892915E-3},{"$f":"IF('A1.3.12'!X31=\"\",\"\",'A1.3.12'!X31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":80.441834139316555},{"$f":"IF('A1.3.12'!Y31=\"\",\"\",'A1.3.12'!Y31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":19.660312090807814},{"$f":"IF('A1.3.12'!Z31=\"\",\"\",'A1.3.12'!Z31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.28363573340628551},{"$f":"IF('A1.3.12'!AA31=\"\",\"\",'A1.3.12'!AA31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.4012700085860816E-3},{"$f":"IF('A1.3.12'!AB31=\"\",\"\",'A1.3.12'!AB31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC31=\"\",\"\",'A1.3.12'!AC31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.2729140480407013},{"$f":"IF('A1.3.12'!AD31=\"\",\"\",'A1.3.12'!AD31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE31=\"\",\"\",'A1.3.12'!AE31*(1+VLOOKUP($B31,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T31=\"\",X31=\"\",AB31=\"\"),\"\",IF(T31=\"\",0,T31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X31=\"\",0,X31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB31=\"\",0,AB31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":79.820553255549157},{"$f":"IF(AND(U31=\"\",Y31=\"\",AC31=\"\"),\"\",IF(U31=\"\",0,U31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y31=\"\",0,Y31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC31=\"\",0,AC31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":19.960214963267454},{"$f":"IF(AND(V31=\"\",Z31=\"\",AD31=\"\"),\"\",IF(V31=\"\",0,V31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z31=\"\",0,Z31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD31=\"\",0,AD31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.28887470796331516},{"$f":"IF(AND(W31=\"\",AA31=\"\",AE31=\"\"),\"\",IF(W31=\"\",0,W31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA31=\"\",0,AA31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE31=\"\",0,AE31 * VLOOKUP($B31,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.4207342691272673E-3}]
[null,2015,null,{"$f":"IF('A1.3.12'!D32=\"\",\"\",'A1.3.12'!D32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":64.943541373933485},{"$f":"IF('A1.3.12'!E32=\"\",\"\",'A1.3.12'!E32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.801555985184269},{"$f":"IF('A1.3.12'!F32=\"\",\"\",'A1.3.12'!F32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.15721608973903015},{"$f":"IF('A1.3.12'!G32=\"\",\"\",'A1.3.12'!G32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0412295125218128E-3},{"$f":"IF('A1.3.12'!H32=\"\",\"\",'A1.3.12'!H32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":71.365430406359465},{"$f":"IF('A1.3.12'!I32=\"\",\"\",'A1.3.12'!I32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.232037855184515},{"$f":"IF('A1.3.12'!J32=\"\",\"\",'A1.3.12'!J32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.8435054614873424E-2},{"$f":"IF('A1.3.12'!K32=\"\",\"\",'A1.3.12'!K32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.7567316892558559E-4},{"$f":"IF('A1.3.12'!L32=\"\",\"\",'A1.3.12'!L32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M32=\"\",\"\",'A1.3.12'!M32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.5041436175505494},{"$f":"IF('A1.3.12'!N32=\"\",\"\",'A1.3.12'!N32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O32=\"\",\"\",'A1.3.12'!O32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D32=\"\",H32=\"\",L32=\"\"),\"\",IF(D32=\"\",0,D32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H32=\"\",0,H32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L32=\"\",0,L32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":68.056193756317043},{"$f":"IF(AND(E32=\"\",I32=\"\",M32=\"\"),\"\",IF(E32=\"\",0,E32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I32=\"\",0,I32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M32=\"\",0,M32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.014333093006854},{"$f":"IF(AND(F32=\"\",J32=\"\",N32=\"\"),\"\",IF(F32=\"\",0,F32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J32=\"\",0,J32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N32=\"\",0,N32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.12777990952533938},{"$f":"IF(AND(G32=\"\",K32=\"\",O32=\"\"),\"\",IF(G32=\"\",0,G32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K32=\"\",0,K32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O32=\"\",0,O32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.0782879116140577E-4},{"$f":"IF('A1.3.12'!T32=\"\",\"\",'A1.3.12'!T32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":49.481829339954722},{"$f":"IF('A1.3.12'!U32=\"\",\"\",'A1.3.12'!U32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":27.746545568209836},{"$f":"IF('A1.3.12'!V32=\"\",\"\",'A1.3.12'!V32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.43552969031054961},{"$f":"IF('A1.3.12'!W32=\"\",\"\",'A1.3.12'!W32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.8126670167896799E-3},{"$f":"IF('A1.3.12'!X32=\"\",\"\",'A1.3.12'!X32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.63645819884259},{"$f":"IF('A1.3.12'!Y32=\"\",\"\",'A1.3.12'!Y32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":16.775030100132856},{"$f":"IF('A1.3.12'!Z32=\"\",\"\",'A1.3.12'!Z32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.24201029685527228},{"$f":"IF('A1.3.12'!AA32=\"\",\"\",'A1.3.12'!AA32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.0488676113850387E-3},{"$f":"IF('A1.3.12'!AB32=\"\",\"\",'A1.3.12'!AB32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC32=\"\",\"\",'A1.3.12'!AC32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.189336618024555},{"$f":"IF('A1.3.12'!AD32=\"\",\"\",'A1.3.12'!AD32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE32=\"\",\"\",'A1.3.12'!AE32*(1+VLOOKUP($B32,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T32=\"\",X32=\"\",AB32=\"\"),\"\",IF(T32=\"\",0,T32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X32=\"\",0,X32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB32=\"\",0,AB32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":68.117914959371618},{"$f":"IF(AND(U32=\"\",Y32=\"\",AC32=\"\"),\"\",IF(U32=\"\",0,U32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y32=\"\",0,Y32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC32=\"\",0,AC32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":17.001950185651594},{"$f":"IF(AND(V32=\"\",Z32=\"\",AD32=\"\"),\"\",IF(V32=\"\",0,V32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z32=\"\",0,Z32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD32=\"\",0,AD32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.24596099698682802},{"$f":"IF(AND(W32=\"\",AA32=\"\",AE32=\"\"),\"\",IF(W32=\"\",0,W32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA32=\"\",0,AA32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE32=\"\",0,AE32 * VLOOKUP($B32,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.0629545398067346E-3}]
[null,2016,null,{"$f":"IF('A1.3.12'!D33=\"\",\"\",'A1.3.12'!D33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":61.58235998700372},{"$f":"IF('A1.3.12'!E33=\"\",\"\",'A1.3.12'!E33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.08725041904694},{"$f":"IF('A1.3.12'!F33=\"\",\"\",'A1.3.12'!F33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14907930225597482},{"$f":"IF('A1.3.12'!G33=\"\",\"\",'A1.3.12'!G33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.873402237184927E-4},{"$f":"IF('A1.3.12'!H33=\"\",\"\",'A1.3.12'!H33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":66.721308310269478},{"$f":"IF('A1.3.12'!I33=\"\",\"\",'A1.3.12'!I33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.5661855956140727},{"$f":"IF('A1.3.12'!J33=\"\",\"\",'A1.3.12'!J33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.202937038423474E-2},{"$f":"IF('A1.3.12'!K33=\"\",\"\",'A1.3.12'!K33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.2519605581017939E-4},{"$f":"IF('A1.3.12'!L33=\"\",\"\",'A1.3.12'!L33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M33=\"\",\"\",'A1.3.12'!M33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.3577188912136169},{"$f":"IF('A1.3.12'!N33=\"\",\"\",'A1.3.12'!N33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O33=\"\",\"\",'A1.3.12'!O33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D33=\"\",H33=\"\",L33=\"\"),\"\",IF(D33=\"\",0,D33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H33=\"\",0,H33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L33=\"\",0,L33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":64.083497328451443},{"$f":"IF(AND(E33=\"\",I33=\"\",M33=\"\"),\"\",IF(E33=\"\",0,E33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I33=\"\",0,I33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M33=\"\",0,M33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.274853443471949},{"$f":"IF(AND(F33=\"\",J33=\"\",N33=\"\"),\"\",IF(F33=\"\",0,F33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J33=\"\",0,J33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N33=\"\",0,N33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.11969929664948903},{"$f":"IF(AND(G33=\"\",K33=\"\",O33=\"\"),\"\",IF(G33=\"\",0,G33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K33=\"\",0,K33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O33=\"\",0,O33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":8.5175339554584891E-4},{"$f":"IF('A1.3.12'!T33=\"\",\"\",'A1.3.12'!T33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":47.604746734613279},{"$f":"IF('A1.3.12'!U33=\"\",\"\",'A1.3.12'!U33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":26.693986300714332},{"$f":"IF('A1.3.12'!V33=\"\",\"\",'A1.3.12'!V33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.41900796472568819},{"$f":"IF('A1.3.12'!W33=\"\",\"\",'A1.3.12'!W33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.7059690955070805E-3},{"$f":"IF('A1.3.12'!X33=\"\",\"\",'A1.3.12'!X33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.142134915604885},{"$f":"IF('A1.3.12'!Y33=\"\",\"\",'A1.3.12'!Y33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.676599173851294},{"$f":"IF('A1.3.12'!Z33=\"\",\"\",'A1.3.12'!Z33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22616343440807424},{"$f":"IF('A1.3.12'!AA33=\"\",\"\",'A1.3.12'!AA33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9147075213721966E-3},{"$f":"IF('A1.3.12'!AB33=\"\",\"\",'A1.3.12'!AB33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC33=\"\",\"\",'A1.3.12'!AC33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.0253289646220756},{"$f":"IF('A1.3.12'!AD33=\"\",\"\",'A1.3.12'!AD33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE33=\"\",\"\",'A1.3.12'!AE33*(1+VLOOKUP($B33,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T33=\"\",X33=\"\",AB33=\"\"),\"\",IF(T33=\"\",0,T33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X33=\"\",0,X33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB33=\"\",0,AB33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":63.705116279538949},{"$f":"IF(AND(U33=\"\",Y33=\"\",AC33=\"\"),\"\",IF(U33=\"\",0,U33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y33=\"\",0,Y33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC33=\"\",0,AC33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":15.883349897176336},{"$f":"IF(AND(V33=\"\",Z33=\"\",AD33=\"\"),\"\",IF(V33=\"\",0,V33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z33=\"\",0,Z33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD33=\"\",0,AD33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.22971956379761171},{"$f":"IF(AND(W33=\"\",AA33=\"\",AE33=\"\"),\"\",IF(W33=\"\",0,W33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA33=\"\",0,AA33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE33=\"\",0,AE33 * VLOOKUP($B33,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.9277387760253404E-3}]
[null,2017,null,{"$f":"IF('A1.3.12'!D34=\"\",\"\",'A1.3.12'!D34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":64.560190201891146},{"$f":"IF('A1.3.12'!E34=\"\",\"\",'A1.3.12'!E34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.720087642821099},{"$f":"IF('A1.3.12'!F34=\"\",\"\",'A1.3.12'!F34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.15628806870737202},{"$f":"IF('A1.3.12'!G34=\"\",\"\",'A1.3.12'!G34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0350833038989715E-3},{"$f":"IF('A1.3.12'!H34=\"\",\"\",'A1.3.12'!H34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":71.216787228548441},{"$f":"IF('A1.3.12'!I34=\"\",\"\",'A1.3.12'!I34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.210726099428021},{"$f":"IF('A1.3.12'!J34=\"\",\"\",'A1.3.12'!J34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.823002958745268E-2},{"$f":"IF('A1.3.12'!K34=\"\",\"\",'A1.3.12'!K34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.7405756142325107E-4},{"$f":"IF('A1.3.12'!L34=\"\",\"\",'A1.3.12'!L34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M34=\"\",\"\",'A1.3.12'!M34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.5745927581590928},{"$f":"IF('A1.3.12'!N34=\"\",\"\",'A1.3.12'!N34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O34=\"\",\"\",'A1.3.12'!O34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D34=\"\",H34=\"\",L34=\"\"),\"\",IF(D34=\"\",0,D34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H34=\"\",0,H34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L34=\"\",0,L34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":67.793972953325351},{"$f":"IF(AND(E34=\"\",I34=\"\",M34=\"\"),\"\",IF(E34=\"\",0,E34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I34=\"\",0,I34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M34=\"\",0,M34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.893819010584021},{"$f":"IF(AND(F34=\"\",J34=\"\",N34=\"\"),\"\",IF(F34=\"\",0,F34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J34=\"\",0,J34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N34=\"\",0,N34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.12606090576028278},{"$f":"IF(AND(G34=\"\",K34=\"\",O34=\"\"),\"\",IF(G34=\"\",0,G34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K34=\"\",0,K34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O34=\"\",0,O34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":8.9824905538755777E-4},{"$f":"IF('A1.3.12'!T34=\"\",\"\",'A1.3.12'!T34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":49.690548691859959},{"$f":"IF('A1.3.12'!U34=\"\",\"\",'A1.3.12'!U34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":27.863583298743567},{"$f":"IF('A1.3.12'!V34=\"\",\"\",'A1.3.12'!V34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.43736679851591881},{"$f":"IF('A1.3.12'!W34=\"\",\"\",'A1.3.12'!W34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.8245311302369886E-3},{"$f":"IF('A1.3.12'!X34=\"\",\"\",'A1.3.12'!X34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":67.916162496036833},{"$f":"IF('A1.3.12'!Y34=\"\",\"\",'A1.3.12'!Y34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":16.598986894923197},{"$f":"IF('A1.3.12'!Z34=\"\",\"\",'A1.3.12'!Z34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.23947055367163378},{"$f":"IF('A1.3.12'!AA34=\"\",\"\",'A1.3.12'!AA34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.0273660570387592E-3},{"$f":"IF('A1.3.12'!AB34=\"\",\"\",'A1.3.12'!AB34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC34=\"\",\"\",'A1.3.12'!AC34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.274999660124271},{"$f":"IF('A1.3.12'!AD34=\"\",\"\",'A1.3.12'!AD34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE34=\"\",\"\",'A1.3.12'!AE34*(1+VLOOKUP($B34,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T34=\"\",X34=\"\",AB34=\"\"),\"\",IF(T34=\"\",0,T34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X34=\"\",0,X34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB34=\"\",0,AB34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":67.4277014495635},{"$f":"IF(AND(U34=\"\",Y34=\"\",AC34=\"\"),\"\",IF(U34=\"\",0,U34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y34=\"\",0,Y34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC34=\"\",0,AC34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":16.802211642132271},{"$f":"IF(AND(V34=\"\",Z34=\"\",AD34=\"\"),\"\",IF(V34=\"\",0,V34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z34=\"\",0,Z34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD34=\"\",0,AD34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.24296582421046273},{"$f":"IF(AND(W34=\"\",AA34=\"\",AE34=\"\"),\"\",IF(W34=\"\",0,W34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA34=\"\",0,AA34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE34=\"\",0,AE34 * VLOOKUP($B34,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.039478318419503E-3}]
[null,2018,null,{"$f":"IF('A1.3.12'!D35=\"\",\"\",'A1.3.12'!D35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":66.810291995609745},{"$f":"IF('A1.3.12'!E35=\"\",\"\",'A1.3.12'!E35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":14.198270772680955},{"$f":"IF('A1.3.12'!F35=\"\",\"\",'A1.3.12'!F35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.16173514162700803},{"$f":"IF('A1.3.12'!G35=\"\",\"\",'A1.3.12'!G35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0711588295668471E-3},{"$f":"IF('A1.3.12'!H35=\"\",\"\",'A1.3.12'!H35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":75.628299000317639},{"$f":"IF('A1.3.12'!I35=\"\",\"\",'A1.3.12'!I35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.843227790937645},{"$f":"IF('A1.3.12'!J35=\"\",\"\",'A1.3.12'!J35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10431487206252253},{"$f":"IF('A1.3.12'!K35=\"\",\"\",'A1.3.12'!K35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.2200642540790402E-4},{"$f":"IF('A1.3.12'!L35=\"\",\"\",'A1.3.12'!L35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M35=\"\",\"\",'A1.3.12'!M35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.8715558118697864},{"$f":"IF('A1.3.12'!N35=\"\",\"\",'A1.3.12'!N35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O35=\"\",\"\",'A1.3.12'!O35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D35=\"\",H35=\"\",L35=\"\"),\"\",IF(D35=\"\",0,D35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H35=\"\",0,H35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L35=\"\",0,L35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":71.01405609401904},{"$f":"IF(AND(E35=\"\",I35=\"\",M35=\"\"),\"\",IF(E35=\"\",0,E35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I35=\"\",0,I35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M35=\"\",0,M35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.465063103322503},{"$f":"IF(AND(F35=\"\",J35=\"\",N35=\"\"),\"\",IF(F35=\"\",0,F35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J35=\"\",0,J35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N35=\"\",0,N35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.13206417992705957},{"$f":"IF(AND(G35=\"\",K35=\"\",O35=\"\"),\"\",IF(G35=\"\",0,G35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K35=\"\",0,K35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O35=\"\",0,O35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.4099161960950559E-4},{"$f":"IF('A1.3.12'!T35=\"\",\"\",'A1.3.12'!T35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":50.410700403929674},{"$f":"IF('A1.3.12'!U35=\"\",\"\",'A1.3.12'!U35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":28.267402691872437},{"$f":"IF('A1.3.12'!V35=\"\",\"\",'A1.3.12'!V35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.44370543749346109},{"$f":"IF('A1.3.12'!W35=\"\",\"\",'A1.3.12'!W35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.8654662976437349E-3},{"$f":"IF('A1.3.12'!X35=\"\",\"\",'A1.3.12'!X35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":71.642259570136062},{"$f":"IF('A1.3.12'!Y35=\"\",\"\",'A1.3.12'!Y35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":17.509660204914674},{"$f":"IF('A1.3.12'!Z35=\"\",\"\",'A1.3.12'!Z35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.25260867126508391},{"$f":"IF('A1.3.12'!AA35=\"\",\"\",'A1.3.12'!AA35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.1385938186735697E-3},{"$f":"IF('A1.3.12'!AB35=\"\",\"\",'A1.3.12'!AB35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC35=\"\",\"\",'A1.3.12'!AC35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.6288398663302459},{"$f":"IF('A1.3.12'!AD35=\"\",\"\",'A1.3.12'!AD35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE35=\"\",\"\",'A1.3.12'!AE35*(1+VLOOKUP($B35,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T35=\"\",X35=\"\",AB35=\"\"),\"\",IF(T35=\"\",0,T35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X35=\"\",0,X35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB35=\"\",0,AB35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":71.043700836012277},{"$f":"IF(AND(U35=\"\",Y35=\"\",AC35=\"\"),\"\",IF(U35=\"\",0,U35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y35=\"\",0,Y35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC35=\"\",0,AC35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":17.706610019904257},{"$f":"IF(AND(V35=\"\",Z35=\"\",AD35=\"\"),\"\",IF(V35=\"\",0,V35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z35=\"\",0,Z35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD35=\"\",0,AD35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.25601553843974945},{"$f":"IF(AND(W35=\"\",AA35=\"\",AE35=\"\"),\"\",IF(W35=\"\",0,W35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA35=\"\",0,AA35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE35=\"\",0,AE35 * VLOOKUP($B35,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.1489533328413312E-3}]
[null,2019,null,{"$f":"IF('A1.3.12'!D36=\"\",\"\",'A1.3.12'!D36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":64.751341067112008},{"$f":"IF('A1.3.12'!E36=\"\",\"\",'A1.3.12'!E36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.76071030232117},{"$f":"IF('A1.3.12'!F36=\"\",\"\",'A1.3.12'!F36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.15675080897290852},{"$f":"IF('A1.3.12'!G36=\"\",\"\",'A1.3.12'!G36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0381479954449106E-3},{"$f":"IF('A1.3.12'!H36=\"\",\"\",'A1.3.12'!H36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":75.018799941115518},{"$f":"IF('A1.3.12'!I36=\"\",\"\",'A1.3.12'!I36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.755840698742656},{"$f":"IF('A1.3.12'!J36=\"\",\"\",'A1.3.12'!J36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10347418389125176},{"$f":"IF('A1.3.12'!K36=\"\",\"\",'A1.3.12'!K36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.1538176044033516E-4},{"$f":"IF('A1.3.12'!L36=\"\",\"\",'A1.3.12'!L36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M36=\"\",\"\",'A1.3.12'!M36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.2135625550304594},{"$f":"IF('A1.3.12'!N36=\"\",\"\",'A1.3.12'!N36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O36=\"\",\"\",'A1.3.12'!O36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D36=\"\",H36=\"\",L36=\"\"),\"\",IF(D36=\"\",0,D36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H36=\"\",0,H36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L36=\"\",0,L36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":69.442114774525606},{"$f":"IF(AND(E36=\"\",I36=\"\",M36=\"\"),\"\",IF(E36=\"\",0,E36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I36=\"\",0,I36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M36=\"\",0,M36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.234062460182999},{"$f":"IF(AND(F36=\"\",J36=\"\",N36=\"\"),\"\",IF(F36=\"\",0,F36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J36=\"\",0,J36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N36=\"\",0,N36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.12965474397764704},{"$f":"IF(AND(G36=\"\",K36=\"\",O36=\"\"),\"\",IF(G36=\"\",0,G36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K36=\"\",0,K36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O36=\"\",0,O36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.2271005310989656E-4},{"$f":"IF('A1.3.12'!T36=\"\",\"\",'A1.3.12'!T36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":48.765183500906147},{"$f":"IF('A1.3.12'!U36=\"\",\"\",'A1.3.12'!U36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":27.344692065728811},{"$f":"IF('A1.3.12'!V36=\"\",\"\",'A1.3.12'!V36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.42922190936334959},{"$f":"IF('A1.3.12'!W36=\"\",\"\",'A1.3.12'!W36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.7719311316961206E-3},{"$f":"IF('A1.3.12'!X36=\"\",\"\",'A1.3.12'!X36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":70.585817202157216},{"$f":"IF('A1.3.12'!Y36=\"\",\"\",'A1.3.12'!Y36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":17.251461384827547},{"$f":"IF('A1.3.12'!Z36=\"\",\"\",'A1.3.12'!Z36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.24888368402369157},{"$f":"IF('A1.3.12'!AA36=\"\",\"\",'A1.3.12'!AA36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.1070579468082688E-3},{"$f":"IF('A1.3.12'!AB36=\"\",\"\",'A1.3.12'!AB36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC36=\"\",\"\",'A1.3.12'!AC36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0220626347321931},{"$f":"IF('A1.3.12'!AD36=\"\",\"\",'A1.3.12'!AD36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE36=\"\",\"\",'A1.3.12'!AE36*(1+VLOOKUP($B36,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T36=\"\",X36=\"\",AB36=\"\"),\"\",IF(T36=\"\",0,T36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X36=\"\",0,X36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB36=\"\",0,AB36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":69.890528526416546},{"$f":"IF(AND(U36=\"\",Y36=\"\",AC36=\"\"),\"\",IF(U36=\"\",0,U36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y36=\"\",0,Y36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC36=\"\",0,AC36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":17.430750042865842},{"$f":"IF(AND(V36=\"\",Z36=\"\",AD36=\"\"),\"\",IF(V36=\"\",0,V36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z36=\"\",0,Z36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD36=\"\",0,AD36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.25193065755370397},{"$f":"IF(AND(W36=\"\",AA36=\"\",AE36=\"\"),\"\",IF(W36=\"\",0,W36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA36=\"\",0,AA36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE36=\"\",0,AE36 * VLOOKUP($B36,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.1144336574034413E-3}]
[null,2020,null,{"$f":"IF('A1.3.12'!D37=\"\",\"\",'A1.3.12'!D37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":55.561691700452968},{"$f":"IF('A1.3.12'!E37=\"\",\"\",'A1.3.12'!E37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":11.80776074744727},{"$f":"IF('A1.3.12'!F37=\"\",\"\",'A1.3.12'!F37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13450439756795893},{"$f":"IF('A1.3.12'!G37=\"\",\"\",'A1.3.12'!G37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":8.908118026863599E-4},{"$f":"IF('A1.3.12'!H37=\"\",\"\",'A1.3.12'!H37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.408927544537235},{"$f":"IF('A1.3.12'!I37=\"\",\"\",'A1.3.12'!I37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.2346473789193908},{"$f":"IF('A1.3.12'!J37=\"\",\"\",'A1.3.12'!J37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-8.8839880379492156E-2},{"$f":"IF('A1.3.12'!K37=\"\",\"\",'A1.3.12'!K37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.0006271455370645E-4},{"$f":"IF('A1.3.12'!L37=\"\",\"\",'A1.3.12'!L37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M37=\"\",\"\",'A1.3.12'!M37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.9319308576120484},{"$f":"IF('A1.3.12'!N37=\"\",\"\",'A1.3.12'!N37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O37=\"\",\"\",'A1.3.12'!O37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D37=\"\",H37=\"\",L37=\"\"),\"\",IF(D37=\"\",0,D37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H37=\"\",0,H37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L37=\"\",0,L37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":59.175245241451009},{"$f":"IF(AND(E37=\"\",I37=\"\",M37=\"\"),\"\",IF(E37=\"\",0,E37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I37=\"\",0,I37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M37=\"\",0,M37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.508316030805462},{"$f":"IF(AND(F37=\"\",J37=\"\",N37=\"\"),\"\",IF(F37=\"\",0,F37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J37=\"\",0,J37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N37=\"\",0,N37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.11130959319736197},{"$f":"IF(AND(G37=\"\",K37=\"\",O37=\"\"),\"\",IF(G37=\"\",0,G37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K37=\"\",0,K37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O37=\"\",0,O37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.9037489420094088E-4},{"$f":"IF('A1.3.12'!T37=\"\",\"\",'A1.3.12'!T37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.393328445889253},{"$f":"IF('A1.3.12'!U37=\"\",\"\",'A1.3.12'!U37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.21098248112574},{"$f":"IF('A1.3.12'!V37=\"\",\"\",'A1.3.12'!V37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36433623735095128},{"$f":"IF('A1.3.12'!W37=\"\",\"\",'A1.3.12'!W37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3528970369105849E-3},{"$f":"IF('A1.3.12'!X37=\"\",\"\",'A1.3.12'!X37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":60.432123626740193},{"$f":"IF('A1.3.12'!Y37=\"\",\"\",'A1.3.12'!Y37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":14.769857295326052},{"$f":"IF('A1.3.12'!Z37=\"\",\"\",'A1.3.12'!Z37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21308203485867711},{"$f":"IF('A1.3.12'!AA37=\"\",\"\",'A1.3.12'!AA37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8039599366759351E-3},{"$f":"IF('A1.3.12'!AB37=\"\",\"\",'A1.3.12'!AB37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC37=\"\",\"\",'A1.3.12'!AC37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.7069482649655514},{"$f":"IF('A1.3.12'!AD37=\"\",\"\",'A1.3.12'!AD37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE37=\"\",\"\",'A1.3.12'!AE37*(1+VLOOKUP($B37,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T37=\"\",X37=\"\",AB37=\"\"),\"\",IF(T37=\"\",0,T37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X37=\"\",0,X37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB37=\"\",0,AB37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":59.715039610475749},{"$f":"IF(AND(U37=\"\",Y37=\"\",AC37=\"\"),\"\",IF(U37=\"\",0,U37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y37=\"\",0,Y37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC37=\"\",0,AC37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":14.905849604876801},{"$f":"IF(AND(V37=\"\",Z37=\"\",AD37=\"\"),\"\",IF(V37=\"\",0,V37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z37=\"\",0,Z37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD37=\"\",0,AD37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.21526171541876374},{"$f":"IF(AND(W37=\"\",AA37=\"\",AE37=\"\"),\"\",IF(W37=\"\",0,W37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA37=\"\",0,AA37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE37=\"\",0,AE37 * VLOOKUP($B37,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.8066410930740848E-3}]
[null,2021,null,{"$f":"IF('A1.3.12'!D38=\"\",\"\",'A1.3.12'!D38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":64.080044394759952},{"$f":"IF('A1.3.12'!E38=\"\",\"\",'A1.3.12'!E38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.618048870404657},{"$f":"IF('A1.3.12'!F38=\"\",\"\",'A1.3.12'!F38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.15512572608322842},{"$f":"IF('A1.3.12'!G38=\"\",\"\",'A1.3.12'!G38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0273852022229324E-3},{"$f":"IF('A1.3.12'!H38=\"\",\"\",'A1.3.12'!H38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":73.621132074995984},{"$f":"IF('A1.3.12'!I38=\"\",\"\",'A1.3.12'!I38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.55544969102815},{"$f":"IF('A1.3.12'!J38=\"\",\"\",'A1.3.12'!J38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10154636657197627},{"$f":"IF('A1.3.12'!K38=\"\",\"\",'A1.3.12'!K38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.0019046324440615E-4},{"$f":"IF('A1.3.12'!L38=\"\",\"\",'A1.3.12'!L38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M38=\"\",\"\",'A1.3.12'!M38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.1597717153483629},{"$f":"IF('A1.3.12'!N38=\"\",\"\",'A1.3.12'!N38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O38=\"\",\"\",'A1.3.12'!O38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D38=\"\",H38=\"\",L38=\"\"),\"\",IF(D38=\"\",0,D38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H38=\"\",0,H38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L38=\"\",0,L38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":67.137232266265002},{"$f":"IF(AND(E38=\"\",I38=\"\",M38=\"\"),\"\",IF(E38=\"\",0,E38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I38=\"\",0,I38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M38=\"\",0,M38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.05403236879275},{"$f":"IF(AND(F38=\"\",J38=\"\",N38=\"\"),\"\",IF(F38=\"\",0,F38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J38=\"\",0,J38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N38=\"\",0,N38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.12762093840585143},{"$f":"IF(AND(G38=\"\",K38=\"\",O38=\"\"),\"\",IF(G38=\"\",0,G38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K38=\"\",0,K38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O38=\"\",0,O38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.0333686439303905E-4},{"$f":"IF('A1.3.12'!T38=\"\",\"\",'A1.3.12'!T38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":47.545949345541793},{"$f":"IF('A1.3.12'!U38=\"\",\"\",'A1.3.12'!U38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":26.661016128493021},{"$f":"IF('A1.3.12'!V38=\"\",\"\",'A1.3.12'!V38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.41849044124292767},{"$f":"IF('A1.3.12'!W38=\"\",\"\",'A1.3.12'!W38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.7026269095143485E-3},{"$f":"IF('A1.3.12'!X38=\"\",\"\",'A1.3.12'!X38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.591267606064662},{"$f":"IF('A1.3.12'!Y38=\"\",\"\",'A1.3.12'!Y38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":16.763985335091277},{"$f":"IF('A1.3.12'!Z38=\"\",\"\",'A1.3.12'!Z38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.24185095604631671},{"$f":"IF('A1.3.12'!AA38=\"\",\"\",'A1.3.12'!AA38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.0475186265406613E-3},{"$f":"IF('A1.3.12'!AB38=\"\",\"\",'A1.3.12'!AB38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC38=\"\",\"\",'A1.3.12'!AC38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2307115765787611},{"$f":"IF('A1.3.12'!AD38=\"\",\"\",'A1.3.12'!AD38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE38=\"\",\"\",'A1.3.12'!AE38*(1+VLOOKUP($B38,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T38=\"\",X38=\"\",AB38=\"\"),\"\",IF(T38=\"\",0,T38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X38=\"\",0,X38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB38=\"\",0,AB38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":67.489554856895623},{"$f":"IF(AND(U38=\"\",Y38=\"\",AC38=\"\"),\"\",IF(U38=\"\",0,U38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y38=\"\",0,Y38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC38=\"\",0,AC38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":16.878923318325985},{"$f":"IF(AND(V38=\"\",Z38=\"\",AD38=\"\"),\"\",IF(V38=\"\",0,V38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z38=\"\",0,Z38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD38=\"\",0,AD38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.24339497496740153},{"$f":"IF(AND(W38=\"\",AA38=\"\",AE38=\"\"),\"\",IF(W38=\"\",0,W38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA38=\"\",0,AA38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE38=\"\",0,AE38 * VLOOKUP($B38,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.0424044833852527E-3}]
[null,2022,null,{"$f":"IF('A1.3.12'!D39=\"\",\"\",'A1.3.12'!D39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":77.357630926938299},{"$f":"IF('A1.3.12'!E39=\"\",\"\",'A1.3.12'!E39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":16.439751383004932},{"$f":"IF('A1.3.12'!F39=\"\",\"\",'A1.3.12'!F39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.18726826391838458},{"$f":"IF('A1.3.12'!G39=\"\",\"\",'A1.3.12'!G39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.2402626440729887E-3},{"$f":"IF('A1.3.12'!H39=\"\",\"\",'A1.3.12'!H39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":92.202530993012275},{"$f":"IF('A1.3.12'!I39=\"\",\"\",'A1.3.12'!I39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":13.219562778398879},{"$f":"IF('A1.3.12'!J39=\"\",\"\",'A1.3.12'!J39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.12717587664290123},{"$f":"IF('A1.3.12'!K39=\"\",\"\",'A1.3.12'!K39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.0021522884550024E-3},{"$f":"IF('A1.3.12'!L39=\"\",\"\",'A1.3.12'!L39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M39=\"\",\"\",'A1.3.12'!M39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":7.1475403254531651},{"$f":"IF('A1.3.12'!N39=\"\",\"\",'A1.3.12'!N39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O39=\"\",\"\",'A1.3.12'!O39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D39=\"\",H39=\"\",L39=\"\"),\"\",IF(D39=\"\",0,D39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H39=\"\",0,H39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L39=\"\",0,L39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":81.296462854589578},{"$f":"IF(AND(E39=\"\",I39=\"\",M39=\"\"),\"\",IF(E39=\"\",0,E39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I39=\"\",0,I39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M39=\"\",0,M39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":14.753699486713177},{"$f":"IF(AND(F39=\"\",J39=\"\",N39=\"\"),\"\",IF(F39=\"\",0,F39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J39=\"\",0,J39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N39=\"\",0,N39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.15536320141036916},{"$f":"IF(AND(G39=\"\",K39=\"\",O39=\"\"),\"\",IF(G39=\"\",0,G39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K39=\"\",0,K39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O39=\"\",0,O39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.0979508978195005E-3},{"$f":"IF('A1.3.12'!T39=\"\",\"\",'A1.3.12'!T39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":55.325625382699734},{"$f":"IF('A1.3.12'!U39=\"\",\"\",'A1.3.12'!U39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":31.023408112586758},{"$f":"IF('A1.3.12'!V39=\"\",\"\",'A1.3.12'!V39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.48696567630146442},{"$f":"IF('A1.3.12'!W39=\"\",\"\",'A1.3.12'!W39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,12,)/100))","v":3.1448425366022215E-3},{"$f":"IF('A1.3.12'!X39=\"\",\"\",'A1.3.12'!X39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":85.691747746340596},{"$f":"IF('A1.3.12'!Y39=\"\",\"\",'A1.3.12'!Y39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":20.943412371503975},{"$f":"IF('A1.3.12'!Z39=\"\",\"\",'A1.3.12'!Z39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.30214678691693775},{"$f":"IF('A1.3.12'!AA39=\"\",\"\",'A1.3.12'!AA39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.5579852330348649E-3},{"$f":"IF('A1.3.12'!AB39=\"\",\"\",'A1.3.12'!AB39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC39=\"\",\"\",'A1.3.12'!AC39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":8.9602742821138115},{"$f":"IF('A1.3.12'!AD39=\"\",\"\",'A1.3.12'!AD39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE39=\"\",\"\",'A1.3.12'!AE39*(1+VLOOKUP($B39,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T39=\"\",X39=\"\",AB39=\"\"),\"\",IF(T39=\"\",0,T39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X39=\"\",0,X39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB39=\"\",0,AB39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":83.714280164010532},{"$f":"IF(AND(U39=\"\",Y39=\"\",AC39=\"\"),\"\",IF(U39=\"\",0,U39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y39=\"\",0,Y39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC39=\"\",0,AC39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":20.993732549303228},{"$f":"IF(AND(V39=\"\",Z39=\"\",AD39=\"\"),\"\",IF(V39=\"\",0,V39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z39=\"\",0,Z39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD39=\"\",0,AD39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.30183369272276184},{"$f":"IF(AND(W39=\"\",AA39=\"\",AE39=\"\"),\"\",IF(W39=\"\",0,W39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA39=\"\",0,AA39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE39=\"\",0,AE39 * VLOOKUP($B39,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.5330256199376658E-3}]
[null,2023,null,{"$f":"IF('A1.3.12'!D40=\"\",\"\",'A1.3.12'!D40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":65.743279926108045},{"$f":"IF('A1.3.12'!E40=\"\",\"\",'A1.3.12'!E40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.97151340000701},{"$f":"IF('A1.3.12'!F40=\"\",\"\",'A1.3.12'!F40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.15915210624392775},{"$f":"IF('A1.3.12'!G40=\"\",\"\",'A1.3.12'!G40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":1.0540515940592363E-3},{"$f":"IF('A1.3.12'!H40=\"\",\"\",'A1.3.12'!H40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":74.349610455530694},{"$f":"IF('A1.3.12'!I40=\"\",\"\",'A1.3.12'!I40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.659895475546957},{"$f":"IF('A1.3.12'!J40=\"\",\"\",'A1.3.12'!J40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10255116411562422},{"$f":"IF('A1.3.12'!K40=\"\",\"\",'A1.3.12'!K40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.0810831829979698E-4},{"$f":"IF('A1.3.12'!L40=\"\",\"\",'A1.3.12'!L40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M40=\"\",\"\",'A1.3.12'!M40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":7.593620193437725},{"$f":"IF('A1.3.12'!N40=\"\",\"\",'A1.3.12'!N40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O40=\"\",\"\",'A1.3.12'!O40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D40=\"\",H40=\"\",L40=\"\"),\"\",IF(D40=\"\",0,D40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H40=\"\",0,H40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L40=\"\",0,L40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":66.183483431228836},{"$f":"IF(AND(E40=\"\",I40=\"\",M40=\"\"),\"\",IF(E40=\"\",0,E40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I40=\"\",0,I40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M40=\"\",0,M40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.342761812753055},{"$f":"IF(AND(F40=\"\",J40=\"\",N40=\"\"),\"\",IF(F40=\"\",0,F40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J40=\"\",0,J40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N40=\"\",0,N40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.12900459166630912},{"$f":"IF(AND(G40=\"\",K40=\"\",O40=\"\"),\"\",IF(G40=\"\",0,G40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K40=\"\",0,K40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O40=\"\",0,O40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.0635312865222054E-4},{"$f":"IF('A1.3.12'!T40=\"\",\"\",'A1.3.12'!T40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":48.010527739089923},{"$f":"IF('A1.3.12'!U40=\"\",\"\",'A1.3.12'!U40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":26.921524798817796},{"$f":"IF('A1.3.12'!V40=\"\",\"\",'A1.3.12'!V40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.42257957227478332},{"$f":"IF('A1.3.12'!W40=\"\",\"\",'A1.3.12'!W40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.7290346705384715E-3},{"$f":"IF('A1.3.12'!X40=\"\",\"\",'A1.3.12'!X40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.798599019822348},{"$f":"IF('A1.3.12'!Y40=\"\",\"\",'A1.3.12'!Y40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":16.814657977557943},{"$f":"IF('A1.3.12'!Z40=\"\",\"\",'A1.3.12'!Z40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.24258200100853716},{"$f":"IF('A1.3.12'!AA40=\"\",\"\",'A1.3.12'!AA40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,13,)/100))","v":2.0537076786802714E-3},{"$f":"IF('A1.3.12'!AB40=\"\",\"\",'A1.3.12'!AB40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC40=\"\",\"\",'A1.3.12'!AC40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":9.6931514906254641},{"$f":"IF('A1.3.12'!AD40=\"\",\"\",'A1.3.12'!AD40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE40=\"\",\"\",'A1.3.12'!AE40*(1+VLOOKUP($B40,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T40=\"\",X40=\"\",AB40=\"\"),\"\",IF(T40=\"\",0,T40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X40=\"\",0,X40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB40=\"\",0,AB40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":66.864483136211945},{"$f":"IF(AND(U40=\"\",Y40=\"\",AC40=\"\"),\"\",IF(U40=\"\",0,U40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y40=\"\",0,Y40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC40=\"\",0,AC40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":16.912051749317044},{"$f":"IF(AND(V40=\"\",Z40=\"\",AD40=\"\"),\"\",IF(V40=\"\",0,V40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z40=\"\",0,Z40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD40=\"\",0,AD40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.24191162029084737},{"$f":"IF(AND(W40=\"\",AA40=\"\",AE40=\"\"),\"\",IF(W40=\"\",0,W40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA40=\"\",0,AA40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE40=\"\",0,AE40 * VLOOKUP($B40,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":2.0274322418463052E-3}]
[null,2024,null,{"$f":"IF('A1.3.12'!D41=\"\",\"\",'A1.3.12'!D41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":61.18414094863126},{"$f":"IF('A1.3.12'!E41=\"\",\"\",'A1.3.12'!E41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":13.002622413918326},{"$f":"IF('A1.3.12'!F41=\"\",\"\",'A1.3.12'!F41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14811528891841938},{"$f":"IF('A1.3.12'!G41=\"\",\"\",'A1.3.12'!G41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.8095564094968345E-4},{"$f":"IF('A1.3.12'!H41=\"\",\"\",'A1.3.12'!H41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.741194704469251},{"$f":"IF('A1.3.12'!I41=\"\",\"\",'A1.3.12'!I41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.9991626228366979},{"$f":"IF('A1.3.12'!J41=\"\",\"\",'A1.3.12'!J41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.6194730005148332E-2},{"$f":"IF('A1.3.12'!K41=\"\",\"\",'A1.3.12'!K41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5801929860218895E-4},{"$f":"IF('A1.3.12'!L41=\"\",\"\",'A1.3.12'!L41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M41=\"\",\"\",'A1.3.12'!M41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.9220898124165222},{"$f":"IF('A1.3.12'!N41=\"\",\"\",'A1.3.12'!N41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O41=\"\",\"\",'A1.3.12'!O41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D41=\"\",H41=\"\",L41=\"\"),\"\",IF(D41=\"\",0,D41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H41=\"\",0,H41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L41=\"\",0,L41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":60.565676179723418},{"$f":"IF(AND(E41=\"\",I41=\"\",M41=\"\"),\"\",IF(E41=\"\",0,E41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I41=\"\",0,I41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M41=\"\",0,M41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.498101389038281},{"$f":"IF(AND(F41=\"\",J41=\"\",N41=\"\"),\"\",IF(F41=\"\",0,F41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J41=\"\",0,J41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N41=\"\",0,N41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.11942067825590463},{"$f":"IF(AND(G41=\"\",K41=\"\",O41=\"\"),\"\",IF(G41=\"\",0,G41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K41=\"\",0,K41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O41=\"\",0,O41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":8.3619392483812909E-4},{"$f":"IF('A1.3.12'!T41=\"\",\"\",'A1.3.12'!T41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.642477377149575},{"$f":"IF('A1.3.12'!U41=\"\",\"\",'A1.3.12'!U41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":25.032917120197776},{"$f":"IF('A1.3.12'!V41=\"\",\"\",'A1.3.12'!V41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39293463087602698},{"$f":"IF('A1.3.12'!W41=\"\",\"\",'A1.3.12'!W41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5375865310844413E-3},{"$f":"IF('A1.3.12'!X41=\"\",\"\",'A1.3.12'!X41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.097129834973927},{"$f":"IF('A1.3.12'!Y41=\"\",\"\",'A1.3.12'!Y41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.665599748734458},{"$f":"IF('A1.3.12'!Z41=\"\",\"\",'A1.3.12'!Z41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22600474770993578},{"$f":"IF('A1.3.12'!AA41=\"\",\"\",'A1.3.12'!AA41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9133640742528041E-3},{"$f":"IF('A1.3.12'!AB41=\"\",\"\",'A1.3.12'!AB41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC41=\"\",\"\",'A1.3.12'!AC41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":8.9737724143960165},{"$f":"IF('A1.3.12'!AD41=\"\",\"\",'A1.3.12'!AD41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE41=\"\",\"\",'A1.3.12'!AE41*(1+VLOOKUP($B41,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T41=\"\",X41=\"\",AB41=\"\"),\"\",IF(T41=\"\",0,T41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X41=\"\",0,X41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB41=\"\",0,AB41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":61.917218278530314},{"$f":"IF(AND(U41=\"\",Y41=\"\",AC41=\"\"),\"\",IF(U41=\"\",0,U41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y41=\"\",0,Y41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC41=\"\",0,AC41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":15.740561137603514},{"$f":"IF(AND(V41=\"\",Z41=\"\",AD41=\"\"),\"\",IF(V41=\"\",0,V41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z41=\"\",0,Z41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD41=\"\",0,AD41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.22457005847304817},{"$f":"IF(AND(W41=\"\",AA41=\"\",AE41=\"\"),\"\",IF(W41=\"\",0,W41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA41=\"\",0,AA41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE41=\"\",0,AE41 * VLOOKUP($B41,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.88027506839218E-3}]
[null,2025,null,{"$f":"IF('A1.3.12'!D42=\"\",\"\",'A1.3.12'!D42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.546814048738455},{"$f":"IF('A1.3.12'!E42=\"\",\"\",'A1.3.12'!E42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.442147667853545},{"$f":"IF('A1.3.12'!F42=\"\",\"\",'A1.3.12'!F42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14173081690175898},{"$f":"IF('A1.3.12'!G42=\"\",\"\",'A1.3.12'!G42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3867179648661838E-4},{"$f":"IF('A1.3.12'!H42=\"\",\"\",'A1.3.12'!H42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":67.296106437070321},{"$f":"IF('A1.3.12'!I42=\"\",\"\",'A1.3.12'!I42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.6485974322557997},{"$f":"IF('A1.3.12'!J42=\"\",\"\",'A1.3.12'!J42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.2822195211073114E-2},{"$f":"IF('A1.3.12'!K42=\"\",\"\",'A1.3.12'!K42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.3144355522228083E-4},{"$f":"IF('A1.3.12'!L42=\"\",\"\",'A1.3.12'!L42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M42=\"\",\"\",'A1.3.12'!M42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2311524563131409},{"$f":"IF('A1.3.12'!N42=\"\",\"\",'A1.3.12'!N42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O42=\"\",\"\",'A1.3.12'!O42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D42=\"\",H42=\"\",L42=\"\"),\"\",IF(D42=\"\",0,D42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H42=\"\",0,H42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L42=\"\",0,L42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":56.613956553886467},{"$f":"IF(AND(E42=\"\",I42=\"\",M42=\"\"),\"\",IF(E42=\"\",0,E42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I42=\"\",0,I42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M42=\"\",0,M42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.946680835002972},{"$f":"IF(AND(F42=\"\",J42=\"\",N42=\"\"),\"\",IF(F42=\"\",0,F42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J42=\"\",0,J42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N42=\"\",0,N42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.11275053855502826},{"$f":"IF(AND(G42=\"\",K42=\"\",O42=\"\"),\"\",IF(G42=\"\",0,G42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K42=\"\",0,K42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O42=\"\",0,O42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.8719625835638434E-4},{"$f":"IF('A1.3.12'!T42=\"\",\"\",'A1.3.12'!T42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.693187021003247},{"$f":"IF('A1.3.12'!U42=\"\",\"\",'A1.3.12'!U42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.939867925898618},{"$f":"IF('A1.3.12'!V42=\"\",\"\",'A1.3.12'!V42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3757773463442638},{"$f":"IF('A1.3.12'!W42=\"\",\"\",'A1.3.12'!W42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4267841463704253E-3},{"$f":"IF('A1.3.12'!X42=\"\",\"\",'A1.3.12'!X42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.43937703181431},{"$f":"IF('A1.3.12'!Y42=\"\",\"\",'A1.3.12'!Y42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.016034132417921},{"$f":"IF('A1.3.12'!Z42=\"\",\"\",'A1.3.12'!Z42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21663358314609413},{"$f":"IF('A1.3.12'!AA42=\"\",\"\",'A1.3.12'!AA42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8340274683095593E-3},{"$f":"IF('A1.3.12'!AB42=\"\",\"\",'A1.3.12'!AB42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC42=\"\",\"\",'A1.3.12'!AC42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":8.2667221670059199},{"$f":"IF('A1.3.12'!AD42=\"\",\"\",'A1.3.12'!AD42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE42=\"\",\"\",'A1.3.12'!AE42*(1+VLOOKUP($B42,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T42=\"\",X42=\"\",AB42=\"\"),\"\",IF(T42=\"\",0,T42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X42=\"\",0,X42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB42=\"\",0,AB42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":58.720858142944159},{"$f":"IF(AND(U42=\"\",Y42=\"\",AC42=\"\"),\"\",IF(U42=\"\",0,U42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y42=\"\",0,Y42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC42=\"\",0,AC42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":15.023679709079591},{"$f":"IF(AND(V42=\"\",Z42=\"\",AD42=\"\"),\"\",IF(V42=\"\",0,V42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z42=\"\",0,Z42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD42=\"\",0,AD42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.21332946295173275},{"$f":"IF(AND(W42=\"\",AA42=\"\",AE42=\"\"),\"\",IF(W42=\"\",0,W42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA42=\"\",0,AA42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE42=\"\",0,AE42 * VLOOKUP($B42,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.7850123538143336E-3}]
[null,2026,null,{"$f":"IF('A1.3.12'!D43=\"\",\"\",'A1.3.12'!D43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.234866329892242},{"$f":"IF('A1.3.12'!E43=\"\",\"\",'A1.3.12'!E43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.375853717523409},{"$f":"IF('A1.3.12'!F43=\"\",\"\",'A1.3.12'!F43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14097565019045152},{"$f":"IF('A1.3.12'!G43=\"\",\"\",'A1.3.12'!G43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3367038811936688E-4},{"$f":"IF('A1.3.12'!H43=\"\",\"\",'A1.3.12'!H43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":67.477423360305764},{"$f":"IF('A1.3.12'!I43=\"\",\"\",'A1.3.12'!I43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.6745937950853502},{"$f":"IF('A1.3.12'!J43=\"\",\"\",'A1.3.12'!J43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.307228746357768E-2},{"$f":"IF('A1.3.12'!K43=\"\",\"\",'A1.3.12'!K43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.334142947193321E-4},{"$f":"IF('A1.3.12'!L43=\"\",\"\",'A1.3.12'!L43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M43=\"\",\"\",'A1.3.12'!M43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.858039926386085},{"$f":"IF('A1.3.12'!N43=\"\",\"\",'A1.3.12'!N43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O43=\"\",\"\",'A1.3.12'!O43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D43=\"\",H43=\"\",L43=\"\"),\"\",IF(D43=\"\",0,D43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H43=\"\",0,H43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L43=\"\",0,L43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":54.689687606857859},{"$f":"IF(AND(E43=\"\",I43=\"\",M43=\"\"),\"\",IF(E43=\"\",0,E43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I43=\"\",0,I43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M43=\"\",0,M43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.790335079883629},{"$f":"IF(AND(F43=\"\",J43=\"\",N43=\"\"),\"\",IF(F43=\"\",0,F43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J43=\"\",0,J43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N43=\"\",0,N43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.11003090418974382},{"$f":"IF(AND(G43=\"\",K43=\"\",O43=\"\"),\"\",IF(G43=\"\",0,G43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K43=\"\",0,K43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O43=\"\",0,O43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.659567095861491E-4},{"$f":"IF('A1.3.12'!T43=\"\",\"\",'A1.3.12'!T43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.437457412996999},{"$f":"IF('A1.3.12'!U43=\"\",\"\",'A1.3.12'!U43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.79646956499856},{"$f":"IF('A1.3.12'!V43=\"\",\"\",'A1.3.12'!V43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37352646276813323},{"$f":"IF('A1.3.12'!W43=\"\",\"\",'A1.3.12'!W43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4122478561149846E-3},{"$f":"IF('A1.3.12'!X43=\"\",\"\",'A1.3.12'!X43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.199379516936631},{"$f":"IF('A1.3.12'!Y43=\"\",\"\",'A1.3.12'!Y43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":14.957377761712335},{"$f":"IF('A1.3.12'!Z43=\"\",\"\",'A1.3.12'!Z43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21578735839405624},{"$f":"IF('A1.3.12'!AA43=\"\",\"\",'A1.3.12'!AA43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8268633000533652E-3},{"$f":"IF('A1.3.12'!AB43=\"\",\"\",'A1.3.12'!AB43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC43=\"\",\"\",'A1.3.12'!AC43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":7.87245697796088},{"$f":"IF('A1.3.12'!AD43=\"\",\"\",'A1.3.12'!AD43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE43=\"\",\"\",'A1.3.12'!AE43*(1+VLOOKUP($B43,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T43=\"\",X43=\"\",AB43=\"\"),\"\",IF(T43=\"\",0,T43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X43=\"\",0,X43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB43=\"\",0,AB43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":57.704152581458096},{"$f":"IF(AND(U43=\"\",Y43=\"\",AC43=\"\"),\"\",IF(U43=\"\",0,U43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y43=\"\",0,Y43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC43=\"\",0,AC43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":14.873539969032361},{"$f":"IF(AND(V43=\"\",Z43=\"\",AD43=\"\"),\"\",IF(V43=\"\",0,V43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z43=\"\",0,Z43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD43=\"\",0,AD43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.20998621388273361},{"$f":"IF(AND(W43=\"\",AA43=\"\",AE43=\"\"),\"\",IF(W43=\"\",0,W43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA43=\"\",0,AA43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE43=\"\",0,AE43 * VLOOKUP($B43,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.7558988412262138E-3}]
[null,2027,null,{"$f":"IF('A1.3.12'!D44=\"\",\"\",'A1.3.12'!D44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.741394354329742},{"$f":"IF('A1.3.12'!E44=\"\",\"\",'A1.3.12'!E44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.483499139060967},{"$f":"IF('A1.3.12'!F44=\"\",\"\",'A1.3.12'!F44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14220185919692963},{"$f":"IF('A1.3.12'!G44=\"\",\"\",'A1.3.12'!G44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.4179147170683146E-4},{"$f":"IF('A1.3.12'!H44=\"\",\"\",'A1.3.12'!H44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.59912381300731},{"$f":"IF('A1.3.12'!I44=\"\",\"\",'A1.3.12'!I44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.8354179003820938},{"$f":"IF('A1.3.12'!J44=\"\",\"\",'A1.3.12'!J44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.4619460159019939E-2},{"$f":"IF('A1.3.12'!K44=\"\",\"\",'A1.3.12'!K44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.4560609318222973E-4},{"$f":"IF('A1.3.12'!L44=\"\",\"\",'A1.3.12'!L44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M44=\"\",\"\",'A1.3.12'!M44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.3418220959338241},{"$f":"IF('A1.3.12'!N44=\"\",\"\",'A1.3.12'!N44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O44=\"\",\"\",'A1.3.12'!O44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D44=\"\",H44=\"\",L44=\"\"),\"\",IF(D44=\"\",0,D44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H44=\"\",0,H44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L44=\"\",0,L44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":53.359207474745048},{"$f":"IF(AND(E44=\"\",I44=\"\",M44=\"\"),\"\",IF(E44=\"\",0,E44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I44=\"\",0,I44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M44=\"\",0,M44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.71583208077762},{"$f":"IF(AND(F44=\"\",J44=\"\",N44=\"\"),\"\",IF(F44=\"\",0,F44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J44=\"\",0,J44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N44=\"\",0,N44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.10849432772358414},{"$f":"IF(AND(G44=\"\",K44=\"\",O44=\"\"),\"\",IF(G44=\"\",0,G44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K44=\"\",0,K44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O44=\"\",0,O44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.5297599139022471E-4},{"$f":"IF('A1.3.12'!T44=\"\",\"\",'A1.3.12'!T44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.076205209011867},{"$f":"IF('A1.3.12'!U44=\"\",\"\",'A1.3.12'!U44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.593900240598177},{"$f":"IF('A1.3.12'!V44=\"\",\"\",'A1.3.12'!V44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37034678928749643},{"$f":"IF('A1.3.12'!W44=\"\",\"\",'A1.3.12'!W44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3917134059451908E-3},{"$f":"IF('A1.3.12'!X44=\"\",\"\",'A1.3.12'!X44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.824847875936101},{"$f":"IF('A1.3.12'!Y44=\"\",\"\",'A1.3.12'!Y44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.110244777642849},{"$f":"IF('A1.3.12'!Z44=\"\",\"\",'A1.3.12'!Z44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21799274292594037},{"$f":"IF('A1.3.12'!AA44=\"\",\"\",'A1.3.12'!AA44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8455341623957605E-3},{"$f":"IF('A1.3.12'!AB44=\"\",\"\",'A1.3.12'!AB44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC44=\"\",\"\",'A1.3.12'!AC44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":7.2622591378771864},{"$f":"IF('A1.3.12'!AD44=\"\",\"\",'A1.3.12'!AD44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE44=\"\",\"\",'A1.3.12'!AE44*(1+VLOOKUP($B44,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T44=\"\",X44=\"\",AB44=\"\"),\"\",IF(T44=\"\",0,T44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X44=\"\",0,X44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB44=\"\",0,AB44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":56.932916284880797},{"$f":"IF(AND(U44=\"\",Y44=\"\",AC44=\"\"),\"\",IF(U44=\"\",0,U44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y44=\"\",0,Y44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC44=\"\",0,AC44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":14.821644809874195},{"$f":"IF(AND(V44=\"\",Z44=\"\",AD44=\"\"),\"\",IF(V44=\"\",0,V44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z44=\"\",0,Z44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD44=\"\",0,AD44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.20745733056914129},{"$f":"IF(AND(W44=\"\",AA44=\"\",AE44=\"\"),\"\",IF(W44=\"\",0,W44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA44=\"\",0,AA44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE44=\"\",0,AE44 * VLOOKUP($B44,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.733851137108699E-3}]
[null,2028,null,{"$f":"IF('A1.3.12'!D45=\"\",\"\",'A1.3.12'!D45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.772464880797706},{"$f":"IF('A1.3.12'!E45=\"\",\"\",'A1.3.12'!E45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.490102129927569},{"$f":"IF('A1.3.12'!F45=\"\",\"\",'A1.3.12'!F45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1422770750932926},{"$f":"IF('A1.3.12'!G45=\"\",\"\",'A1.3.12'!G45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.4228962053647075E-4},{"$f":"IF('A1.3.12'!H45=\"\",\"\",'A1.3.12'!H45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.092436463767029},{"$f":"IF('A1.3.12'!I45=\"\",\"\",'A1.3.12'!I45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.906146734893051},{"$f":"IF('A1.3.12'!J45=\"\",\"\",'A1.3.12'!J45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.5299891250701721E-2},{"$f":"IF('A1.3.12'!K45=\"\",\"\",'A1.3.12'!K45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5096792432241934E-4},{"$f":"IF('A1.3.12'!L45=\"\",\"\",'A1.3.12'!L45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M45=\"\",\"\",'A1.3.12'!M45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":5.0058313532592118},{"$f":"IF('A1.3.12'!N45=\"\",\"\",'A1.3.12'!N45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O45=\"\",\"\",'A1.3.12'!O45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D45=\"\",H45=\"\",L45=\"\"),\"\",IF(D45=\"\",0,D45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H45=\"\",0,H45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L45=\"\",0,L45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":50.794352883628875},{"$f":"IF(AND(E45=\"\",I45=\"\",M45=\"\"),\"\",IF(E45=\"\",0,E45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I45=\"\",0,I45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M45=\"\",0,M45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.464188982258936},{"$f":"IF(AND(F45=\"\",J45=\"\",N45=\"\"),\"\",IF(F45=\"\",0,F45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J45=\"\",0,J45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N45=\"\",0,N45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-0.10431999826218613},{"$f":"IF(AND(G45=\"\",K45=\"\",O45=\"\"),\"\",IF(G45=\"\",0,G45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K45=\"\",0,K45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O45=\"\",0,O45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.2194221558084597E-4},{"$f":"IF('A1.3.12'!T45=\"\",\"\",'A1.3.12'!T45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.125027379394822},{"$f":"IF('A1.3.12'!U45=\"\",\"\",'A1.3.12'!U45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.621276887608598},{"$f":"IF('A1.3.12'!V45=\"\",\"\",'A1.3.12'!V45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37077651278460272},{"$f":"IF('A1.3.12'!W45=\"\",\"\",'A1.3.12'!W45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3944885763492762E-3},{"$f":"IF('A1.3.12'!X45=\"\",\"\",'A1.3.12'!X45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.941687628701715},{"$f":"IF('A1.3.12'!Y45=\"\",\"\",'A1.3.12'!Y45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.138800889379519},{"$f":"IF('A1.3.12'!Z45=\"\",\"\",'A1.3.12'!Z45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21840471673684689},{"$f":"IF('A1.3.12'!AA45=\"\",\"\",'A1.3.12'!AA45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8490219470432459E-3},{"$f":"IF('A1.3.12'!AB45=\"\",\"\",'A1.3.12'!AB45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC45=\"\",\"\",'A1.3.12'!AC45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.8851703832083526},{"$f":"IF('A1.3.12'!AD45=\"\",\"\",'A1.3.12'!AD45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE45=\"\",\"\",'A1.3.12'!AE45*(1+VLOOKUP($B45,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T45=\"\",X45=\"\",AB45=\"\"),\"\",IF(T45=\"\",0,T45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X45=\"\",0,X45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB45=\"\",0,AB45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":54.944931585459202},{"$f":"IF(AND(U45=\"\",Y45=\"\",AC45=\"\"),\"\",IF(U45=\"\",0,U45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y45=\"\",0,Y45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC45=\"\",0,AC45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":14.553654396539965},{"$f":"IF(AND(V45=\"\",Z45=\"\",AD45=\"\"),\"\",IF(V45=\"\",0,V45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z45=\"\",0,Z45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD45=\"\",0,AD45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.20067085336060519},{"$f":"IF(AND(W45=\"\",AA45=\"\",AE45=\"\"),\"\",IF(W45=\"\",0,W45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA45=\"\",0,AA45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE45=\"\",0,AE45 * VLOOKUP($B45,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.6756491907756531E-3}]
[null,2029,null,{"$f":"IF('A1.3.12'!D46=\"\",\"\",'A1.3.12'!D46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.528543387476539},{"$f":"IF('A1.3.12'!E46=\"\",\"\",'A1.3.12'!E46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.438264855968669},{"$f":"IF('A1.3.12'!F46=\"\",\"\",'A1.3.12'!F46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14168658706981918},{"$f":"IF('A1.3.12'!G46=\"\",\"\",'A1.3.12'!G46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3837886586847319E-4},{"$f":"IF('A1.3.12'!H46=\"\",\"\",'A1.3.12'!H46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.215117343976772},{"$f":"IF('A1.3.12'!I46=\"\",\"\",'A1.3.12'!I46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.9237361392204111},{"$f":"IF('A1.3.12'!J46=\"\",\"\",'A1.3.12'!J46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.546910622039903E-2},{"$f":"IF('A1.3.12'!K46=\"\",\"\",'A1.3.12'!K46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5230134677327593E-4},{"$f":"IF('A1.3.12'!L46=\"\",\"\",'A1.3.12'!L46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M46=\"\",\"\",'A1.3.12'!M46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.7479360616288435},{"$f":"IF('A1.3.12'!N46=\"\",\"\",'A1.3.12'!N46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O46=\"\",\"\",'A1.3.12'!O46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D46=\"\",H46=\"\",L46=\"\"),\"\",IF(D46=\"\",0,D46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H46=\"\",0,H46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L46=\"\",0,L46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":47.520359630946608},{"$f":"IF(AND(E46=\"\",I46=\"\",M46=\"\"),\"\",IF(E46=\"\",0,E46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I46=\"\",0,I46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M46=\"\",0,M46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":10.096221751254658},{"$f":"IF(AND(F46=\"\",J46=\"\",N46=\"\"),\"\",IF(F46=\"\",0,F46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J46=\"\",0,J46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N46=\"\",0,N46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-9.8562238155447762E-2},{"$f":"IF(AND(G46=\"\",K46=\"\",O46=\"\"),\"\",IF(G46=\"\",0,G46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K46=\"\",0,K46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O46=\"\",0,O46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.8019964346332455E-4},{"$f":"IF('A1.3.12'!T46=\"\",\"\",'A1.3.12'!T46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.97826038018092},{"$f":"IF('A1.3.12'!U46=\"\",\"\",'A1.3.12'!U46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.538978450264654},{"$f":"IF('A1.3.12'!V46=\"\",\"\",'A1.3.12'!V46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36948469745424617},{"$f":"IF('A1.3.12'!W46=\"\",\"\",'A1.3.12'!W46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3861459846676704E-3},{"$f":"IF('A1.3.12'!X46=\"\",\"\",'A1.3.12'!X46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.78666775986013},{"$f":"IF('A1.3.12'!Y46=\"\",\"\",'A1.3.12'!Y46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.100913401677245},{"$f":"IF('A1.3.12'!Z46=\"\",\"\",'A1.3.12'!Z46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21785812086839271},{"$f":"IF('A1.3.12'!AA46=\"\",\"\",'A1.3.12'!AA46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.844394447362675E-3},{"$f":"IF('A1.3.12'!AB46=\"\",\"\",'A1.3.12'!AB46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC46=\"\",\"\",'A1.3.12'!AC46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.6167961198398562},{"$f":"IF('A1.3.12'!AD46=\"\",\"\",'A1.3.12'!AD46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE46=\"\",\"\",'A1.3.12'!AE46*(1+VLOOKUP($B46,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T46=\"\",X46=\"\",AB46=\"\"),\"\",IF(T46=\"\",0,T46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X46=\"\",0,X46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB46=\"\",0,AB46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":51.9748318209896},{"$f":"IF(AND(U46=\"\",Y46=\"\",AC46=\"\"),\"\",IF(U46=\"\",0,U46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y46=\"\",0,Y46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC46=\"\",0,AC46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":14.111213534275782},{"$f":"IF(AND(V46=\"\",Z46=\"\",AD46=\"\"),\"\",IF(V46=\"\",0,V46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z46=\"\",0,Z46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD46=\"\",0,AD46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.19035959516553339},{"$f":"IF(AND(W46=\"\",AA46=\"\",AE46=\"\"),\"\",IF(W46=\"\",0,W46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA46=\"\",0,AA46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE46=\"\",0,AE46 * VLOOKUP($B46,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.5878135890667741E-3}]
[null,2030,null,{"$f":"IF('A1.3.12'!D47=\"\",\"\",'A1.3.12'!D47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.744496762606168},{"$f":"IF('A1.3.12'!E47=\"\",\"\",'A1.3.12'!E47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.271642230235383},{"$f":"IF('A1.3.12'!F47=\"\",\"\",'A1.3.12'!F47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13978855776732907},{"$f":"IF('A1.3.12'!G47=\"\",\"\",'A1.3.12'!G47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2580837051609304E-4},{"$f":"IF('A1.3.12'!H47=\"\",\"\",'A1.3.12'!H47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.660123319882558},{"$f":"IF('A1.3.12'!I47=\"\",\"\",'A1.3.12'!I47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.8441637211519115},{"$f":"IF('A1.3.12'!J47=\"\",\"\",'A1.3.12'!J47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.4703597391242234E-2},{"$f":"IF('A1.3.12'!K47=\"\",\"\",'A1.3.12'!K47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.4626909879336935E-4},{"$f":"IF('A1.3.12'!L47=\"\",\"\",'A1.3.12'!L47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M47=\"\",\"\",'A1.3.12'!M47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.5613167813357487},{"$f":"IF('A1.3.12'!N47=\"\",\"\",'A1.3.12'!N47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O47=\"\",\"\",'A1.3.12'!O47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D47=\"\",H47=\"\",L47=\"\"),\"\",IF(D47=\"\",0,D47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H47=\"\",0,H47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L47=\"\",0,L47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":42.832594414043015},{"$f":"IF(AND(E47=\"\",I47=\"\",M47=\"\"),\"\",IF(E47=\"\",0,E47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I47=\"\",0,I47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M47=\"\",0,M47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.5127323794528778},{"$f":"IF(AND(F47=\"\",J47=\"\",N47=\"\"),\"\",IF(F47=\"\",0,F47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J47=\"\",0,J47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N47=\"\",0,N47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-8.9557238176890167E-2},{"$f":"IF(AND(G47=\"\",K47=\"\",O47=\"\"),\"\",IF(G47=\"\",0,G47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K47=\"\",0,K47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O47=\"\",0,O47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.1665911654950722E-4},{"$f":"IF('A1.3.12'!T47=\"\",\"\",'A1.3.12'!T47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.703592925452647},{"$f":"IF('A1.3.12'!U47=\"\",\"\",'A1.3.12'!U47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.384960841166912},{"$f":"IF('A1.3.12'!V47=\"\",\"\",'A1.3.12'!V47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36706712653797452},{"$f":"IF('A1.3.12'!W47=\"\",\"\",'A1.3.12'!W47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3705332213401031E-3},{"$f":"IF('A1.3.12'!X47=\"\",\"\",'A1.3.12'!X47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.281911723886601},{"$f":"IF('A1.3.12'!Y47=\"\",\"\",'A1.3.12'!Y47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":14.977548969437027},{"$f":"IF('A1.3.12'!Z47=\"\",\"\",'A1.3.12'!Z47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21607836472550504},{"$f":"IF('A1.3.12'!AA47=\"\",\"\",'A1.3.12'!AA47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.829326969801971E-3},{"$f":"IF('A1.3.12'!AB47=\"\",\"\",'A1.3.12'!AB47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC47=\"\",\"\",'A1.3.12'!AC47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.5025771591507535},{"$f":"IF('A1.3.12'!AD47=\"\",\"\",'A1.3.12'!AD47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE47=\"\",\"\",'A1.3.12'!AE47*(1+VLOOKUP($B47,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T47=\"\",X47=\"\",AB47=\"\"),\"\",IF(T47=\"\",0,T47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X47=\"\",0,X47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB47=\"\",0,AB47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":47.847437021505073},{"$f":"IF(AND(U47=\"\",Y47=\"\",AC47=\"\"),\"\",IF(U47=\"\",0,U47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y47=\"\",0,Y47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC47=\"\",0,AC47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":13.453941818349808},{"$f":"IF(AND(V47=\"\",Z47=\"\",AD47=\"\"),\"\",IF(V47=\"\",0,V47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z47=\"\",0,Z47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD47=\"\",0,AD47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.17532649335687914},{"$f":"IF(AND(W47=\"\",AA47=\"\",AE47=\"\"),\"\",IF(W47=\"\",0,W47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA47=\"\",0,AA47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE47=\"\",0,AE47 * VLOOKUP($B47,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.4621508857216696E-3}]
[null,2031,null,{"$f":"IF('A1.3.12'!D48=\"\",\"\",'A1.3.12'!D48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.686187996528858},{"$f":"IF('A1.3.12'!E48=\"\",\"\",'A1.3.12'!E48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.259250671622807},{"$f":"IF('A1.3.12'!F48=\"\",\"\",'A1.3.12'!F48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1396474032197598},{"$f":"IF('A1.3.12'!G48=\"\",\"\",'A1.3.12'!G48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2487351530502792E-4},{"$f":"IF('A1.3.12'!H48=\"\",\"\",'A1.3.12'!H48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":68.915852043850364},{"$f":"IF('A1.3.12'!I48=\"\",\"\",'A1.3.12'!I48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.8808288960047417},{"$f":"IF('A1.3.12'!J48=\"\",\"\",'A1.3.12'!J48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.5056326587535572E-2},{"$f":"IF('A1.3.12'!K48=\"\",\"\",'A1.3.12'!K48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.4904862255684873E-4},{"$f":"IF('A1.3.12'!L48=\"\",\"\",'A1.3.12'!L48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M48=\"\",\"\",'A1.3.12'!M48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.3333807556975357},{"$f":"IF('A1.3.12'!N48=\"\",\"\",'A1.3.12'!N48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O48=\"\",\"\",'A1.3.12'!O48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D48=\"\",H48=\"\",L48=\"\"),\"\",IF(D48=\"\",0,D48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H48=\"\",0,H48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L48=\"\",0,L48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":39.009779962828809},{"$f":"IF(AND(E48=\"\",I48=\"\",M48=\"\"),\"\",IF(E48=\"\",0,E48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I48=\"\",0,I48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M48=\"\",0,M48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":9.0273288355577037},{"$f":"IF(AND(F48=\"\",J48=\"\",N48=\"\"),\"\",IF(F48=\"\",0,F48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J48=\"\",0,J48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N48=\"\",0,N48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-8.2247803798912569E-2},{"$f":"IF(AND(G48=\"\",K48=\"\",O48=\"\"),\"\",IF(G48=\"\",0,G48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K48=\"\",0,K48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O48=\"\",0,O48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.6501133389165274E-4},{"$f":"IF('A1.3.12'!T48=\"\",\"\",'A1.3.12'!T48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.828530638611845},{"$f":"IF('A1.3.12'!U48=\"\",\"\",'A1.3.12'!U48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.015760792096902},{"$f":"IF('A1.3.12'!V48=\"\",\"\",'A1.3.12'!V48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37696861523324537},{"$f":"IF('A1.3.12'!W48=\"\",\"\",'A1.3.12'!W48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4344774053759754E-3},{"$f":"IF('A1.3.12'!X48=\"\",\"\",'A1.3.12'!X48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.442883389254369},{"$f":"IF('A1.3.12'!Y48=\"\",\"\",'A1.3.12'!Y48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.016891100465845},{"$f":"IF('A1.3.12'!Z48=\"\",\"\",'A1.3.12'!Z48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21664594646767596},{"$f":"IF('A1.3.12'!AA48=\"\",\"\",'A1.3.12'!AA48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.834132136621145E-3},{"$f":"IF('A1.3.12'!AB48=\"\",\"\",'A1.3.12'!AB48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC48=\"\",\"\",'A1.3.12'!AC48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.3240730097624738},{"$f":"IF('A1.3.12'!AD48=\"\",\"\",'A1.3.12'!AD48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE48=\"\",\"\",'A1.3.12'!AE48*(1+VLOOKUP($B48,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T48=\"\",X48=\"\",AB48=\"\"),\"\",IF(T48=\"\",0,T48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X48=\"\",0,X48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB48=\"\",0,AB48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":44.548390168031439},{"$f":"IF(AND(U48=\"\",Y48=\"\",AC48=\"\"),\"\",IF(U48=\"\",0,U48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y48=\"\",0,Y48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC48=\"\",0,AC48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":12.956604718700596},{"$f":"IF(AND(V48=\"\",Z48=\"\",AD48=\"\"),\"\",IF(V48=\"\",0,V48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z48=\"\",0,Z48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD48=\"\",0,AD48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.16348492866222736},{"$f":"IF(AND(W48=\"\",AA48=\"\",AE48=\"\"),\"\",IF(W48=\"\",0,W48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA48=\"\",0,AA48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE48=\"\",0,AE48 * VLOOKUP($B48,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.3626006534940493E-3}]
[null,2032,null,{"$f":"IF('A1.3.12'!D49=\"\",\"\",'A1.3.12'!D49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.532875512671097},{"$f":"IF('A1.3.12'!E49=\"\",\"\",'A1.3.12'!E49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.226669281935306},{"$f":"IF('A1.3.12'!F49=\"\",\"\",'A1.3.12'!F49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1392762625534153},{"$f":"IF('A1.3.12'!G49=\"\",\"\",'A1.3.12'!G49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2241548053430961E-4},{"$f":"IF('A1.3.12'!H49=\"\",\"\",'A1.3.12'!H49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.141228225040621},{"$f":"IF('A1.3.12'!I49=\"\",\"\",'A1.3.12'!I49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.9131422668408025},{"$f":"IF('A1.3.12'!J49=\"\",\"\",'A1.3.12'!J49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.5367190216859077E-2},{"$f":"IF('A1.3.12'!K49=\"\",\"\",'A1.3.12'!K49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5149824355217893E-4},{"$f":"IF('A1.3.12'!L49=\"\",\"\",'A1.3.12'!L49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M49=\"\",\"\",'A1.3.12'!M49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.2065384862824642},{"$f":"IF('A1.3.12'!N49=\"\",\"\",'A1.3.12'!N49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O49=\"\",\"\",'A1.3.12'!O49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D49=\"\",H49=\"\",L49=\"\"),\"\",IF(D49=\"\",0,D49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H49=\"\",0,H49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L49=\"\",0,L49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":35.442124127506517},{"$f":"IF(AND(E49=\"\",I49=\"\",M49=\"\"),\"\",IF(E49=\"\",0,E49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I49=\"\",0,I49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M49=\"\",0,M49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":8.5766692985311774},{"$f":"IF(AND(F49=\"\",J49=\"\",N49=\"\"),\"\",IF(F49=\"\",0,F49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J49=\"\",0,J49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N49=\"\",0,N49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-7.5349483875104206E-2},{"$f":"IF(AND(G49=\"\",K49=\"\",O49=\"\"),\"\",IF(G49=\"\",0,G49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K49=\"\",0,K49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O49=\"\",0,O49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.1643025381692333E-4},{"$f":"IF('A1.3.12'!T49=\"\",\"\",'A1.3.12'!T49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.945977191965291},{"$f":"IF('A1.3.12'!U49=\"\",\"\",'A1.3.12'!U49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.081618020657757},{"$f":"IF('A1.3.12'!V49=\"\",\"\",'A1.3.12'!V49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37800235755224176},{"$f":"IF('A1.3.12'!W49=\"\",\"\",'A1.3.12'!W49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4411533519054247E-3},{"$f":"IF('A1.3.12'!X49=\"\",\"\",'A1.3.12'!X49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.675241821484576},{"$f":"IF('A1.3.12'!Y49=\"\",\"\",'A1.3.12'!Y49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.073680448240596},{"$f":"IF('A1.3.12'!Z49=\"\",\"\",'A1.3.12'!Z49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21746523602072876},{"$f":"IF('A1.3.12'!AA49=\"\",\"\",'A1.3.12'!AA49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8410682705435784E-3},{"$f":"IF('A1.3.12'!AB49=\"\",\"\",'A1.3.12'!AB49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC49=\"\",\"\",'A1.3.12'!AC49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2958767461337537},{"$f":"IF('A1.3.12'!AD49=\"\",\"\",'A1.3.12'!AD49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE49=\"\",\"\",'A1.3.12'!AE49*(1+VLOOKUP($B49,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T49=\"\",X49=\"\",AB49=\"\"),\"\",IF(T49=\"\",0,T49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X49=\"\",0,X49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB49=\"\",0,AB49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":41.663017808967986},{"$f":"IF(AND(U49=\"\",Y49=\"\",AC49=\"\"),\"\",IF(U49=\"\",0,U49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y49=\"\",0,Y49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC49=\"\",0,AC49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":12.539269429693416},{"$f":"IF(AND(V49=\"\",Z49=\"\",AD49=\"\"),\"\",IF(V49=\"\",0,V49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z49=\"\",0,Z49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD49=\"\",0,AD49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.15299312572785079},{"$f":"IF(AND(W49=\"\",AA49=\"\",AE49=\"\"),\"\",IF(W49=\"\",0,W49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA49=\"\",0,AA49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE49=\"\",0,AE49 * VLOOKUP($B49,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.2748421756662582E-3}]
[null,2033,null,{"$f":"IF('A1.3.12'!D50=\"\",\"\",'A1.3.12'!D50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.450143161762483},{"$f":"IF('A1.3.12'!E50=\"\",\"\",'A1.3.12'!E50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.209087315373356},{"$f":"IF('A1.3.12'!F50=\"\",\"\",'A1.3.12'!F50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13907598310407204},{"$f":"IF('A1.3.12'!G50=\"\",\"\",'A1.3.12'!G50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2108904585606562E-4},{"$f":"IF('A1.3.12'!H50=\"\",\"\",'A1.3.12'!H50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.478695904067678},{"$f":"IF('A1.3.12'!I50=\"\",\"\",'A1.3.12'!I50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":9.9615267864470649},{"$f":"IF('A1.3.12'!J50=\"\",\"\",'A1.3.12'!J50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.5832662774463395E-2},{"$f":"IF('A1.3.12'!K50=\"\",\"\",'A1.3.12'!K50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5516619065920775E-4},{"$f":"IF('A1.3.12'!L50=\"\",\"\",'A1.3.12'!L50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M50=\"\",\"\",'A1.3.12'!M50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":4.074762138463381},{"$f":"IF('A1.3.12'!N50=\"\",\"\",'A1.3.12'!N50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O50=\"\",\"\",'A1.3.12'!O50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D50=\"\",H50=\"\",L50=\"\"),\"\",IF(D50=\"\",0,D50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H50=\"\",0,H50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L50=\"\",0,L50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":32.250557113043868},{"$f":"IF(AND(E50=\"\",I50=\"\",M50=\"\"),\"\",IF(E50=\"\",0,E50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I50=\"\",0,I50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M50=\"\",0,M50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":8.1523187300749687},{"$f":"IF(AND(F50=\"\",J50=\"\",N50=\"\"),\"\",IF(F50=\"\",0,F50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J50=\"\",0,J50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N50=\"\",0,N50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-6.9120031842874269E-2},{"$f":"IF(AND(G50=\"\",K50=\"\",O50=\"\"),\"\",IF(G50=\"\",0,G50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K50=\"\",0,K50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O50=\"\",0,O50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":4.7268122036997088E-4},{"$f":"IF('A1.3.12'!T50=\"\",\"\",'A1.3.12'!T50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.792122072122297},{"$f":"IF('A1.3.12'!U50=\"\",\"\",'A1.3.12'!U50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.995344975570898},{"$f":"IF('A1.3.12'!V50=\"\",\"\",'A1.3.12'!V50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37664815392655232},{"$f":"IF('A1.3.12'!W50=\"\",\"\",'A1.3.12'!W50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4324078542809617E-3},{"$f":"IF('A1.3.12'!X50=\"\",\"\",'A1.3.12'!X50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.728543204944835},{"$f":"IF('A1.3.12'!Y50=\"\",\"\",'A1.3.12'!Y50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.086707523579104},{"$f":"IF('A1.3.12'!Z50=\"\",\"\",'A1.3.12'!Z50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21765317525845349},{"$f":"IF('A1.3.12'!AA50=\"\",\"\",'A1.3.12'!AA50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8426593706830608E-3},{"$f":"IF('A1.3.12'!AB50=\"\",\"\",'A1.3.12'!AB50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC50=\"\",\"\",'A1.3.12'!AC50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2577453932287561},{"$f":"IF('A1.3.12'!AD50=\"\",\"\",'A1.3.12'!AD50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE50=\"\",\"\",'A1.3.12'!AE50*(1+VLOOKUP($B50,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T50=\"\",X50=\"\",AB50=\"\"),\"\",IF(T50=\"\",0,T50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X50=\"\",0,X50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB50=\"\",0,AB50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":38.984282853332893},{"$f":"IF(AND(U50=\"\",Y50=\"\",AC50=\"\"),\"\",IF(U50=\"\",0,U50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y50=\"\",0,Y50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC50=\"\",0,AC50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":12.130726025875259},{"$f":"IF(AND(V50=\"\",Z50=\"\",AD50=\"\"),\"\",IF(V50=\"\",0,V50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z50=\"\",0,Z50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD50=\"\",0,AD50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.14323140479326235},{"$f":"IF(AND(W50=\"\",AA50=\"\",AE50=\"\"),\"\",IF(W50=\"\",0,W50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA50=\"\",0,AA50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE50=\"\",0,AE50 * VLOOKUP($B50,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.193259625784043E-3}]
[null,2034,null,{"$f":"IF('A1.3.12'!D51=\"\",\"\",'A1.3.12'!D51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.367094082114711},{"$f":"IF('A1.3.12'!E51=\"\",\"\",'A1.3.12'!E51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.191438038816708},{"$f":"IF('A1.3.12'!F51=\"\",\"\",'A1.3.12'!F51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1388749369140673},{"$f":"IF('A1.3.12'!G51=\"\",\"\",'A1.3.12'!G51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1975753311611288E-4},{"$f":"IF('A1.3.12'!H51=\"\",\"\",'A1.3.12'!H51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":69.831777696051304},{"$f":"IF('A1.3.12'!I51=\"\",\"\",'A1.3.12'!I51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.01214998371473},{"$f":"IF('A1.3.12'!J51=\"\",\"\",'A1.3.12'!J51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.6319672034822751E-2},{"$f":"IF('A1.3.12'!K51=\"\",\"\",'A1.3.12'!K51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.5900384806445846E-4},{"$f":"IF('A1.3.12'!L51=\"\",\"\",'A1.3.12'!L51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M51=\"\",\"\",'A1.3.12'!M51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.9625903407912904},{"$f":"IF('A1.3.12'!N51=\"\",\"\",'A1.3.12'!N51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O51=\"\",\"\",'A1.3.12'!O51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D51=\"\",H51=\"\",L51=\"\"),\"\",IF(D51=\"\",0,D51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H51=\"\",0,H51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L51=\"\",0,L51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":29.360032183778827},{"$f":"IF(AND(E51=\"\",I51=\"\",M51=\"\"),\"\",IF(E51=\"\",0,E51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I51=\"\",0,I51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M51=\"\",0,M51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.7555036793494585},{"$f":"IF(AND(F51=\"\",J51=\"\",N51=\"\"),\"\",IF(F51=\"\",0,F51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J51=\"\",0,J51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N51=\"\",0,N51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-6.3402181854523537E-2},{"$f":"IF(AND(G51=\"\",K51=\"\",O51=\"\"),\"\",IF(G51=\"\",0,G51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K51=\"\",0,K51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O51=\"\",0,O51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":4.3268203787382229E-4},{"$f":"IF('A1.3.12'!T51=\"\",\"\",'A1.3.12'!T51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.916253729126112},{"$f":"IF('A1.3.12'!U51=\"\",\"\",'A1.3.12'!U51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.504208709695764},{"$f":"IF('A1.3.12'!V51=\"\",\"\",'A1.3.12'!V51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36893892665532207},{"$f":"IF('A1.3.12'!W51=\"\",\"\",'A1.3.12'!W51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3826213764514856E-3},{"$f":"IF('A1.3.12'!X51=\"\",\"\",'A1.3.12'!X51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":61.95583212541343},{"$f":"IF('A1.3.12'!Y51=\"\",\"\",'A1.3.12'!Y51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.142257862019378},{"$f":"IF('A1.3.12'!Z51=\"\",\"\",'A1.3.12'!Z51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21845458985002755},{"$f":"IF('A1.3.12'!AA51=\"\",\"\",'A1.3.12'!AA51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8494441745583665E-3},{"$f":"IF('A1.3.12'!AB51=\"\",\"\",'A1.3.12'!AB51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC51=\"\",\"\",'A1.3.12'!AC51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2331273572170822},{"$f":"IF('A1.3.12'!AD51=\"\",\"\",'A1.3.12'!AD51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE51=\"\",\"\",'A1.3.12'!AE51*(1+VLOOKUP($B51,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T51=\"\",X51=\"\",AB51=\"\"),\"\",IF(T51=\"\",0,T51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X51=\"\",0,X51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB51=\"\",0,AB51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":36.675514089728068},{"$f":"IF(AND(U51=\"\",Y51=\"\",AC51=\"\"),\"\",IF(U51=\"\",0,U51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y51=\"\",0,Y51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC51=\"\",0,AC51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":11.781195106366273},{"$f":"IF(AND(V51=\"\",Z51=\"\",AD51=\"\"),\"\",IF(V51=\"\",0,V51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z51=\"\",0,Z51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD51=\"\",0,AD51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.13470993345598142},{"$f":"IF(AND(W51=\"\",AA51=\"\",AE51=\"\"),\"\",IF(W51=\"\",0,W51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA51=\"\",0,AA51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE51=\"\",0,AE51 * VLOOKUP($B51,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.1223922797343009E-3}]
[null,2035,null,{"$f":"IF('A1.3.12'!D52=\"\",\"\",'A1.3.12'!D52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.310203716277407},{"$f":"IF('A1.3.12'!E52=\"\",\"\",'A1.3.12'!E52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.179347913262879},{"$f":"IF('A1.3.12'!F52=\"\",\"\",'A1.3.12'!F52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13873721604650224},{"$f":"IF('A1.3.12'!G52=\"\",\"\",'A1.3.12'!G52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1884541889143733E-4},{"$f":"IF('A1.3.12'!H52=\"\",\"\",'A1.3.12'!H52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":70.26380462435074},{"$f":"IF('A1.3.12'!I52=\"\",\"\",'A1.3.12'!I52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.07409196121908},{"$f":"IF('A1.3.12'!J52=\"\",\"\",'A1.3.12'!J52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.6915571114252405E-2},{"$f":"IF('A1.3.12'!K52=\"\",\"\",'A1.3.12'!K52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.6369956270706709E-4},{"$f":"IF('A1.3.12'!L52=\"\",\"\",'A1.3.12'!L52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M52=\"\",\"\",'A1.3.12'!M52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.9889342847196883},{"$f":"IF('A1.3.12'!N52=\"\",\"\",'A1.3.12'!N52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O52=\"\",\"\",'A1.3.12'!O52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D52=\"\",H52=\"\",L52=\"\"),\"\",IF(D52=\"\",0,D52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H52=\"\",0,H52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L52=\"\",0,L52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":26.778886708052916},{"$f":"IF(AND(E52=\"\",I52=\"\",M52=\"\"),\"\",IF(E52=\"\",0,E52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I52=\"\",0,I52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M52=\"\",0,M52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.4599859239673094},{"$f":"IF(AND(F52=\"\",J52=\"\",N52=\"\"),\"\",IF(F52=\"\",0,F52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J52=\"\",0,J52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N52=\"\",0,N52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-5.8241794525605975E-2},{"$f":"IF(AND(G52=\"\",K52=\"\",O52=\"\"),\"\",IF(G52=\"\",0,G52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K52=\"\",0,K52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O52=\"\",0,O52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":3.9669368774066752E-4},{"$f":"IF('A1.3.12'!T52=\"\",\"\",'A1.3.12'!T52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.615540236113382},{"$f":"IF('A1.3.12'!U52=\"\",\"\",'A1.3.12'!U52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.457070217212728},{"$f":"IF('A1.3.12'!V52=\"\",\"\",'A1.3.12'!V52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38389572465590577},{"$f":"IF('A1.3.12'!W52=\"\",\"\",'A1.3.12'!W52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4792129369098121E-3},{"$f":"IF('A1.3.12'!X52=\"\",\"\",'A1.3.12'!X52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.130623210748254},{"$f":"IF('A1.3.12'!Y52=\"\",\"\",'A1.3.12'!Y52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.184977515606866},{"$f":"IF('A1.3.12'!Z52=\"\",\"\",'A1.3.12'!Z52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21907089849356204},{"$f":"IF('A1.3.12'!AA52=\"\",\"\",'A1.3.12'!AA52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8546618650234527E-3},{"$f":"IF('A1.3.12'!AB52=\"\",\"\",'A1.3.12'!AB52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC52=\"\",\"\",'A1.3.12'!AC52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.4056771812106126},{"$f":"IF('A1.3.12'!AD52=\"\",\"\",'A1.3.12'!AD52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE52=\"\",\"\",'A1.3.12'!AE52*(1+VLOOKUP($B52,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T52=\"\",X52=\"\",AB52=\"\"),\"\",IF(T52=\"\",0,T52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X52=\"\",0,X52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB52=\"\",0,AB52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":34.648499316652313},{"$f":"IF(AND(U52=\"\",Y52=\"\",AC52=\"\"),\"\",IF(U52=\"\",0,U52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y52=\"\",0,Y52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC52=\"\",0,AC52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":11.578515627792106},{"$f":"IF(AND(V52=\"\",Z52=\"\",AD52=\"\"),\"\",IF(V52=\"\",0,V52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z52=\"\",0,Z52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD52=\"\",0,AD52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.12752872869987641},{"$f":"IF(AND(W52=\"\",AA52=\"\",AE52=\"\"),\"\",IF(W52=\"\",0,W52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA52=\"\",0,AA52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE52=\"\",0,AE52 * VLOOKUP($B52,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.0617098678383091E-3}]
[null,2036,null,{"$f":"IF('A1.3.12'!D53=\"\",\"\",'A1.3.12'!D53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.277352017949717},{"$f":"IF('A1.3.12'!E53=\"\",\"\",'A1.3.12'!E53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.172366394483861},{"$f":"IF('A1.3.12'!F53=\"\",\"\",'A1.3.12'!F53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.138657688268326},{"$f":"IF('A1.3.12'!G53=\"\",\"\",'A1.3.12'!G53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1831871281548914E-4},{"$f":"IF('A1.3.12'!H53=\"\",\"\",'A1.3.12'!H53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":70.801593628808931},{"$f":"IF('A1.3.12'!I53=\"\",\"\",'A1.3.12'!I53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.151197604951424},{"$f":"IF('A1.3.12'!J53=\"\",\"\",'A1.3.12'!J53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.7657348887099718E-2},{"$f":"IF('A1.3.12'!K53=\"\",\"\",'A1.3.12'!K53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.6954480877265013E-4},{"$f":"IF('A1.3.12'!L53=\"\",\"\",'A1.3.12'!L53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M53=\"\",\"\",'A1.3.12'!M53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.8805949987047472},{"$f":"IF('A1.3.12'!N53=\"\",\"\",'A1.3.12'!N53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O53=\"\",\"\",'A1.3.12'!O53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D53=\"\",H53=\"\",L53=\"\"),\"\",IF(D53=\"\",0,D53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H53=\"\",0,H53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L53=\"\",0,L53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":24.502428972254911},{"$f":"IF(AND(E53=\"\",I53=\"\",M53=\"\"),\"\",IF(E53=\"\",0,E53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I53=\"\",0,I53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M53=\"\",0,M53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":7.1217895876319783},{"$f":"IF(AND(F53=\"\",J53=\"\",N53=\"\"),\"\",IF(F53=\"\",0,F53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J53=\"\",0,J53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N53=\"\",0,N53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-5.364672007094385E-2},{"$f":"IF(AND(G53=\"\",K53=\"\",O53=\"\"),\"\",IF(G53=\"\",0,G53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K53=\"\",0,K53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O53=\"\",0,O53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":3.6473618239219846E-4},{"$f":"IF('A1.3.12'!T53=\"\",\"\",'A1.3.12'!T53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.492861643027815},{"$f":"IF('A1.3.12'!U53=\"\",\"\",'A1.3.12'!U53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.388279163634113},{"$f":"IF('A1.3.12'!V53=\"\",\"\",'A1.3.12'!V53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38281593091410199},{"$f":"IF('A1.3.12'!W53=\"\",\"\",'A1.3.12'!W53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4722395885708225E-3},{"$f":"IF('A1.3.12'!X53=\"\",\"\",'A1.3.12'!X53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.248067210421468},{"$f":"IF('A1.3.12'!Y53=\"\",\"\",'A1.3.12'!Y53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.213681307750257},{"$f":"IF('A1.3.12'!Z53=\"\",\"\",'A1.3.12'!Z53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21948500286273623},{"$f":"IF('A1.3.12'!AA53=\"\",\"\",'A1.3.12'!AA53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.858167687051519E-3},{"$f":"IF('A1.3.12'!AB53=\"\",\"\",'A1.3.12'!AB53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC53=\"\",\"\",'A1.3.12'!AC53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.3395810413047577},{"$f":"IF('A1.3.12'!AD53=\"\",\"\",'A1.3.12'!AD53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE53=\"\",\"\",'A1.3.12'!AE53*(1+VLOOKUP($B53,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T53=\"\",X53=\"\",AB53=\"\"),\"\",IF(T53=\"\",0,T53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X53=\"\",0,X53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB53=\"\",0,AB53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":32.779557037540393},{"$f":"IF(AND(U53=\"\",Y53=\"\",AC53=\"\"),\"\",IF(U53=\"\",0,U53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y53=\"\",0,Y53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC53=\"\",0,AC53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":11.276416298168574},{"$f":"IF(AND(V53=\"\",Z53=\"\",AD53=\"\"),\"\",IF(V53=\"\",0,V53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z53=\"\",0,Z53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD53=\"\",0,AD53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.12068822118266866},{"$f":"IF(AND(W53=\"\",AA53=\"\",AE53=\"\"),\"\",IF(W53=\"\",0,W53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA53=\"\",0,AA53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE53=\"\",0,AE53 * VLOOKUP($B53,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":1.0046376269501657E-3}]
[null,2037,null,{"$f":"IF('A1.3.12'!D54=\"\",\"\",'A1.3.12'!D54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.254230219075851},{"$f":"IF('A1.3.12'!E54=\"\",\"\",'A1.3.12'!E54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.167452637166587},{"$f":"IF('A1.3.12'!F54=\"\",\"\",'A1.3.12'!F54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13860171474532776},{"$f":"IF('A1.3.12'!G54=\"\",\"\",'A1.3.12'!G54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1794800467637715E-4},{"$f":"IF('A1.3.12'!H54=\"\",\"\",'A1.3.12'!H54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":71.307378966393117},{"$f":"IF('A1.3.12'!I54=\"\",\"\",'A1.3.12'!I54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.223714714303821},{"$f":"IF('A1.3.12'!J54=\"\",\"\",'A1.3.12'!J54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.835498368093494E-2},{"$f":"IF('A1.3.12'!K54=\"\",\"\",'A1.3.12'!K54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.7504220594893172E-4},{"$f":"IF('A1.3.12'!L54=\"\",\"\",'A1.3.12'!L54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M54=\"\",\"\",'A1.3.12'!M54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.7908640309068287},{"$f":"IF('A1.3.12'!N54=\"\",\"\",'A1.3.12'!N54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O54=\"\",\"\",'A1.3.12'!O54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D54=\"\",H54=\"\",L54=\"\"),\"\",IF(D54=\"\",0,D54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H54=\"\",0,H54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L54=\"\",0,L54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":22.441362772674772},{"$f":"IF(AND(E54=\"\",I54=\"\",M54=\"\"),\"\",IF(E54=\"\",0,E54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I54=\"\",0,I54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M54=\"\",0,M54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.81039995527731},{"$f":"IF(AND(F54=\"\",J54=\"\",N54=\"\"),\"\",IF(F54=\"\",0,F54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J54=\"\",0,J54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N54=\"\",0,N54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-4.9429134070135106E-2},{"$f":"IF(AND(G54=\"\",K54=\"\",O54=\"\"),\"\",IF(G54=\"\",0,G54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K54=\"\",0,K54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O54=\"\",0,O54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":3.3551838504736881E-4},{"$f":"IF('A1.3.12'!T54=\"\",\"\",'A1.3.12'!T54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.490760487984801},{"$f":"IF('A1.3.12'!U54=\"\",\"\",'A1.3.12'!U54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.387100957514324},{"$f":"IF('A1.3.12'!V54=\"\",\"\",'A1.3.12'!V54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38279743694535845},{"$f":"IF('A1.3.12'!W54=\"\",\"\",'A1.3.12'!W54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4721201538295151E-3},{"$f":"IF('A1.3.12'!X54=\"\",\"\",'A1.3.12'!X54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.25662969333851},{"$f":"IF('A1.3.12'!Y54=\"\",\"\",'A1.3.12'!Y54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.21577401347014},{"$f":"IF('A1.3.12'!Z54=\"\",\"\",'A1.3.12'!Z54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2195151939461189},{"$f":"IF('A1.3.12'!AA54=\"\",\"\",'A1.3.12'!AA54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8584232858161133E-3},{"$f":"IF('A1.3.12'!AB54=\"\",\"\",'A1.3.12'!AB54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC54=\"\",\"\",'A1.3.12'!AC54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2817744196944201},{"$f":"IF('A1.3.12'!AD54=\"\",\"\",'A1.3.12'!AD54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE54=\"\",\"\",'A1.3.12'!AE54*(1+VLOOKUP($B54,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T54=\"\",X54=\"\",AB54=\"\"),\"\",IF(T54=\"\",0,T54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X54=\"\",0,X54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB54=\"\",0,AB54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":31.076025834467767},{"$f":"IF(AND(U54=\"\",Y54=\"\",AC54=\"\"),\"\",IF(U54=\"\",0,U54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y54=\"\",0,Y54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC54=\"\",0,AC54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.993932233640347},{"$f":"IF(AND(V54=\"\",Z54=\"\",AD54=\"\"),\"\",IF(V54=\"\",0,V54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z54=\"\",0,Z54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD54=\"\",0,AD54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.11445961200935052},{"$f":"IF(AND(W54=\"\",AA54=\"\",AE54=\"\"),\"\",IF(W54=\"\",0,W54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA54=\"\",0,AA54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE54=\"\",0,AE54 * VLOOKUP($B54,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.5264971675210653E-4}]
[null,2038,null,{"$f":"IF('A1.3.12'!D55=\"\",\"\",'A1.3.12'!D55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.245635966921796},{"$f":"IF('A1.3.12'!E55=\"\",\"\",'A1.3.12'!E55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.165626219177273},{"$f":"IF('A1.3.12'!F55=\"\",\"\",'A1.3.12'!F55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1385809096785065},{"$f":"IF('A1.3.12'!G55=\"\",\"\",'A1.3.12'!G55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1781021439282405E-4},{"$f":"IF('A1.3.12'!H55=\"\",\"\",'A1.3.12'!H55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":71.893031958660288},{"$f":"IF('A1.3.12'!I55=\"\",\"\",'A1.3.12'!I55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.307682870212899},{"$f":"IF('A1.3.12'!J55=\"\",\"\",'A1.3.12'!J55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-9.9162780732685737E-2},{"$f":"IF('A1.3.12'!K55=\"\",\"\",'A1.3.12'!K55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.8140768724451067E-4},{"$f":"IF('A1.3.12'!L55=\"\",\"\",'A1.3.12'!L55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M55=\"\",\"\",'A1.3.12'!M55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.7819335862004975},{"$f":"IF('A1.3.12'!N55=\"\",\"\",'A1.3.12'!N55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O55=\"\",\"\",'A1.3.12'!O55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D55=\"\",H55=\"\",L55=\"\"),\"\",IF(D55=\"\",0,D55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H55=\"\",0,H55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L55=\"\",0,L55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":20.623489958551563},{"$f":"IF(AND(E55=\"\",I55=\"\",M55=\"\"),\"\",IF(E55=\"\",0,E55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I55=\"\",0,I55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M55=\"\",0,M55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.5732146147790651},{"$f":"IF(AND(F55=\"\",J55=\"\",N55=\"\"),\"\",IF(F55=\"\",0,F55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J55=\"\",0,J55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N55=\"\",0,N55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-4.5641225063816827E-2},{"$f":"IF(AND(G55=\"\",K55=\"\",O55=\"\"),\"\",IF(G55=\"\",0,G55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K55=\"\",0,K55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O55=\"\",0,O55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":3.0941110000964715E-4},{"$f":"IF('A1.3.12'!T55=\"\",\"\",'A1.3.12'!T55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.880600612396456},{"$f":"IF('A1.3.12'!U55=\"\",\"\",'A1.3.12'!U55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.484216505664836},{"$f":"IF('A1.3.12'!V55=\"\",\"\",'A1.3.12'!V55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36862511467433834},{"$f":"IF('A1.3.12'!W55=\"\",\"\",'A1.3.12'!W55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3805947669504044E-3},{"$f":"IF('A1.3.12'!X55=\"\",\"\",'A1.3.12'!X55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.110572619923452},{"$f":"IF('A1.3.12'!Y55=\"\",\"\",'A1.3.12'!Y55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.180077069496473},{"$f":"IF('A1.3.12'!Z55=\"\",\"\",'A1.3.12'!Z55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.21900020065213818},{"$f":"IF('A1.3.12'!AA55=\"\",\"\",'A1.3.12'!AA55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8540633346329266E-3},{"$f":"IF('A1.3.12'!AB55=\"\",\"\",'A1.3.12'!AB55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC55=\"\",\"\",'A1.3.12'!AC55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.3412524141805973},{"$f":"IF('A1.3.12'!AD55=\"\",\"\",'A1.3.12'!AD55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE55=\"\",\"\",'A1.3.12'!AE55*(1+VLOOKUP($B55,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T55=\"\",X55=\"\",AB55=\"\"),\"\",IF(T55=\"\",0,T55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X55=\"\",0,X55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB55=\"\",0,AB55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":29.468538458932187},{"$f":"IF(AND(U55=\"\",Y55=\"\",AC55=\"\"),\"\",IF(U55=\"\",0,U55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y55=\"\",0,Y55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC55=\"\",0,AC55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.762802945232684},{"$f":"IF(AND(V55=\"\",Z55=\"\",AD55=\"\"),\"\",IF(V55=\"\",0,V55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z55=\"\",0,Z55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD55=\"\",0,AD55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.10840904280060498},{"$f":"IF(AND(W55=\"\",AA55=\"\",AE55=\"\"),\"\",IF(W55=\"\",0,W55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA55=\"\",0,AA55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE55=\"\",0,AE55 * VLOOKUP($B55,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.027071345302012E-4}]
[null,2039,null,{"$f":"IF('A1.3.12'!D56=\"\",\"\",'A1.3.12'!D56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.235472544293756},{"$f":"IF('A1.3.12'!E56=\"\",\"\",'A1.3.12'!E56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.163466327008871},{"$f":"IF('A1.3.12'!F56=\"\",\"\",'A1.3.12'!F56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1385563059453232},{"$f":"IF('A1.3.12'!G56=\"\",\"\",'A1.3.12'!G56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1764726584760061E-4},{"$f":"IF('A1.3.12'!H56=\"\",\"\",'A1.3.12'!H56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":72.669782150084217},{"$f":"IF('A1.3.12'!I56=\"\",\"\",'A1.3.12'!I56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.419049638652696},{"$f":"IF('A1.3.12'!J56=\"\",\"\",'A1.3.12'!J56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10023416006970594},{"$f":"IF('A1.3.12'!K56=\"\",\"\",'A1.3.12'!K56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.8985021017213331E-4},{"$f":"IF('A1.3.12'!L56=\"\",\"\",'A1.3.12'!L56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M56=\"\",\"\",'A1.3.12'!M56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.7857893147414234},{"$f":"IF('A1.3.12'!N56=\"\",\"\",'A1.3.12'!N56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O56=\"\",\"\",'A1.3.12'!O56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D56=\"\",H56=\"\",L56=\"\"),\"\",IF(D56=\"\",0,D56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H56=\"\",0,H56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L56=\"\",0,L56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":19.009284399418576},{"$f":"IF(AND(E56=\"\",I56=\"\",M56=\"\"),\"\",IF(E56=\"\",0,E56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I56=\"\",0,I56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M56=\"\",0,M56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.3663692374447756},{"$f":"IF(AND(F56=\"\",J56=\"\",N56=\"\"),\"\",IF(F56=\"\",0,F56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J56=\"\",0,J56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N56=\"\",0,N56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-4.2202070114994869E-2},{"$f":"IF(AND(G56=\"\",K56=\"\",O56=\"\"),\"\",IF(G56=\"\",0,G56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K56=\"\",0,K56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O56=\"\",0,O56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.858538036143589E-4},{"$f":"IF('A1.3.12'!T56=\"\",\"\",'A1.3.12'!T56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.569229416181663},{"$f":"IF('A1.3.12'!U56=\"\",\"\",'A1.3.12'!U56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.870359676575852},{"$f":"IF('A1.3.12'!V56=\"\",\"\",'A1.3.12'!V56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37468629498339612},{"$f":"IF('A1.3.12'!W56=\"\",\"\",'A1.3.12'!W56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.419738095906798E-3},{"$f":"IF('A1.3.12'!X56=\"\",\"\",'A1.3.12'!X56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.422264998929812},{"$f":"IF('A1.3.12'!Y56=\"\",\"\",'A1.3.12'!Y56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.256255957175469},{"$f":"IF('A1.3.12'!Z56=\"\",\"\",'A1.3.12'!Z56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22009921955769304},{"$f":"IF('A1.3.12'!AA56=\"\",\"\",'A1.3.12'!AA56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8633676670070064E-3},{"$f":"IF('A1.3.12'!AB56=\"\",\"\",'A1.3.12'!AB56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC56=\"\",\"\",'A1.3.12'!AC56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.4107447158585131},{"$f":"IF('A1.3.12'!AD56=\"\",\"\",'A1.3.12'!AD56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE56=\"\",\"\",'A1.3.12'!AE56*(1+VLOOKUP($B56,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T56=\"\",X56=\"\",AB56=\"\"),\"\",IF(T56=\"\",0,T56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X56=\"\",0,X56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB56=\"\",0,AB56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":28.298146144418144},{"$f":"IF(AND(U56=\"\",Y56=\"\",AC56=\"\"),\"\",IF(U56=\"\",0,U56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y56=\"\",0,Y56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC56=\"\",0,AC56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.643857924696526},{"$f":"IF(AND(V56=\"\",Z56=\"\",AD56=\"\"),\"\",IF(V56=\"\",0,V56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z56=\"\",0,Z56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD56=\"\",0,AD56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.10416401861809119},{"$f":"IF(AND(W56=\"\",AA56=\"\",AE56=\"\"),\"\",IF(W56=\"\",0,W56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA56=\"\",0,AA56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE56=\"\",0,AE56 * VLOOKUP($B56,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":8.6716475674335984E-4}]
[null,2040,null,{"$f":"IF('A1.3.12'!D57=\"\",\"\",'A1.3.12'!D57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.234068137275202},{"$f":"IF('A1.3.12'!E57=\"\",\"\",'A1.3.12'!E57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.163167867736671},{"$f":"IF('A1.3.12'!F57=\"\",\"\",'A1.3.12'!F57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13855290614027424},{"$f":"IF('A1.3.12'!G57=\"\",\"\",'A1.3.12'!G57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.176247492123145E-4},{"$f":"IF('A1.3.12'!H57=\"\",\"\",'A1.3.12'!H57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":73.41000534646669},{"$f":"IF('A1.3.12'!I57=\"\",\"\",'A1.3.12'!I57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.525179339315109},{"$f":"IF('A1.3.12'!J57=\"\",\"\",'A1.3.12'!J57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10125515735576184},{"$f":"IF('A1.3.12'!K57=\"\",\"\",'A1.3.12'!K57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":7.9789572001045216E-4},{"$f":"IF('A1.3.12'!L57=\"\",\"\",'A1.3.12'!L57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M57=\"\",\"\",'A1.3.12'!M57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.7207650402632444},{"$f":"IF('A1.3.12'!N57=\"\",\"\",'A1.3.12'!N57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O57=\"\",\"\",'A1.3.12'!O57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D57=\"\",H57=\"\",L57=\"\"),\"\",IF(D57=\"\",0,D57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H57=\"\",0,H57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L57=\"\",0,L57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":17.553513791567916},{"$f":"IF(AND(E57=\"\",I57=\"\",M57=\"\"),\"\",IF(E57=\"\",0,E57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I57=\"\",0,I57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M57=\"\",0,M57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":6.1294504157690461},{"$f":"IF(AND(F57=\"\",J57=\"\",N57=\"\"),\"\",IF(F57=\"\",0,F57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J57=\"\",0,J57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N57=\"\",0,N57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-3.9062889216977134E-2},{"$f":"IF(AND(G57=\"\",K57=\"\",O57=\"\"),\"\",IF(G57=\"\",0,G57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K57=\"\",0,K57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O57=\"\",0,O57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.6442234028819817E-4},{"$f":"IF('A1.3.12'!T57=\"\",\"\",'A1.3.12'!T57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":42.710818001560298},{"$f":"IF('A1.3.12'!U57=\"\",\"\",'A1.3.12'!U57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.949754359200782},{"$f":"IF('A1.3.12'!V57=\"\",\"\",'A1.3.12'!V57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.37593253089593276},{"$f":"IF('A1.3.12'!W57=\"\",\"\",'A1.3.12'!W57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4277863340047136E-3},{"$f":"IF('A1.3.12'!X57=\"\",\"\",'A1.3.12'!X57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.612280964358405},{"$f":"IF('A1.3.12'!Y57=\"\",\"\",'A1.3.12'!Y57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.30269663350431},{"$f":"IF('A1.3.12'!Z57=\"\",\"\",'A1.3.12'!Z57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22076921071701822},{"$f":"IF('A1.3.12'!AA57=\"\",\"\",'A1.3.12'!AA57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8690398355225327E-3},{"$f":"IF('A1.3.12'!AB57=\"\",\"\",'A1.3.12'!AB57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC57=\"\",\"\",'A1.3.12'!AC57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.3540163130974721},{"$f":"IF('A1.3.12'!AD57=\"\",\"\",'A1.3.12'!AD57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE57=\"\",\"\",'A1.3.12'!AE57*(1+VLOOKUP($B57,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T57=\"\",X57=\"\",AB57=\"\"),\"\",IF(T57=\"\",0,T57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X57=\"\",0,X57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB57=\"\",0,AB57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":27.223234301732941},{"$f":"IF(AND(U57=\"\",Y57=\"\",AC57=\"\"),\"\",IF(U57=\"\",0,U57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y57=\"\",0,Y57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC57=\"\",0,AC57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.460091895500581},{"$f":"IF(AND(V57=\"\",Z57=\"\",AD57=\"\"),\"\",IF(V57=\"\",0,V57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z57=\"\",0,Z57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD57=\"\",0,AD57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-0.1002096931381172},{"$f":"IF(AND(W57=\"\",AA57=\"\",AE57=\"\"),\"\",IF(W57=\"\",0,W57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA57=\"\",0,AA57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE57=\"\",0,AE57 * VLOOKUP($B57,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":8.3423741952283275E-4}]
[null,2041,null,{"$f":"IF('A1.3.12'!D58=\"\",\"\",'A1.3.12'!D58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.130893506191669},{"$f":"IF('A1.3.12'!E58=\"\",\"\",'A1.3.12'!E58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.141241585045199},{"$f":"IF('A1.3.12'!F58=\"\",\"\",'A1.3.12'!F58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13830313977835346},{"$f":"IF('A1.3.12'!G58=\"\",\"\",'A1.3.12'!G58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1597056669385298E-4},{"$f":"IF('A1.3.12'!H58=\"\",\"\",'A1.3.12'!H58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":73.958178354889398},{"$f":"IF('A1.3.12'!I58=\"\",\"\",'A1.3.12'!I58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.603773792419839},{"$f":"IF('A1.3.12'!J58=\"\",\"\",'A1.3.12'!J58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10201125788952504},{"$f":"IF('A1.3.12'!K58=\"\",\"\",'A1.3.12'!K58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.0385383015063583E-4},{"$f":"IF('A1.3.12'!L58=\"\",\"\",'A1.3.12'!L58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M58=\"\",\"\",'A1.3.12'!M58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.7252236005602399},{"$f":"IF('A1.3.12'!N58=\"\",\"\",'A1.3.12'!N58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O58=\"\",\"\",'A1.3.12'!O58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D58=\"\",H58=\"\",L58=\"\"),\"\",IF(D58=\"\",0,D58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H58=\"\",0,H58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L58=\"\",0,L58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":16.257414773531643},{"$f":"IF(AND(E58=\"\",I58=\"\",M58=\"\"),\"\",IF(E58=\"\",0,E58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I58=\"\",0,I58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M58=\"\",0,M58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.9572198885357013},{"$f":"IF(AND(F58=\"\",J58=\"\",N58=\"\"),\"\",IF(F58=\"\",0,F58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J58=\"\",0,J58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N58=\"\",0,N58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-3.6231912992379857E-2},{"$f":"IF(AND(G58=\"\",K58=\"\",O58=\"\"),\"\",IF(G58=\"\",0,G58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K58=\"\",0,K58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O58=\"\",0,O58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.4516250189599156E-4},{"$f":"IF('A1.3.12'!T58=\"\",\"\",'A1.3.12'!T58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.605068488474537},{"$f":"IF('A1.3.12'!U58=\"\",\"\",'A1.3.12'!U58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.329714040135894},{"$f":"IF('A1.3.12'!V58=\"\",\"\",'A1.3.12'!V58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36619993310358695},{"$f":"IF('A1.3.12'!W58=\"\",\"\",'A1.3.12'!W58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.364932853731779E-3},{"$f":"IF('A1.3.12'!X58=\"\",\"\",'A1.3.12'!X58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.979887159343839},{"$f":"IF('A1.3.12'!Y58=\"\",\"\",'A1.3.12'!Y58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.392541085675939},{"$f":"IF('A1.3.12'!Z58=\"\",\"\",'A1.3.12'!Z58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22206538022676373},{"$f":"IF('A1.3.12'!AA58=\"\",\"\",'A1.3.12'!AA58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8800132517857691E-3},{"$f":"IF('A1.3.12'!AB58=\"\",\"\",'A1.3.12'!AB58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC58=\"\",\"\",'A1.3.12'!AC58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.4102284635995304},{"$f":"IF('A1.3.12'!AD58=\"\",\"\",'A1.3.12'!AD58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE58=\"\",\"\",'A1.3.12'!AE58*(1+VLOOKUP($B58,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T58=\"\",X58=\"\",AB58=\"\"),\"\",IF(T58=\"\",0,T58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X58=\"\",0,X58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB58=\"\",0,AB58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":26.373817580459594},{"$f":"IF(AND(U58=\"\",Y58=\"\",AC58=\"\"),\"\",IF(U58=\"\",0,U58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y58=\"\",0,Y58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC58=\"\",0,AC58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.369710824569978},{"$f":"IF(AND(V58=\"\",Z58=\"\",AD58=\"\"),\"\",IF(V58=\"\",0,V58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z58=\"\",0,Z58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD58=\"\",0,AD58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-9.6949510761635951E-2},{"$f":"IF(AND(W58=\"\",AA58=\"\",AE58=\"\"),\"\",IF(W58=\"\",0,W58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA58=\"\",0,AA58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE58=\"\",0,AE58 * VLOOKUP($B58,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":8.0752489232140871E-4}]
[null,2042,null,{"$f":"IF('A1.3.12'!D59=\"\",\"\",'A1.3.12'!D59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.111204201144425},{"$f":"IF('A1.3.12'!E59=\"\",\"\",'A1.3.12'!E59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.137057288344252},{"$f":"IF('A1.3.12'!F59=\"\",\"\",'A1.3.12'!F59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13825547567683205},{"$f":"IF('A1.3.12'!G59=\"\",\"\",'A1.3.12'!G59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1565489118459499E-4},{"$f":"IF('A1.3.12'!H59=\"\",\"\",'A1.3.12'!H59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":74.017973558588707},{"$f":"IF('A1.3.12'!I59=\"\",\"\",'A1.3.12'!I59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.612346945896611},{"$f":"IF('A1.3.12'!J59=\"\",\"\",'A1.3.12'!J59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10209373401428648},{"$f":"IF('A1.3.12'!K59=\"\",\"\",'A1.3.12'!K59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.0450374615164495E-4},{"$f":"IF('A1.3.12'!L59=\"\",\"\",'A1.3.12'!L59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M59=\"\",\"\",'A1.3.12'!M59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.6684694433932377},{"$f":"IF('A1.3.12'!N59=\"\",\"\",'A1.3.12'!N59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O59=\"\",\"\",'A1.3.12'!O59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D59=\"\",H59=\"\",L59=\"\"),\"\",IF(D59=\"\",0,D59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H59=\"\",0,H59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L59=\"\",0,L59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":15.134525603790628},{"$f":"IF(AND(E59=\"\",I59=\"\",M59=\"\"),\"\",IF(E59=\"\",0,E59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I59=\"\",0,I59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M59=\"\",0,M59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.7633005165899833},{"$f":"IF(AND(F59=\"\",J59=\"\",N59=\"\"),\"\",IF(F59=\"\",0,F59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J59=\"\",0,J59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N59=\"\",0,N59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-3.3782074822655238E-2},{"$f":"IF(AND(G59=\"\",K59=\"\",O59=\"\"),\"\",IF(G59=\"\",0,G59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K59=\"\",0,K59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O59=\"\",0,O59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.2849045919393077E-4},{"$f":"IF('A1.3.12'!T59=\"\",\"\",'A1.3.12'!T59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.696338945957343},{"$f":"IF('A1.3.12'!U59=\"\",\"\",'A1.3.12'!U59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.380893229372802},{"$f":"IF('A1.3.12'!V59=\"\",\"\",'A1.3.12'!V59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36700327838431374},{"$f":"IF('A1.3.12'!W59=\"\",\"\",'A1.3.12'!W59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3701208875776072E-3},{"$f":"IF('A1.3.12'!X59=\"\",\"\",'A1.3.12'!X59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":62.808134305284085},{"$f":"IF('A1.3.12'!Y59=\"\",\"\",'A1.3.12'!Y59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.350563988193882},{"$f":"IF('A1.3.12'!Z59=\"\",\"\",'A1.3.12'!Z59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2214597843046035},{"$f":"IF('A1.3.12'!AA59=\"\",\"\",'A1.3.12'!AA59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8748862555933595E-3},{"$f":"IF('A1.3.12'!AB59=\"\",\"\",'A1.3.12'!AB59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC59=\"\",\"\",'A1.3.12'!AC59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.356743520103751},{"$f":"IF('A1.3.12'!AD59=\"\",\"\",'A1.3.12'!AD59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE59=\"\",\"\",'A1.3.12'!AE59*(1+VLOOKUP($B59,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T59=\"\",X59=\"\",AB59=\"\"),\"\",IF(T59=\"\",0,T59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X59=\"\",0,X59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB59=\"\",0,AB59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":25.455359644263964},{"$f":"IF(AND(U59=\"\",Y59=\"\",AC59=\"\"),\"\",IF(U59=\"\",0,U59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y59=\"\",0,Y59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC59=\"\",0,AC59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.19382574650743},{"$f":"IF(AND(V59=\"\",Z59=\"\",AD59=\"\"),\"\",IF(V59=\"\",0,V59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z59=\"\",0,Z59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD59=\"\",0,AD59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-9.3576026041355606E-2},{"$f":"IF(AND(W59=\"\",AA59=\"\",AE59=\"\"),\"\",IF(W59=\"\",0,W59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA59=\"\",0,AA59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE59=\"\",0,AE59 * VLOOKUP($B59,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.7941719193997533E-4}]
[null,2043,null,{"$f":"IF('A1.3.12'!D60=\"\",\"\",'A1.3.12'!D60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.161540023559468},{"$f":"IF('A1.3.12'!E60=\"\",\"\",'A1.3.12'!E60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.147754467100201},{"$f":"IF('A1.3.12'!F60=\"\",\"\",'A1.3.12'!F60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13837732922849358},{"$f":"IF('A1.3.12'!G60=\"\",\"\",'A1.3.12'!G60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1646191745274738E-4},{"$f":"IF('A1.3.12'!H60=\"\",\"\",'A1.3.12'!H60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":74.893865048996076},{"$f":"IF('A1.3.12'!I60=\"\",\"\",'A1.3.12'!I60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.737928124849098},{"$f":"IF('A1.3.12'!J60=\"\",\"\",'A1.3.12'!J60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10330185994029882},{"$f":"IF('A1.3.12'!K60=\"\",\"\",'A1.3.12'!K60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.140238390612044E-4},{"$f":"IF('A1.3.12'!L60=\"\",\"\",'A1.3.12'!L60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M60=\"\",\"\",'A1.3.12'!M60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.6177161190301343},{"$f":"IF('A1.3.12'!N60=\"\",\"\",'A1.3.12'!N60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O60=\"\",\"\",'A1.3.12'!O60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D60=\"\",H60=\"\",L60=\"\"),\"\",IF(D60=\"\",0,D60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H60=\"\",0,H60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L60=\"\",0,L60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":14.22068802190201},{"$f":"IF(AND(E60=\"\",I60=\"\",M60=\"\"),\"\",IF(E60=\"\",0,E60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I60=\"\",0,I60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M60=\"\",0,M60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.6011109727661275},{"$f":"IF(AND(F60=\"\",J60=\"\",N60=\"\"),\"\",IF(F60=\"\",0,F60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J60=\"\",0,J60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N60=\"\",0,N60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-3.175794944702362E-2},{"$f":"IF(AND(G60=\"\",K60=\"\",O60=\"\"),\"\",IF(G60=\"\",0,G60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K60=\"\",0,K60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O60=\"\",0,O60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.1477167055302749E-4},{"$f":"IF('A1.3.12'!T60=\"\",\"\",'A1.3.12'!T60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":41.899602812142696},{"$f":"IF('A1.3.12'!U60=\"\",\"\",'A1.3.12'!U60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":23.494871839313326},{"$f":"IF('A1.3.12'!V60=\"\",\"\",'A1.3.12'!V60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.36879236843761043},{"$f":"IF('A1.3.12'!W60=\"\",\"\",'A1.3.12'!W60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.3816748980042802E-3},{"$f":"IF('A1.3.12'!X60=\"\",\"\",'A1.3.12'!X60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.318520147184174},{"$f":"IF('A1.3.12'!Y60=\"\",\"\",'A1.3.12'!Y60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.475304367945876},{"$f":"IF('A1.3.12'!Z60=\"\",\"\",'A1.3.12'!Z60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22325939099105471},{"$f":"IF('A1.3.12'!AA60=\"\",\"\",'A1.3.12'!AA60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8901217885480045E-3},{"$f":"IF('A1.3.12'!AB60=\"\",\"\",'A1.3.12'!AB60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC60=\"\",\"\",'A1.3.12'!AC60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.3087158497231526},{"$f":"IF('A1.3.12'!AD60=\"\",\"\",'A1.3.12'!AD60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE60=\"\",\"\",'A1.3.12'!AE60*(1+VLOOKUP($B60,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T60=\"\",X60=\"\",AB60=\"\"),\"\",IF(T60=\"\",0,T60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X60=\"\",0,X60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB60=\"\",0,AB60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":24.933556560651287},{"$f":"IF(AND(U60=\"\",Y60=\"\",AC60=\"\"),\"\",IF(U60=\"\",0,U60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y60=\"\",0,Y60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC60=\"\",0,AC60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.104956586332914},{"$f":"IF(AND(V60=\"\",Z60=\"\",AD60=\"\"),\"\",IF(V60=\"\",0,V60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z60=\"\",0,Z60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD60=\"\",0,AD60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-9.1624828418403734E-2},{"$f":"IF(AND(W60=\"\",AA60=\"\",AE60=\"\"),\"\",IF(W60=\"\",0,W60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA60=\"\",0,AA60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE60=\"\",0,AE60 * VLOOKUP($B60,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.6327125300640352E-4}]
[null,2044,null,{"$f":"IF('A1.3.12'!D61=\"\",\"\",'A1.3.12'!D61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.158354029148498},{"$f":"IF('A1.3.12'!E61=\"\",\"\",'A1.3.12'!E61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.14707739160815},{"$f":"IF('A1.3.12'!F61=\"\",\"\",'A1.3.12'!F61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13836961653570495},{"$f":"IF('A1.3.12'!G61=\"\",\"\",'A1.3.12'!G61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.164108369089821E-4},{"$f":"IF('A1.3.12'!H61=\"\",\"\",'A1.3.12'!H61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":75.803962695966675},{"$f":"IF('A1.3.12'!I61=\"\",\"\",'A1.3.12'!I61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.86841362073546},{"$f":"IF('A1.3.12'!J61=\"\",\"\",'A1.3.12'!J61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.104557166761463},{"$f":"IF('A1.3.12'!K61=\"\",\"\",'A1.3.12'!K61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.23915719791661E-4},{"$f":"IF('A1.3.12'!L61=\"\",\"\",'A1.3.12'!L61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M61=\"\",\"\",'A1.3.12'!M61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.5840427043994736},{"$f":"IF('A1.3.12'!N61=\"\",\"\",'A1.3.12'!N61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O61=\"\",\"\",'A1.3.12'!O61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D61=\"\",H61=\"\",L61=\"\"),\"\",IF(D61=\"\",0,D61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H61=\"\",0,H61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L61=\"\",0,L61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":13.447103028870607},{"$f":"IF(AND(E61=\"\",I61=\"\",M61=\"\"),\"\",IF(E61=\"\",0,E61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I61=\"\",0,I61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M61=\"\",0,M61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.4688730828995062},{"$f":"IF(AND(F61=\"\",J61=\"\",N61=\"\"),\"\",IF(F61=\"\",0,F61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J61=\"\",0,J61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N61=\"\",0,N61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-3.003797122778842E-2},{"$f":"IF(AND(G61=\"\",K61=\"\",O61=\"\"),\"\",IF(G61=\"\",0,G61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K61=\"\",0,K61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O61=\"\",0,O61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":2.0312612403351515E-4},{"$f":"IF('A1.3.12'!T61=\"\",\"\",'A1.3.12'!T61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.104252902915896},{"$f":"IF('A1.3.12'!U61=\"\",\"\",'A1.3.12'!U61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.731111990932035},{"$f":"IF('A1.3.12'!V61=\"\",\"\",'A1.3.12'!V61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3881972809900705},{"$f":"IF('A1.3.12'!W61=\"\",\"\",'A1.3.12'!W61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5069925484750787E-3},{"$f":"IF('A1.3.12'!X61=\"\",\"\",'A1.3.12'!X61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.366020624853576},{"$f":"IF('A1.3.12'!Y61=\"\",\"\",'A1.3.12'!Y61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.486913678268486},{"$f":"IF('A1.3.12'!Z61=\"\",\"\",'A1.3.12'!Z61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22342687639171796},{"$f":"IF('A1.3.12'!AA61=\"\",\"\",'A1.3.12'!AA61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8915397257897573E-3},{"$f":"IF('A1.3.12'!AB61=\"\",\"\",'A1.3.12'!AB61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC61=\"\",\"\",'A1.3.12'!AC61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2859649780202353},{"$f":"IF('A1.3.12'!AD61=\"\",\"\",'A1.3.12'!AD61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE61=\"\",\"\",'A1.3.12'!AE61*(1+VLOOKUP($B61,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T61=\"\",X61=\"\",AB61=\"\"),\"\",IF(T61=\"\",0,T61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X61=\"\",0,X61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB61=\"\",0,AB61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":24.374944786205166},{"$f":"IF(AND(U61=\"\",Y61=\"\",AC61=\"\"),\"\",IF(U61=\"\",0,U61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y61=\"\",0,Y61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC61=\"\",0,AC61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":10.021149582787881},{"$f":"IF(AND(V61=\"\",Z61=\"\",AD61=\"\"),\"\",IF(V61=\"\",0,V61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z61=\"\",0,Z61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD61=\"\",0,AD61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.9730381595395786E-2},{"$f":"IF(AND(W61=\"\",AA61=\"\",AE61=\"\"),\"\",IF(W61=\"\",0,W61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA61=\"\",0,AA61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE61=\"\",0,AE61 * VLOOKUP($B61,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.4698087003876592E-4}]
[null,2045,null,{"$f":"IF('A1.3.12'!D62=\"\",\"\",'A1.3.12'!D62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.170576473149659},{"$f":"IF('A1.3.12'!E62=\"\",\"\",'A1.3.12'!E62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.149674859217539},{"$f":"IF('A1.3.12'!F62=\"\",\"\",'A1.3.12'!F62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13839920477207557},{"$f":"IF('A1.3.12'!G62=\"\",\"\",'A1.3.12'!G62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1660679741775502E-4},{"$f":"IF('A1.3.12'!H62=\"\",\"\",'A1.3.12'!H62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.182024275213067},{"$f":"IF('A1.3.12'!I62=\"\",\"\",'A1.3.12'!I62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.922618301747169},{"$f":"IF('A1.3.12'!J62=\"\",\"\",'A1.3.12'!J62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10507863089317214},{"$f":"IF('A1.3.12'!K62=\"\",\"\",'A1.3.12'!K62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.2802488331177519E-4},{"$f":"IF('A1.3.12'!L62=\"\",\"\",'A1.3.12'!L62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M62=\"\",\"\",'A1.3.12'!M62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.5275140104755986},{"$f":"IF('A1.3.12'!N62=\"\",\"\",'A1.3.12'!N62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O62=\"\",\"\",'A1.3.12'!O62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D62=\"\",H62=\"\",L62=\"\"),\"\",IF(D62=\"\",0,D62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H62=\"\",0,H62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L62=\"\",0,L62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.815581592098166},{"$f":"IF(AND(E62=\"\",I62=\"\",M62=\"\"),\"\",IF(E62=\"\",0,E62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I62=\"\",0,I62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M62=\"\",0,M62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.3378676256476218},{"$f":"IF(AND(F62=\"\",J62=\"\",N62=\"\"),\"\",IF(F62=\"\",0,F62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J62=\"\",0,J62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N62=\"\",0,N62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.8651635216476054E-2},{"$f":"IF(AND(G62=\"\",K62=\"\",O62=\"\"),\"\",IF(G62=\"\",0,G62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K62=\"\",0,K62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O62=\"\",0,O62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.9370735618016316E-4},{"$f":"IF('A1.3.12'!T62=\"\",\"\",'A1.3.12'!T62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.245894473290861},{"$f":"IF('A1.3.12'!U62=\"\",\"\",'A1.3.12'!U62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.249794270889357},{"$f":"IF('A1.3.12'!V62=\"\",\"\",'A1.3.12'!V62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38064217266006828},{"$f":"IF('A1.3.12'!W62=\"\",\"\",'A1.3.12'!W62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.458201376527839E-3},{"$f":"IF('A1.3.12'!X62=\"\",\"\",'A1.3.12'!X62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.295499006983761},{"$f":"IF('A1.3.12'!Y62=\"\",\"\",'A1.3.12'!Y62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.469677907462113},{"$f":"IF('A1.3.12'!Z62=\"\",\"\",'A1.3.12'!Z62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22317821907280527},{"$f":"IF('A1.3.12'!AA62=\"\",\"\",'A1.3.12'!AA62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8894345842578714E-3},{"$f":"IF('A1.3.12'!AB62=\"\",\"\",'A1.3.12'!AB62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC62=\"\",\"\",'A1.3.12'!AC62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.2187576289632469},{"$f":"IF('A1.3.12'!AD62=\"\",\"\",'A1.3.12'!AD62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE62=\"\",\"\",'A1.3.12'!AE62*(1+VLOOKUP($B62,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T62=\"\",X62=\"\",AB62=\"\"),\"\",IF(T62=\"\",0,T62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X62=\"\",0,X62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB62=\"\",0,AB62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":23.828485422339469},{"$f":"IF(AND(U62=\"\",Y62=\"\",AC62=\"\"),\"\",IF(U62=\"\",0,U62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y62=\"\",0,Y62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC62=\"\",0,AC62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.8867435219158555},{"$f":"IF(AND(V62=\"\",Z62=\"\",AD62=\"\"),\"\",IF(V62=\"\",0,V62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z62=\"\",0,Z62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD62=\"\",0,AD62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.7629759350117256E-2},{"$f":"IF(AND(W62=\"\",AA62=\"\",AE62=\"\"),\"\",IF(W62=\"\",0,W62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA62=\"\",0,AA62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE62=\"\",0,AE62 * VLOOKUP($B62,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.2977922880911907E-4}]
[null,2046,null,{"$f":"IF('A1.3.12'!D63=\"\",\"\",'A1.3.12'!D63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.207326863556574},{"$f":"IF('A1.3.12'!E63=\"\",\"\",'A1.3.12'!E63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.157484913303717},{"$f":"IF('A1.3.12'!F63=\"\",\"\",'A1.3.12'!F63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13848817054994855},{"$f":"IF('A1.3.12'!G63=\"\",\"\",'A1.3.12'!G63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1719601060630057E-4},{"$f":"IF('A1.3.12'!H63=\"\",\"\",'A1.3.12'!H63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.213065981441716},{"$f":"IF('A1.3.12'!I63=\"\",\"\",'A1.3.12'!I63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.927068914759833},{"$f":"IF('A1.3.12'!J63=\"\",\"\",'A1.3.12'!J63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10512144703020877},{"$f":"IF('A1.3.12'!K63=\"\",\"\",'A1.3.12'!K63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.2836227661974113E-4},{"$f":"IF('A1.3.12'!L63=\"\",\"\",'A1.3.12'!L63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M63=\"\",\"\",'A1.3.12'!M63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.4409126855226613},{"$f":"IF('A1.3.12'!N63=\"\",\"\",'A1.3.12'!N63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O63=\"\",\"\",'A1.3.12'!O63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D63=\"\",H63=\"\",L63=\"\"),\"\",IF(D63=\"\",0,D63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H63=\"\",0,H63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L63=\"\",0,L63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":12.312620662958999},{"$f":"IF(AND(E63=\"\",I63=\"\",M63=\"\"),\"\",IF(E63=\"\",0,E63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I63=\"\",0,I63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M63=\"\",0,M63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.2003206114940159},{"$f":"IF(AND(F63=\"\",J63=\"\",N63=\"\"),\"\",IF(F63=\"\",0,F63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J63=\"\",0,J63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N63=\"\",0,N63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.7562722603299606E-2},{"$f":"IF(AND(G63=\"\",K63=\"\",O63=\"\"),\"\",IF(G63=\"\",0,G63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K63=\"\",0,K63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O63=\"\",0,O63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.8628137053145215E-4},{"$f":"IF('A1.3.12'!T63=\"\",\"\",'A1.3.12'!T63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.247928161371888},{"$f":"IF('A1.3.12'!U63=\"\",\"\",'A1.3.12'!U63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.250934645442285},{"$f":"IF('A1.3.12'!V63=\"\",\"\",'A1.3.12'!V63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38066007279739006},{"$f":"IF('A1.3.12'!W63=\"\",\"\",'A1.3.12'!W63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4583169762836332E-3},{"$f":"IF('A1.3.12'!X63=\"\",\"\",'A1.3.12'!X63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.270939946203889},{"$f":"IF('A1.3.12'!Y63=\"\",\"\",'A1.3.12'!Y63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.463675572921193},{"$f":"IF('A1.3.12'!Z63=\"\",\"\",'A1.3.12'!Z63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22309162448815167},{"$f":"IF('A1.3.12'!AA63=\"\",\"\",'A1.3.12'!AA63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.888701471484888E-3},{"$f":"IF('A1.3.12'!AB63=\"\",\"\",'A1.3.12'!AB63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC63=\"\",\"\",'A1.3.12'!AC63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0950248202495922},{"$f":"IF('A1.3.12'!AD63=\"\",\"\",'A1.3.12'!AD63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE63=\"\",\"\",'A1.3.12'!AE63*(1+VLOOKUP($B63,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T63=\"\",X63=\"\",AB63=\"\"),\"\",IF(T63=\"\",0,T63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X63=\"\",0,X63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB63=\"\",0,AB63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":23.419251914511317},{"$f":"IF(AND(U63=\"\",Y63=\"\",AC63=\"\"),\"\",IF(U63=\"\",0,U63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y63=\"\",0,Y63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC63=\"\",0,AC63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.7446134904034558},{"$f":"IF(AND(V63=\"\",Z63=\"\",AD63=\"\"),\"\",IF(V63=\"\",0,V63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z63=\"\",0,Z63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD63=\"\",0,AD63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.6106394757188329E-2},{"$f":"IF(AND(W63=\"\",AA63=\"\",AE63=\"\"),\"\",IF(W63=\"\",0,W63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA63=\"\",0,AA63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE63=\"\",0,AE63 * VLOOKUP($B63,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.1715177171856564E-4}]
[null,2047,null,{"$f":"IF('A1.3.12'!D64=\"\",\"\",'A1.3.12'!D64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.24241932302737},{"$f":"IF('A1.3.12'!E64=\"\",\"\",'A1.3.12'!E64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.164942630172822},{"$f":"IF('A1.3.12'!F64=\"\",\"\",'A1.3.12'!F64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1385731227890874},{"$f":"IF('A1.3.12'!G64=\"\",\"\",'A1.3.12'!G64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1775864245074513E-4},{"$f":"IF('A1.3.12'!H64=\"\",\"\",'A1.3.12'!H64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.243844799727668},{"$f":"IF('A1.3.12'!I64=\"\",\"\",'A1.3.12'!I64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.931481836142732},{"$f":"IF('A1.3.12'!J64=\"\",\"\",'A1.3.12'!J64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10516390056326684},{"$f":"IF('A1.3.12'!K64=\"\",\"\",'A1.3.12'!K64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.286968125901645E-4},{"$f":"IF('A1.3.12'!L64=\"\",\"\",'A1.3.12'!L64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M64=\"\",\"\",'A1.3.12'!M64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.4167636334006874},{"$f":"IF('A1.3.12'!N64=\"\",\"\",'A1.3.12'!N64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O64=\"\",\"\",'A1.3.12'!O64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D64=\"\",H64=\"\",L64=\"\"),\"\",IF(D64=\"\",0,D64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H64=\"\",0,H64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L64=\"\",0,L64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.911610638247513},{"$f":"IF(AND(E64=\"\",I64=\"\",M64=\"\"),\"\",IF(E64=\"\",0,E64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I64=\"\",0,I64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M64=\"\",0,M64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.1257847822773837},{"$f":"IF(AND(F64=\"\",J64=\"\",N64=\"\"),\"\",IF(F64=\"\",0,F64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J64=\"\",0,J64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N64=\"\",0,N64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.6697831429400715E-2},{"$f":"IF(AND(G64=\"\",K64=\"\",O64=\"\"),\"\",IF(G64=\"\",0,G64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K64=\"\",0,K64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O64=\"\",0,O64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.8037699094158714E-4},{"$f":"IF('A1.3.12'!T64=\"\",\"\",'A1.3.12'!T64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.363514396748847},{"$f":"IF('A1.3.12'!U64=\"\",\"\",'A1.3.12'!U64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.315748715369057},{"$f":"IF('A1.3.12'!V64=\"\",\"\",'A1.3.12'!V64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38167744094988965},{"$f":"IF('A1.3.12'!W64=\"\",\"\",'A1.3.12'!W64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4648871778339045E-3},{"$f":"IF('A1.3.12'!X64=\"\",\"\",'A1.3.12'!X64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.409636612063103},{"$f":"IF('A1.3.12'!Y64=\"\",\"\",'A1.3.12'!Y64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.497573603292107},{"$f":"IF('A1.3.12'!Z64=\"\",\"\",'A1.3.12'!Z64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22358066518398978},{"$f":"IF('A1.3.12'!AA64=\"\",\"\",'A1.3.12'!AA64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8928417070673063E-3},{"$f":"IF('A1.3.12'!AB64=\"\",\"\",'A1.3.12'!AB64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC64=\"\",\"\",'A1.3.12'!AC64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0768920391126153},{"$f":"IF('A1.3.12'!AD64=\"\",\"\",'A1.3.12'!AD64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE64=\"\",\"\",'A1.3.12'!AE64*(1+VLOOKUP($B64,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T64=\"\",X64=\"\",AB64=\"\"),\"\",IF(T64=\"\",0,T64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X64=\"\",0,X64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB64=\"\",0,AB64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":23.13417307946953},{"$f":"IF(AND(U64=\"\",Y64=\"\",AC64=\"\"),\"\",IF(U64=\"\",0,U64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y64=\"\",0,Y64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC64=\"\",0,AC64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6929535130097388},{"$f":"IF(AND(V64=\"\",Z64=\"\",AD64=\"\"),\"\",IF(V64=\"\",0,V64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z64=\"\",0,Z64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD64=\"\",0,AD64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.5042955458915631E-2},{"$f":"IF(AND(W64=\"\",AA64=\"\",AE64=\"\"),\"\",IF(W64=\"\",0,W64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA64=\"\",0,AA64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE64=\"\",0,AE64 * VLOOKUP($B64,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0834382482100583E-4}]
[null,2048,null,{"$f":"IF('A1.3.12'!D65=\"\",\"\",'A1.3.12'!D65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.275811302892201},{"$f":"IF('A1.3.12'!E65=\"\",\"\",'A1.3.12'!E65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.172038967542342},{"$f":"IF('A1.3.12'!F65=\"\",\"\",'A1.3.12'!F65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13865395848717116},{"$f":"IF('A1.3.12'!G65=\"\",\"\",'A1.3.12'!G65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1829401077500377E-4},{"$f":"IF('A1.3.12'!H65=\"\",\"\",'A1.3.12'!H65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.274720349106929},{"$f":"IF('A1.3.12'!I65=\"\",\"\",'A1.3.12'!I65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.935908626372248},{"$f":"IF('A1.3.12'!J65=\"\",\"\",'A1.3.12'!J65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10520648751849301},{"$f":"IF('A1.3.12'!K65=\"\",\"\",'A1.3.12'!K65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.290323999339661E-4},{"$f":"IF('A1.3.12'!L65=\"\",\"\",'A1.3.12'!L65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M65=\"\",\"\",'A1.3.12'!M65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3891564999775019},{"$f":"IF('A1.3.12'!N65=\"\",\"\",'A1.3.12'!N65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O65=\"\",\"\",'A1.3.12'!O65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D65=\"\",H65=\"\",L65=\"\"),\"\",IF(D65=\"\",0,D65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H65=\"\",0,H65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L65=\"\",0,L65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.59292212657031},{"$f":"IF(AND(E65=\"\",I65=\"\",M65=\"\"),\"\",IF(E65=\"\",0,E65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I65=\"\",0,I65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M65=\"\",0,M65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0597366458749917},{"$f":"IF(AND(F65=\"\",J65=\"\",N65=\"\"),\"\",IF(F65=\"\",0,F65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J65=\"\",0,J65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N65=\"\",0,N65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.601350245165928E-2},{"$f":"IF(AND(G65=\"\",K65=\"\",O65=\"\"),\"\",IF(G65=\"\",0,G65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K65=\"\",0,K65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O65=\"\",0,O65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7569963123896296E-4},{"$f":"IF('A1.3.12'!T65=\"\",\"\",'A1.3.12'!T65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.473746539906372},{"$f":"IF('A1.3.12'!U65=\"\",\"\",'A1.3.12'!U65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.377560520308375},{"$f":"IF('A1.3.12'!V65=\"\",\"\",'A1.3.12'!V65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38264768339670435},{"$f":"IF('A1.3.12'!W65=\"\",\"\",'A1.3.12'!W65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4711530398156658E-3},{"$f":"IF('A1.3.12'!X65=\"\",\"\",'A1.3.12'!X65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.542694817276058},{"$f":"IF('A1.3.12'!Y65=\"\",\"\",'A1.3.12'!Y65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.530093570902476},{"$f":"IF('A1.3.12'!Z65=\"\",\"\",'A1.3.12'!Z65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22404982481995653},{"$f":"IF('A1.3.12'!AA65=\"\",\"\",'A1.3.12'!AA65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.8968136289036585E-3},{"$f":"IF('A1.3.12'!AB65=\"\",\"\",'A1.3.12'!AB65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC65=\"\",\"\",'A1.3.12'!AC65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0492258769185661},{"$f":"IF('A1.3.12'!AD65=\"\",\"\",'A1.3.12'!AD65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE65=\"\",\"\",'A1.3.12'!AE65*(1+VLOOKUP($B65,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T65=\"\",X65=\"\",AB65=\"\"),\"\",IF(T65=\"\",0,T65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X65=\"\",0,X65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB65=\"\",0,AB65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.899363613137393},{"$f":"IF(AND(U65=\"\",Y65=\"\",AC65=\"\"),\"\",IF(U65=\"\",0,U65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y65=\"\",0,Y65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC65=\"\",0,AC65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6427521917069754},{"$f":"IF(AND(V65=\"\",Z65=\"\",AD65=\"\"),\"\",IF(V65=\"\",0,V65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z65=\"\",0,Z65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD65=\"\",0,AD65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4167577372865621E-2},{"$f":"IF(AND(W65=\"\",AA65=\"\",AE65=\"\"),\"\",IF(W65=\"\",0,W65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA65=\"\",0,AA65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE65=\"\",0,AE65 * VLOOKUP($B65,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0109178798867544E-4}]
[null,2049,null,{"$f":"IF('A1.3.12'!D66=\"\",\"\",'A1.3.12'!D66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.307277872497664},{"$f":"IF('A1.3.12'!E66=\"\",\"\",'A1.3.12'!E66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.178726123999837},{"$f":"IF('A1.3.12'!F66=\"\",\"\",'A1.3.12'!F66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13873013312942523},{"$f":"IF('A1.3.12'!G66=\"\",\"\",'A1.3.12'!G66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1879850930153754E-4},{"$f":"IF('A1.3.12'!H66=\"\",\"\",'A1.3.12'!H66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.305712214737227},{"$f":"IF('A1.3.12'!I66=\"\",\"\",'A1.3.12'!I66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.940352093475665},{"$f":"IF('A1.3.12'!J66=\"\",\"\",'A1.3.12'!J66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10524923490989195},{"$f":"IF('A1.3.12'!K66=\"\",\"\",'A1.3.12'!K66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.2936925152285825E-4},{"$f":"IF('A1.3.12'!L66=\"\",\"\",'A1.3.12'!L66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M66=\"\",\"\",'A1.3.12'!M66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3608178213501456},{"$f":"IF('A1.3.12'!N66=\"\",\"\",'A1.3.12'!N66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O66=\"\",\"\",'A1.3.12'!O66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D66=\"\",H66=\"\",L66=\"\"),\"\",IF(D66=\"\",0,D66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H66=\"\",0,H66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L66=\"\",0,L66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.358313459770534},{"$f":"IF(AND(E66=\"\",I66=\"\",M66=\"\"),\"\",IF(E66=\"\",0,E66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I66=\"\",0,I66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M66=\"\",0,M66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0047896296990624},{"$f":"IF(AND(F66=\"\",J66=\"\",N66=\"\"),\"\",IF(F66=\"\",0,F66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J66=\"\",0,J66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N66=\"\",0,N66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5515307763572859E-2},{"$f":"IF(AND(G66=\"\",K66=\"\",O66=\"\"),\"\",IF(G66=\"\",0,G66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K66=\"\",0,K66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O66=\"\",0,O66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7228400479890284E-4},{"$f":"IF('A1.3.12'!T66=\"\",\"\",'A1.3.12'!T66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.57837009439671},{"$f":"IF('A1.3.12'!U66=\"\",\"\",'A1.3.12'!U66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.436227353384211},{"$f":"IF('A1.3.12'!V66=\"\",\"\",'A1.3.12'!V66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38356856010830098},{"$f":"IF('A1.3.12'!W66=\"\",\"\",'A1.3.12'!W66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4771000960344758E-3},{"$f":"IF('A1.3.12'!X66=\"\",\"\",'A1.3.12'!X66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.670212309283272},{"$f":"IF('A1.3.12'!Y66=\"\",\"\",'A1.3.12'!Y66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.561259365625121},{"$f":"IF('A1.3.12'!Z66=\"\",\"\",'A1.3.12'!Z66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22449944805088581},{"$f":"IF('A1.3.12'!AA66=\"\",\"\",'A1.3.12'!AA66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9006201548537843E-3},{"$f":"IF('A1.3.12'!AB66=\"\",\"\",'A1.3.12'!AB66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC66=\"\",\"\",'A1.3.12'!AC66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0164295859249552},{"$f":"IF('A1.3.12'!AD66=\"\",\"\",'A1.3.12'!AD66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE66=\"\",\"\",'A1.3.12'!AE66*(1+VLOOKUP($B66,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T66=\"\",X66=\"\",AB66=\"\"),\"\",IF(T66=\"\",0,T66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X66=\"\",0,X66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB66=\"\",0,AB66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.70241774610361},{"$f":"IF(AND(U66=\"\",Y66=\"\",AC66=\"\"),\"\",IF(U66=\"\",0,U66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y66=\"\",0,Y66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC66=\"\",0,AC66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.5948353436893168},{"$f":"IF(AND(V66=\"\",Z66=\"\",AD66=\"\"),\"\",IF(V66=\"\",0,V66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z66=\"\",0,Z66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD66=\"\",0,AD66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.343437050649892E-2},{"$f":"IF(AND(W66=\"\",AA66=\"\",AE66=\"\"),\"\",IF(W66=\"\",0,W66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA66=\"\",0,AA66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE66=\"\",0,AE66 * VLOOKUP($B66,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9501434933661517E-4}]
[null,2050,null,{"$f":"IF('A1.3.12'!D67=\"\",\"\",'A1.3.12'!D67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.337543832441149},{"$f":"IF('A1.3.12'!E67=\"\",\"\",'A1.3.12'!E67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.185158131429191},{"$f":"IF('A1.3.12'!F67=\"\",\"\",'A1.3.12'!F67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1388034013216711},{"$f":"IF('A1.3.12'!G67=\"\",\"\",'A1.3.12'!G67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1928375864352388E-4},{"$f":"IF('A1.3.12'!H67=\"\",\"\",'A1.3.12'!H67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.336753890760008},{"$f":"IF('A1.3.12'!I67=\"\",\"\",'A1.3.12'!I67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.944802702157558},{"$f":"IF('A1.3.12'!J67=\"\",\"\",'A1.3.12'!J67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10529205100526531},{"$f":"IF('A1.3.12'!K67=\"\",\"\",'A1.3.12'!K67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.2970664450251607E-4},{"$f":"IF('A1.3.12'!L67=\"\",\"\",'A1.3.12'!L67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M67=\"\",\"\",'A1.3.12'!M67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N67=\"\",\"\",'A1.3.12'!N67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O67=\"\",\"\",'A1.3.12'!O67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D67=\"\",H67=\"\",L67=\"\"),\"\",IF(D67=\"\",0,D67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H67=\"\",0,H67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L67=\"\",0,L67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.184767084565085},{"$f":"IF(AND(E67=\"\",I67=\"\",M67=\"\"),\"\",IF(E67=\"\",0,E67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I67=\"\",0,I67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M67=\"\",0,M67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":4.997018961107818},{"$f":"IF(AND(F67=\"\",J67=\"\",N67=\"\"),\"\",IF(F67=\"\",0,F67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J67=\"\",0,J67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N67=\"\",0,N67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5151496311108461E-2},{"$f":"IF(AND(G67=\"\",K67=\"\",O67=\"\"),\"\",IF(G67=\"\",0,G67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K67=\"\",0,K67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O67=\"\",0,O67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.6978075880731865E-4},{"$f":"IF('A1.3.12'!T67=\"\",\"\",'A1.3.12'!T67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.683464959002194},{"$f":"IF('A1.3.12'!U67=\"\",\"\",'A1.3.12'!U67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.495158469890175},{"$f":"IF('A1.3.12'!V67=\"\",\"\",'A1.3.12'!V67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38449358520226812},{"$f":"IF('A1.3.12'!W67=\"\",\"\",'A1.3.12'!W67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4830739426616689E-3},{"$f":"IF('A1.3.12'!X67=\"\",\"\",'A1.3.12'!X67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.800654451014815},{"$f":"IF('A1.3.12'!Y67=\"\",\"\",'A1.3.12'!Y67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.593139956659313},{"$f":"IF('A1.3.12'!Z67=\"\",\"\",'A1.3.12'!Z67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22495938351771066},{"$f":"IF('A1.3.12'!AA67=\"\",\"\",'A1.3.12'!AA67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9045139845525606E-3},{"$f":"IF('A1.3.12'!AB67=\"\",\"\",'A1.3.12'!AB67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC67=\"\",\"\",'A1.3.12'!AC67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD67=\"\",\"\",'A1.3.12'!AD67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE67=\"\",\"\",'A1.3.12'!AE67*(1+VLOOKUP($B67,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T67=\"\",X67=\"\",AB67=\"\"),\"\",IF(T67=\"\",0,T67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X67=\"\",0,X67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB67=\"\",0,AB67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.5351284267024},{"$f":"IF(AND(U67=\"\",Y67=\"\",AC67=\"\"),\"\",IF(U67=\"\",0,U67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y67=\"\",0,Y67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC67=\"\",0,AC67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6043238762514243},{"$f":"IF(AND(V67=\"\",Z67=\"\",AD67=\"\"),\"\",IF(V67=\"\",0,V67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z67=\"\",0,Z67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD67=\"\",0,AD67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2813039845402156E-2},{"$f":"IF(AND(W67=\"\",AA67=\"\",AE67=\"\"),\"\",IF(W67=\"\",0,W67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA67=\"\",0,AA67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE67=\"\",0,AE67 * VLOOKUP($B67,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.8985957673185078E-4}]
[null,2051,null,{"$f":"IF('A1.3.12'!D68=\"\",\"\",'A1.3.12'!D68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.36302467857066},{"$f":"IF('A1.3.12'!E68=\"\",\"\",'A1.3.12'!E68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.190573224554178},{"$f":"IF('A1.3.12'!F68=\"\",\"\",'A1.3.12'!F68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13886508565404618},{"$f":"IF('A1.3.12'!G68=\"\",\"\",'A1.3.12'!G68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.1969228901363892E-4},{"$f":"IF('A1.3.12'!H68=\"\",\"\",'A1.3.12'!H68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.370407431445329},{"$f":"IF('A1.3.12'!I68=\"\",\"\",'A1.3.12'!I68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.94962778764072},{"$f":"IF('A1.3.12'!J68=\"\",\"\",'A1.3.12'!J68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10533846967178891},{"$f":"IF('A1.3.12'!K68=\"\",\"\",'A1.3.12'!K68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3007242592358118E-4},{"$f":"IF('A1.3.12'!L68=\"\",\"\",'A1.3.12'!L68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M68=\"\",\"\",'A1.3.12'!M68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N68=\"\",\"\",'A1.3.12'!N68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O68=\"\",\"\",'A1.3.12'!O68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D68=\"\",H68=\"\",L68=\"\"),\"\",IF(D68=\"\",0,D68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H68=\"\",0,H68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L68=\"\",0,L68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.189731053043129},{"$f":"IF(AND(E68=\"\",I68=\"\",M68=\"\"),\"\",IF(E68=\"\",0,E68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I68=\"\",0,I68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M68=\"\",0,M68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":4.998017554912245},{"$f":"IF(AND(F68=\"\",J68=\"\",N68=\"\"),\"\",IF(F68=\"\",0,F68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J68=\"\",0,J68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N68=\"\",0,N68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5162664619666819E-2},{"$f":"IF(AND(G68=\"\",K68=\"\",O68=\"\"),\"\",IF(G68=\"\",0,G68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K68=\"\",0,K68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O68=\"\",0,O68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.6985613830618976E-4},{"$f":"IF('A1.3.12'!T68=\"\",\"\",'A1.3.12'!T68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.702877922561932},{"$f":"IF('A1.3.12'!U68=\"\",\"\",'A1.3.12'!U68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.50604413610764},{"$f":"IF('A1.3.12'!V68=\"\",\"\",'A1.3.12'!V68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38466445443083069},{"$f":"IF('A1.3.12'!W68=\"\",\"\",'A1.3.12'!W68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4841774225255091E-3},{"$f":"IF('A1.3.12'!X68=\"\",\"\",'A1.3.12'!X68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.828781372987301},{"$f":"IF('A1.3.12'!Y68=\"\",\"\",'A1.3.12'!Y68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.600014291015926},{"$f":"IF('A1.3.12'!Z68=\"\",\"\",'A1.3.12'!Z68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2250585582845156},{"$f":"IF('A1.3.12'!AA68=\"\",\"\",'A1.3.12'!AA68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9053536015862724E-3},{"$f":"IF('A1.3.12'!AB68=\"\",\"\",'A1.3.12'!AB68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC68=\"\",\"\",'A1.3.12'!AC68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD68=\"\",\"\",'A1.3.12'!AD68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE68=\"\",\"\",'A1.3.12'!AE68*(1+VLOOKUP($B68,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T68=\"\",X68=\"\",AB68=\"\"),\"\",IF(T68=\"\",0,T68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X68=\"\",0,X68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB68=\"\",0,AB68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.545065434380856},{"$f":"IF(AND(U68=\"\",Y68=\"\",AC68=\"\"),\"\",IF(U68=\"\",0,U68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y68=\"\",0,Y68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC68=\"\",0,AC68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6068419136142218},{"$f":"IF(AND(V68=\"\",Z68=\"\",AD68=\"\"),\"\",IF(V68=\"\",0,V68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z68=\"\",0,Z68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD68=\"\",0,AD68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2849568335274903E-2},{"$f":"IF(AND(W68=\"\",AA68=\"\",AE68=\"\"),\"\",IF(W68=\"\",0,W68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA68=\"\",0,AA68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE68=\"\",0,AE68 * VLOOKUP($B68,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9016383380050383E-4}]
[null,2052,null,{"$f":"IF('A1.3.12'!D69=\"\",\"\",'A1.3.12'!D69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.388528367852196},{"$f":"IF('A1.3.12'!E69=\"\",\"\",'A1.3.12'!E69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.195993172219504},{"$f":"IF('A1.3.12'!F69=\"\",\"\",'A1.3.12'!F69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13892682528539266},{"$f":"IF('A1.3.12'!G69=\"\",\"\",'A1.3.12'!G69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2010118562439215E-4},{"$f":"IF('A1.3.12'!H69=\"\",\"\",'A1.3.12'!H69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.40409114196656},{"$f":"IF('A1.3.12'!I69=\"\",\"\",'A1.3.12'!I69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.95445719873225},{"$f":"IF('A1.3.12'!J69=\"\",\"\",'A1.3.12'!J69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10538492995187},{"$f":"IF('A1.3.12'!K69=\"\",\"\",'A1.3.12'!K69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3043853526156724E-4},{"$f":"IF('A1.3.12'!L69=\"\",\"\",'A1.3.12'!L69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M69=\"\",\"\",'A1.3.12'!M69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N69=\"\",\"\",'A1.3.12'!N69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O69=\"\",\"\",'A1.3.12'!O69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D69=\"\",H69=\"\",L69=\"\"),\"\",IF(D69=\"\",0,D69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H69=\"\",0,H69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L69=\"\",0,L69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.194699471635822},{"$f":"IF(AND(E69=\"\",I69=\"\",M69=\"\"),\"\",IF(E69=\"\",0,E69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I69=\"\",0,I69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M69=\"\",0,M69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":4.9990170439392996},{"$f":"IF(AND(F69=\"\",J69=\"\",N69=\"\"),\"\",IF(F69=\"\",0,F69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J69=\"\",0,J69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N69=\"\",0,N69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5173842940426846E-2},{"$f":"IF(AND(G69=\"\",K69=\"\",O69=\"\"),\"\",IF(G69=\"\",0,G69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K69=\"\",0,K69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O69=\"\",0,O69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.6993158538151985E-4},{"$f":"IF('A1.3.12'!T69=\"\",\"\",'A1.3.12'!T69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.722308289518544},{"$f":"IF('A1.3.12'!U69=\"\",\"\",'A1.3.12'!U69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.516939561142649},{"$f":"IF('A1.3.12'!V69=\"\",\"\",'A1.3.12'!V69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3848354768407965},{"$f":"IF('A1.3.12'!W69=\"\",\"\",'A1.3.12'!W69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4852818916405758E-3},{"$f":"IF('A1.3.12'!X69=\"\",\"\",'A1.3.12'!X69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.856933510274516},{"$f":"IF('A1.3.12'!Y69=\"\",\"\",'A1.3.12'!Y69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.606894788098218},{"$f":"IF('A1.3.12'!Z69=\"\",\"\",'A1.3.12'!Z69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22515782195983886},{"$f":"IF('A1.3.12'!AA69=\"\",\"\",'A1.3.12'!AA69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9061939713226003E-3},{"$f":"IF('A1.3.12'!AB69=\"\",\"\",'A1.3.12'!AB69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC69=\"\",\"\",'A1.3.12'!AC69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD69=\"\",\"\",'A1.3.12'!AD69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE69=\"\",\"\",'A1.3.12'!AE69*(1+VLOOKUP($B69,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T69=\"\",X69=\"\",AB69=\"\"),\"\",IF(T69=\"\",0,T69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X69=\"\",0,X69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB69=\"\",0,AB69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.555011350420358},{"$f":"IF(AND(U69=\"\",Y69=\"\",AC69=\"\"),\"\",IF(U69=\"\",0,U69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y69=\"\",0,Y69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC69=\"\",0,AC69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.609362208355364},{"$f":"IF(AND(V69=\"\",Z69=\"\",AD69=\"\"),\"\",IF(V69=\"\",0,V69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z69=\"\",0,Z69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD69=\"\",0,AD69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2886129572327383E-2},{"$f":"IF(AND(W69=\"\",AA69=\"\",AE69=\"\"),\"\",IF(W69=\"\",0,W69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA69=\"\",0,AA69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE69=\"\",0,AE69 * VLOOKUP($B69,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9046836363052594E-4}]
[null,2053,null,{"$f":"IF('A1.3.12'!D70=\"\",\"\",'A1.3.12'!D70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.414054920764251},{"$f":"IF('A1.3.12'!E70=\"\",\"\",'A1.3.12'!E70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.20141797877719},{"$f":"IF('A1.3.12'!F70=\"\",\"\",'A1.3.12'!F70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13898862026528516},{"$f":"IF('A1.3.12'!G70=\"\",\"\",'A1.3.12'!G70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2051044880411229E-4},{"$f":"IF('A1.3.12'!H70=\"\",\"\",'A1.3.12'!H70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.437805049370425},{"$f":"IF('A1.3.12'!I70=\"\",\"\",'A1.3.12'!I70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.959290939309984},{"$f":"IF('A1.3.12'!J70=\"\",\"\",'A1.3.12'!J70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10543143188281449},{"$f":"IF('A1.3.12'!K70=\"\",\"\",'A1.3.12'!K70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3080497281044655E-4},{"$f":"IF('A1.3.12'!L70=\"\",\"\",'A1.3.12'!L70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M70=\"\",\"\",'A1.3.12'!M70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N70=\"\",\"\",'A1.3.12'!N70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O70=\"\",\"\",'A1.3.12'!O70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D70=\"\",H70=\"\",L70=\"\"),\"\",IF(D70=\"\",0,D70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H70=\"\",0,H70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L70=\"\",0,L70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.199672344332612},{"$f":"IF(AND(E70=\"\",I70=\"\",M70=\"\"),\"\",IF(E70=\"\",0,E70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I70=\"\",0,I70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M70=\"\",0,M70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.000017428991538},{"$f":"IF(AND(F70=\"\",J70=\"\",N70=\"\"),\"\",IF(F70=\"\",0,F70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J70=\"\",0,J70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N70=\"\",0,N70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5185031282364316E-2},{"$f":"IF(AND(G70=\"\",K70=\"\",O70=\"\"),\"\",IF(G70=\"\",0,G70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K70=\"\",0,K70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O70=\"\",0,O70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7000710009389E-4},{"$f":"IF('A1.3.12'!T70=\"\",\"\",'A1.3.12'!T70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.74175607547388},{"$f":"IF('A1.3.12'!U70=\"\",\"\",'A1.3.12'!U70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.527844753743821},{"$f":"IF('A1.3.12'!V70=\"\",\"\",'A1.3.12'!V70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38500665256948996},{"$f":"IF('A1.3.12'!W70=\"\",\"\",'A1.3.12'!W70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4863873508937161E-3},{"$f":"IF('A1.3.12'!X70=\"\",\"\",'A1.3.12'!X70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.885110885481552},{"$f":"IF('A1.3.12'!Y70=\"\",\"\",'A1.3.12'!Y70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.61378145343097},{"$f":"IF('A1.3.12'!Z70=\"\",\"\",'A1.3.12'!Z70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22525717462338543},{"$f":"IF('A1.3.12'!AA70=\"\",\"\",'A1.3.12'!AA70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9070350944363293E-3},{"$f":"IF('A1.3.12'!AB70=\"\",\"\",'A1.3.12'!AB70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC70=\"\",\"\",'A1.3.12'!AC70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD70=\"\",\"\",'A1.3.12'!AD70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE70=\"\",\"\",'A1.3.12'!AE70*(1+VLOOKUP($B70,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T70=\"\",X70=\"\",AB70=\"\"),\"\",IF(T70=\"\",0,T70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X70=\"\",0,X70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB70=\"\",0,AB70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.564966182807105},{"$f":"IF(AND(U70=\"\",Y70=\"\",AC70=\"\"),\"\",IF(U70=\"\",0,U70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y70=\"\",0,Y70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC70=\"\",0,AC70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6118847624985548},{"$f":"IF(AND(V70=\"\",Z70=\"\",AD70=\"\"),\"\",IF(V70=\"\",0,V70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z70=\"\",0,Z70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD70=\"\",0,AD70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2922723585916847E-2},{"$f":"IF(AND(W70=\"\",AA70=\"\",AE70=\"\"),\"\",IF(W70=\"\",0,W70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA70=\"\",0,AA70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE70=\"\",0,AE70 * VLOOKUP($B70,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9077316646644273E-4}]
[null,2054,null,{"$f":"IF('A1.3.12'!D71=\"\",\"\",'A1.3.12'!D71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.439604357803667},{"$f":"IF('A1.3.12'!E71=\"\",\"\",'A1.3.12'!E71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.206847648583139},{"$f":"IF('A1.3.12'!F71=\"\",\"\",'A1.3.12'!F71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13905047064334264},{"$f":"IF('A1.3.12'!G71=\"\",\"\",'A1.3.12'!G71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2092007888142178E-4},{"$f":"IF('A1.3.12'!H71=\"\",\"\",'A1.3.12'!H71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.471549180727891},{"$f":"IF('A1.3.12'!I71=\"\",\"\",'A1.3.12'!I71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.964129013255222},{"$f":"IF('A1.3.12'!J71=\"\",\"\",'A1.3.12'!J71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10547797550196161},{"$f":"IF('A1.3.12'!K71=\"\",\"\",'A1.3.12'!K71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3117173886445401E-4},{"$f":"IF('A1.3.12'!L71=\"\",\"\",'A1.3.12'!L71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M71=\"\",\"\",'A1.3.12'!M71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N71=\"\",\"\",'A1.3.12'!N71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O71=\"\",\"\",'A1.3.12'!O71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D71=\"\",H71=\"\",L71=\"\"),\"\",IF(D71=\"\",0,D71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H71=\"\",0,H71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L71=\"\",0,L71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.204649675126529},{"$f":"IF(AND(E71=\"\",I71=\"\",M71=\"\"),\"\",IF(E71=\"\",0,E71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I71=\"\",0,I71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M71=\"\",0,M71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0010187108722288},{"$f":"IF(AND(F71=\"\",J71=\"\",N71=\"\"),\"\",IF(F71=\"\",0,F71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J71=\"\",0,J71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N71=\"\",0,N71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5196229654463029E-2},{"$f":"IF(AND(G71=\"\",K71=\"\",O71=\"\"),\"\",IF(G71=\"\",0,G71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K71=\"\",0,K71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O71=\"\",0,O71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7008268250393569E-4},{"$f":"IF('A1.3.12'!T71=\"\",\"\",'A1.3.12'!T71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.761221296043765},{"$f":"IF('A1.3.12'!U71=\"\",\"\",'A1.3.12'!U71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.538759722667603},{"$f":"IF('A1.3.12'!V71=\"\",\"\",'A1.3.12'!V71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38517798175435863},{"$f":"IF('A1.3.12'!W71=\"\",\"\",'A1.3.12'!W71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4874938011725709E-3},{"$f":"IF('A1.3.12'!X71=\"\",\"\",'A1.3.12'!X71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.913313521233768},{"$f":"IF('A1.3.12'!Y71=\"\",\"\",'A1.3.12'!Y71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.620674292543907},{"$f":"IF('A1.3.12'!Z71=\"\",\"\",'A1.3.12'!Z71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22535661635493165},{"$f":"IF('A1.3.12'!AA71=\"\",\"\",'A1.3.12'!AA71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9078769716028489E-3},{"$f":"IF('A1.3.12'!AB71=\"\",\"\",'A1.3.12'!AB71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC71=\"\",\"\",'A1.3.12'!AC71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD71=\"\",\"\",'A1.3.12'!AD71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE71=\"\",\"\",'A1.3.12'!AE71*(1+VLOOKUP($B71,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T71=\"\",X71=\"\",AB71=\"\"),\"\",IF(T71=\"\",0,T71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X71=\"\",0,X71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB71=\"\",0,AB71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.574929939534432},{"$f":"IF(AND(U71=\"\",Y71=\"\",AC71=\"\"),\"\",IF(U71=\"\",0,U71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y71=\"\",0,Y71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC71=\"\",0,AC71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6144095780693029},{"$f":"IF(AND(V71=\"\",Z71=\"\",AD71=\"\"),\"\",IF(V71=\"\",0,V71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z71=\"\",0,Z71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD71=\"\",0,AD71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2959350405426888E-2},{"$f":"IF(AND(W71=\"\",AA71=\"\",AE71=\"\"),\"\",IF(W71=\"\",0,W71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA71=\"\",0,AA71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE71=\"\",0,AE71 * VLOOKUP($B71,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9107824255299952E-4}]
[null,2055,null,{"$f":"IF('A1.3.12'!D72=\"\",\"\",'A1.3.12'!D72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.465176699485674},{"$f":"IF('A1.3.12'!E72=\"\",\"\",'A1.3.12'!E72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.212282185997173},{"$f":"IF('A1.3.12'!F72=\"\",\"\",'A1.3.12'!F72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13911237646922867},{"$f":"IF('A1.3.12'!G72=\"\",\"\",'A1.3.12'!G72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2133007618523818E-4},{"$f":"IF('A1.3.12'!H72=\"\",\"\",'A1.3.12'!H72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.505323563134226},{"$f":"IF('A1.3.12'!I72=\"\",\"\",'A1.3.12'!I72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.968971424452763},{"$f":"IF('A1.3.12'!J72=\"\",\"\",'A1.3.12'!J72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10552456084668412},{"$f":"IF('A1.3.12'!K72=\"\",\"\",'A1.3.12'!K72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3153883371808908E-4},{"$f":"IF('A1.3.12'!L72=\"\",\"\",'A1.3.12'!L72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M72=\"\",\"\",'A1.3.12'!M72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N72=\"\",\"\",'A1.3.12'!N72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O72=\"\",\"\",'A1.3.12'!O72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D72=\"\",H72=\"\",L72=\"\"),\"\",IF(D72=\"\",0,D72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H72=\"\",0,H72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L72=\"\",0,L72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.209631468014178},{"$f":"IF(AND(E72=\"\",I72=\"\",M72=\"\"),\"\",IF(E72=\"\",0,E72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I72=\"\",0,I72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M72=\"\",0,M72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0020208903853627},{"$f":"IF(AND(F72=\"\",J72=\"\",N72=\"\"),\"\",IF(F72=\"\",0,F72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J72=\"\",0,J72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N72=\"\",0,N72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5207438065714873E-2},{"$f":"IF(AND(G72=\"\",K72=\"\",O72=\"\"),\"\",IF(G72=\"\",0,G72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K72=\"\",0,K72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O72=\"\",0,O72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7015833267234665E-4},{"$f":"IF('A1.3.12'!T72=\"\",\"\",'A1.3.12'!T72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.78070396685802},{"$f":"IF('A1.3.12'!U72=\"\",\"\",'A1.3.12'!U72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.549684476678298},{"$f":"IF('A1.3.12'!V72=\"\",\"\",'A1.3.12'!V72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38534946453297342},{"$f":"IF('A1.3.12'!W72=\"\",\"\",'A1.3.12'!W72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4886012433655777E-3},{"$f":"IF('A1.3.12'!X72=\"\",\"\",'A1.3.12'!X72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.941541440176799},{"$f":"IF('A1.3.12'!Y72=\"\",\"\",'A1.3.12'!Y72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.627573310971716},{"$f":"IF('A1.3.12'!Z72=\"\",\"\",'A1.3.12'!Z72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2254561472343255},{"$f":"IF('A1.3.12'!AA72=\"\",\"\",'A1.3.12'!AA72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.908719603498155E-3},{"$f":"IF('A1.3.12'!AB72=\"\",\"\",'A1.3.12'!AB72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC72=\"\",\"\",'A1.3.12'!AC72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD72=\"\",\"\",'A1.3.12'!AD72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE72=\"\",\"\",'A1.3.12'!AE72*(1+VLOOKUP($B72,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T72=\"\",X72=\"\",AB72=\"\"),\"\",IF(T72=\"\",0,T72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X72=\"\",0,X72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB72=\"\",0,AB72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.584902628602869},{"$f":"IF(AND(U72=\"\",Y72=\"\",AC72=\"\"),\"\",IF(U72=\"\",0,U72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y72=\"\",0,Y72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC72=\"\",0,AC72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6169366570949464},{"$f":"IF(AND(V72=\"\",Z72=\"\",AD72=\"\"),\"\",IF(V72=\"\",0,V72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z72=\"\",0,Z72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD72=\"\",0,AD72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.2996010060267494E-2},{"$f":"IF(AND(W72=\"\",AA72=\"\",AE72=\"\"),\"\",IF(W72=\"\",0,W72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA72=\"\",0,AA72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE72=\"\",0,AE72 * VLOOKUP($B72,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9138359213516084E-4}]
[null,2056,null,{"$f":"IF('A1.3.12'!D73=\"\",\"\",'A1.3.12'!D73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.490771966343935},{"$f":"IF('A1.3.12'!E73=\"\",\"\",'A1.3.12'!E73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.217721595383027},{"$f":"IF('A1.3.12'!F73=\"\",\"\",'A1.3.12'!F73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13917433779265134},{"$f":"IF('A1.3.12'!G73=\"\",\"\",'A1.3.12'!G73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2174044104477437E-4},{"$f":"IF('A1.3.12'!H73=\"\",\"\",'A1.3.12'!H73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.539128223709028},{"$f":"IF('A1.3.12'!I73=\"\",\"\",'A1.3.12'!I73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.973818176790884},{"$f":"IF('A1.3.12'!J73=\"\",\"\",'A1.3.12'!J73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10557118795438837},{"$f":"IF('A1.3.12'!K73=\"\",\"\",'A1.3.12'!K73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3190625766611543E-4},{"$f":"IF('A1.3.12'!L73=\"\",\"\",'A1.3.12'!L73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M73=\"\",\"\",'A1.3.12'!M73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N73=\"\",\"\",'A1.3.12'!N73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O73=\"\",\"\",'A1.3.12'!O73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D73=\"\",H73=\"\",L73=\"\"),\"\",IF(D73=\"\",0,D73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H73=\"\",0,H73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L73=\"\",0,L73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.21461772699576},{"$f":"IF(AND(E73=\"\",I73=\"\",M73=\"\"),\"\",IF(E73=\"\",0,E73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I73=\"\",0,I73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M73=\"\",0,M73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0030239683356541},{"$f":"IF(AND(F73=\"\",J73=\"\",N73=\"\"),\"\",IF(F73=\"\",0,F73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J73=\"\",0,J73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N73=\"\",0,N73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.521865652511978E-2},{"$f":"IF(AND(G73=\"\",K73=\"\",O73=\"\"),\"\",IF(G73=\"\",0,G73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K73=\"\",0,K73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O73=\"\",0,O73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7023405065986729E-4},{"$f":"IF('A1.3.12'!T73=\"\",\"\",'A1.3.12'!T73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.800204103560539},{"$f":"IF('A1.3.12'!U73=\"\",\"\",'A1.3.12'!U73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.560619024548092},{"$f":"IF('A1.3.12'!V73=\"\",\"\",'A1.3.12'!V73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38552110104302872},{"$f":"IF('A1.3.12'!W73=\"\",\"\",'A1.3.12'!W73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.489709678361973E-3},{"$f":"IF('A1.3.12'!X73=\"\",\"\",'A1.3.12'!X73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.969794664976646},{"$f":"IF('A1.3.12'!Y73=\"\",\"\",'A1.3.12'!Y73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.634478514254065},{"$f":"IF('A1.3.12'!Z73=\"\",\"\",'A1.3.12'!Z73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22555576734148663},{"$f":"IF('A1.3.12'!AA73=\"\",\"\",'A1.3.12'!AA73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9095629907988501E-3},{"$f":"IF('A1.3.12'!AB73=\"\",\"\",'A1.3.12'!AB73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC73=\"\",\"\",'A1.3.12'!AC73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD73=\"\",\"\",'A1.3.12'!AD73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE73=\"\",\"\",'A1.3.12'!AE73*(1+VLOOKUP($B73,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T73=\"\",X73=\"\",AB73=\"\"),\"\",IF(T73=\"\",0,T73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X73=\"\",0,X73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB73=\"\",0,AB73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.594884258020123},{"$f":"IF(AND(U73=\"\",Y73=\"\",AC73=\"\"),\"\",IF(U73=\"\",0,U73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y73=\"\",0,Y73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC73=\"\",0,AC73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6194660016046356},{"$f":"IF(AND(V73=\"\",Z73=\"\",AD73=\"\"),\"\",IF(V73=\"\",0,V73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z73=\"\",0,Z73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD73=\"\",0,AD73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3032702579874981E-2},{"$f":"IF(AND(W73=\"\",AA73=\"\",AE73=\"\"),\"\",IF(W73=\"\",0,W73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA73=\"\",0,AA73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE73=\"\",0,AE73 * VLOOKUP($B73,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9168921545811109E-4}]
[null,2057,null,{"$f":"IF('A1.3.12'!D74=\"\",\"\",'A1.3.12'!D74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.516390178930472},{"$f":"IF('A1.3.12'!E74=\"\",\"\",'A1.3.12'!E74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.223165881108342},{"$f":"IF('A1.3.12'!F74=\"\",\"\",'A1.3.12'!F74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1392363546633632},{"$f":"IF('A1.3.12'!G74=\"\",\"\",'A1.3.12'!G74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2215117378953752E-4},{"$f":"IF('A1.3.12'!H74=\"\",\"\",'A1.3.12'!H74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.572963189596123},{"$f":"IF('A1.3.12'!I74=\"\",\"\",'A1.3.12'!I74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.978669274161341},{"$f":"IF('A1.3.12'!J74=\"\",\"\",'A1.3.12'!J74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10561785686251413},{"$f":"IF('A1.3.12'!K74=\"\",\"\",'A1.3.12'!K74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3227401100356051E-4},{"$f":"IF('A1.3.12'!L74=\"\",\"\",'A1.3.12'!L74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M74=\"\",\"\",'A1.3.12'!M74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N74=\"\",\"\",'A1.3.12'!N74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O74=\"\",\"\",'A1.3.12'!O74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D74=\"\",H74=\"\",L74=\"\"),\"\",IF(D74=\"\",0,D74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H74=\"\",0,H74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L74=\"\",0,L74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.219608456075049},{"$f":"IF(AND(E74=\"\",I74=\"\",M74=\"\"),\"\",IF(E74=\"\",0,E74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I74=\"\",0,I74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M74=\"\",0,M74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0040279455285379},{"$f":"IF(AND(F74=\"\",J74=\"\",N74=\"\"),\"\",IF(F74=\"\",0,F74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J74=\"\",0,J74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N74=\"\",0,N74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5229885041685739E-2},{"$f":"IF(AND(G74=\"\",K74=\"\",O74=\"\"),\"\",IF(G74=\"\",0,G74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K74=\"\",0,K74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O74=\"\",0,O74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7030983652729616E-4},{"$f":"IF('A1.3.12'!T74=\"\",\"\",'A1.3.12'!T74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.819721721809174},{"$f":"IF('A1.3.12'!U74=\"\",\"\",'A1.3.12'!U74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.571563375057007},{"$f":"IF('A1.3.12'!V74=\"\",\"\",'A1.3.12'!V74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38569289142234203},{"$f":"IF('A1.3.12'!W74=\"\",\"\",'A1.3.12'!W74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4908191070517872E-3},{"$f":"IF('A1.3.12'!X74=\"\",\"\",'A1.3.12'!X74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":63.998073218319568},{"$f":"IF('A1.3.12'!Y74=\"\",\"\",'A1.3.12'!Y74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.64138990793556},{"$f":"IF('A1.3.12'!Z74=\"\",\"\",'A1.3.12'!Z74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22565547675640624},{"$f":"IF('A1.3.12'!AA74=\"\",\"\",'A1.3.12'!AA74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.910407134182142E-3},{"$f":"IF('A1.3.12'!AB74=\"\",\"\",'A1.3.12'!AB74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC74=\"\",\"\",'A1.3.12'!AC74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD74=\"\",\"\",'A1.3.12'!AD74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE74=\"\",\"\",'A1.3.12'!AE74*(1+VLOOKUP($B74,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T74=\"\",X74=\"\",AB74=\"\"),\"\",IF(T74=\"\",0,T74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X74=\"\",0,X74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB74=\"\",0,AB74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.604874835801052},{"$f":"IF(AND(U74=\"\",Y74=\"\",AC74=\"\"),\"\",IF(U74=\"\",0,U74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y74=\"\",0,Y74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC74=\"\",0,AC74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6219976136293326},{"$f":"IF(AND(V74=\"\",Z74=\"\",AD74=\"\"),\"\",IF(V74=\"\",0,V74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z74=\"\",0,Z74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD74=\"\",0,AD74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3069427993712072E-2},{"$f":"IF(AND(W74=\"\",AA74=\"\",AE74=\"\"),\"\",IF(W74=\"\",0,W74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA74=\"\",0,AA74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE74=\"\",0,AE74 * VLOOKUP($B74,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9199511276725435E-4}]
[null,2058,null,{"$f":"IF('A1.3.12'!D75=\"\",\"\",'A1.3.12'!D75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.542031357815738},{"$f":"IF('A1.3.12'!E75=\"\",\"\",'A1.3.12'!E75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.22861504754467},{"$f":"IF('A1.3.12'!F75=\"\",\"\",'A1.3.12'!F75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13929842713116147},{"$f":"IF('A1.3.12'!G75=\"\",\"\",'A1.3.12'!G75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2256227474933074E-4},{"$f":"IF('A1.3.12'!H75=\"\",\"\",'A1.3.12'!H75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.606828487963767},{"$f":"IF('A1.3.12'!I75=\"\",\"\",'A1.3.12'!I75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.983524720459384},{"$f":"IF('A1.3.12'!J75=\"\",\"\",'A1.3.12'!J75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10566456760853481},{"$f":"IF('A1.3.12'!K75=\"\",\"\",'A1.3.12'!K75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3264209402571644E-4},{"$f":"IF('A1.3.12'!L75=\"\",\"\",'A1.3.12'!L75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M75=\"\",\"\",'A1.3.12'!M75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N75=\"\",\"\",'A1.3.12'!N75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O75=\"\",\"\",'A1.3.12'!O75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D75=\"\",H75=\"\",L75=\"\"),\"\",IF(D75=\"\",0,D75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H75=\"\",0,H75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L75=\"\",0,L75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.22460365925941},{"$f":"IF(AND(E75=\"\",I75=\"\",M75=\"\"),\"\",IF(E75=\"\",0,E75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I75=\"\",0,I75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M75=\"\",0,M75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0050328227701666},{"$f":"IF(AND(F75=\"\",J75=\"\",N75=\"\"),\"\",IF(F75=\"\",0,F75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J75=\"\",0,J75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N75=\"\",0,N75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5241123624428836E-2},{"$f":"IF(AND(G75=\"\",K75=\"\",O75=\"\"),\"\",IF(G75=\"\",0,G75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K75=\"\",0,K75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O75=\"\",0,O75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7038569033548659E-4},{"$f":"IF('A1.3.12'!T75=\"\",\"\",'A1.3.12'!T75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.839256837275848},{"$f":"IF('A1.3.12'!U75=\"\",\"\",'A1.3.12'!U75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.582517536992942},{"$f":"IF('A1.3.12'!V75=\"\",\"\",'A1.3.12'!V75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38586483580885461},{"$f":"IF('A1.3.12'!W75=\"\",\"\",'A1.3.12'!W75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.49192953032585E-3},{"$f":"IF('A1.3.12'!X75=\"\",\"\",'A1.3.12'!X75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.02637712291218},{"$f":"IF('A1.3.12'!Y75=\"\",\"\",'A1.3.12'!Y75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.648307497565796},{"$f":"IF('A1.3.12'!Z75=\"\",\"\",'A1.3.12'!Z75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22575527555914718},{"$f":"IF('A1.3.12'!AA75=\"\",\"\",'A1.3.12'!AA75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.911252034325846E-3},{"$f":"IF('A1.3.12'!AB75=\"\",\"\",'A1.3.12'!AB75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC75=\"\",\"\",'A1.3.12'!AC75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD75=\"\",\"\",'A1.3.12'!AD75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE75=\"\",\"\",'A1.3.12'!AE75*(1+VLOOKUP($B75,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T75=\"\",X75=\"\",AB75=\"\"),\"\",IF(T75=\"\",0,T75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X75=\"\",0,X75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB75=\"\",0,AB75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.614874369967719},{"$f":"IF(AND(U75=\"\",Y75=\"\",AC75=\"\"),\"\",IF(U75=\"\",0,U75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y75=\"\",0,Y75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC75=\"\",0,AC75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6245314952018326},{"$f":"IF(AND(V75=\"\",Z75=\"\",AD75=\"\"),\"\",IF(V75=\"\",0,V75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z75=\"\",0,Z75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD75=\"\",0,AD75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3106186331267901E-2},{"$f":"IF(AND(W75=\"\",AA75=\"\",AE75=\"\"),\"\",IF(W75=\"\",0,W75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA75=\"\",0,AA75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE75=\"\",0,AE75 * VLOOKUP($B75,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9230128430821443E-4}]
[null,2059,null,{"$f":"IF('A1.3.12'!D76=\"\",\"\",'A1.3.12'!D76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.56769552358864},{"$f":"IF('A1.3.12'!E76=\"\",\"\",'A1.3.12'!E76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.234069099067488},{"$f":"IF('A1.3.12'!F76=\"\",\"\",'A1.3.12'!F76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13936055524588806},{"$f":"IF('A1.3.12'!G76=\"\",\"\",'A1.3.12'!G76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2297374425425252E-4},{"$f":"IF('A1.3.12'!H76=\"\",\"\",'A1.3.12'!H76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.640724146004473},{"$f":"IF('A1.3.12'!I76=\"\",\"\",'A1.3.12'!I76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.988384519583748},{"$f":"IF('A1.3.12'!J76=\"\",\"\",'A1.3.12'!J76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10571132022995731},{"$f":"IF('A1.3.12'!K76=\"\",\"\",'A1.3.12'!K76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3301050702813987E-4},{"$f":"IF('A1.3.12'!L76=\"\",\"\",'A1.3.12'!L76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M76=\"\",\"\",'A1.3.12'!M76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N76=\"\",\"\",'A1.3.12'!N76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O76=\"\",\"\",'A1.3.12'!O76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D76=\"\",H76=\"\",L76=\"\"),\"\",IF(D76=\"\",0,D76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H76=\"\",0,H76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L76=\"\",0,L76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.229603340559807},{"$f":"IF(AND(E76=\"\",I76=\"\",M76=\"\"),\"\",IF(E76=\"\",0,E76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I76=\"\",0,I76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M76=\"\",0,M76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0060386008674218},{"$f":"IF(AND(F76=\"\",J76=\"\",N76=\"\"),\"\",IF(F76=\"\",0,F76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J76=\"\",0,J76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N76=\"\",0,N76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5252372282373231E-2},{"$f":"IF(AND(G76=\"\",K76=\"\",O76=\"\"),\"\",IF(G76=\"\",0,G76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K76=\"\",0,K76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O76=\"\",0,O76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7046161214534622E-4},{"$f":"IF('A1.3.12'!T76=\"\",\"\",'A1.3.12'!T76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.858809465646516},{"$f":"IF('A1.3.12'!U76=\"\",\"\",'A1.3.12'!U76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.593481519151684},{"$f":"IF('A1.3.12'!V76=\"\",\"\",'A1.3.12'!V76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38603693434063141},{"$f":"IF('A1.3.12'!W76=\"\",\"\",'A1.3.12'!W76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4930409490757895E-3},{"$f":"IF('A1.3.12'!X76=\"\",\"\",'A1.3.12'!X76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.054706401481454},{"$f":"IF('A1.3.12'!Y76=\"\",\"\",'A1.3.12'!Y76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.655231288699332},{"$f":"IF('A1.3.12'!Z76=\"\",\"\",'A1.3.12'!Z76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22585516382984405},{"$f":"IF('A1.3.12'!AA76=\"\",\"\",'A1.3.12'!AA76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9120976919083849E-3},{"$f":"IF('A1.3.12'!AB76=\"\",\"\",'A1.3.12'!AB76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC76=\"\",\"\",'A1.3.12'!AC76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD76=\"\",\"\",'A1.3.12'!AD76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE76=\"\",\"\",'A1.3.12'!AE76*(1+VLOOKUP($B76,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T76=\"\",X76=\"\",AB76=\"\"),\"\",IF(T76=\"\",0,T76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X76=\"\",0,X76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB76=\"\",0,AB76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.624882868549378},{"$f":"IF(AND(U76=\"\",Y76=\"\",AC76=\"\"),\"\",IF(U76=\"\",0,U76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y76=\"\",0,Y76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC76=\"\",0,AC76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6270676483567463},{"$f":"IF(AND(V76=\"\",Z76=\"\",AD76=\"\"),\"\",IF(V76=\"\",0,V76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z76=\"\",0,Z76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD76=\"\",0,AD76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3142977622057981E-2},{"$f":"IF(AND(W76=\"\",AA76=\"\",AE76=\"\"),\"\",IF(W76=\"\",0,W76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA76=\"\",0,AA76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE76=\"\",0,AE76 * VLOOKUP($B76,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9260773032683561E-4}]
[null,2060,null,{"$f":"IF('A1.3.12'!D77=\"\",\"\",'A1.3.12'!D77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.593382696856537},{"$f":"IF('A1.3.12'!E77=\"\",\"\",'A1.3.12'!E77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.239528040056197},{"$f":"IF('A1.3.12'!F77=\"\",\"\",'A1.3.12'!F77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13942273905742947},{"$f":"IF('A1.3.12'!G77=\"\",\"\",'A1.3.12'!G77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2338558263469742E-4},{"$f":"IF('A1.3.12'!H77=\"\",\"\",'A1.3.12'!H77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.674650190935182},{"$f":"IF('A1.3.12'!I77=\"\",\"\",'A1.3.12'!I77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.993248675436677},{"$f":"IF('A1.3.12'!J77=\"\",\"\",'A1.3.12'!J77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.1057581147643223},{"$f":"IF('A1.3.12'!K77=\"\",\"\",'A1.3.12'!K77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3337925030665288E-4},{"$f":"IF('A1.3.12'!L77=\"\",\"\",'A1.3.12'!L77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M77=\"\",\"\",'A1.3.12'!M77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N77=\"\",\"\",'A1.3.12'!N77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O77=\"\",\"\",'A1.3.12'!O77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D77=\"\",H77=\"\",L77=\"\"),\"\",IF(D77=\"\",0,D77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H77=\"\",0,H77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L77=\"\",0,L77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.234607503990794},{"$f":"IF(AND(E77=\"\",I77=\"\",M77=\"\"),\"\",IF(E77=\"\",0,E77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I77=\"\",0,I77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M77=\"\",0,M77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0070452806279047},{"$f":"IF(AND(F77=\"\",J77=\"\",N77=\"\"),\"\",IF(F77=\"\",0,F77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J77=\"\",0,J77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N77=\"\",0,N77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5263631024551165E-2},{"$f":"IF(AND(G77=\"\",K77=\"\",O77=\"\"),\"\",IF(G77=\"\",0,G77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K77=\"\",0,K77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O77=\"\",0,O77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7053760201783747E-4},{"$f":"IF('A1.3.12'!T77=\"\",\"\",'A1.3.12'!T77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.878379622621203},{"$f":"IF('A1.3.12'!U77=\"\",\"\",'A1.3.12'!U77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.60445533033689},{"$f":"IF('A1.3.12'!V77=\"\",\"\",'A1.3.12'!V77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38620918715586094},{"$f":"IF('A1.3.12'!W77=\"\",\"\",'A1.3.12'!W77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4941533641940328E-3},{"$f":"IF('A1.3.12'!X77=\"\",\"\",'A1.3.12'!X77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.083061076774712},{"$f":"IF('A1.3.12'!Y77=\"\",\"\",'A1.3.12'!Y77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.662161286895714},{"$f":"IF('A1.3.12'!Z77=\"\",\"\",'A1.3.12'!Z77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22595514164870351},{"$f":"IF('A1.3.12'!AA77=\"\",\"\",'A1.3.12'!AA77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9129441076087903E-3},{"$f":"IF('A1.3.12'!AB77=\"\",\"\",'A1.3.12'!AB77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC77=\"\",\"\",'A1.3.12'!AC77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD77=\"\",\"\",'A1.3.12'!AD77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE77=\"\",\"\",'A1.3.12'!AE77*(1+VLOOKUP($B77,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T77=\"\",X77=\"\",AB77=\"\"),\"\",IF(T77=\"\",0,T77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X77=\"\",0,X77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB77=\"\",0,AB77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.634900339582465},{"$f":"IF(AND(U77=\"\",Y77=\"\",AC77=\"\"),\"\",IF(U77=\"\",0,U77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y77=\"\",0,Y77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC77=\"\",0,AC77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.629606075130507},{"$f":"IF(AND(V77=\"\",Z77=\"\",AD77=\"\"),\"\",IF(V77=\"\",0,V77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z77=\"\",0,Z77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD77=\"\",0,AD77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3179801895624378E-2},{"$f":"IF(AND(W77=\"\",AA77=\"\",AE77=\"\"),\"\",IF(W77=\"\",0,W77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA77=\"\",0,AA77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE77=\"\",0,AE77 * VLOOKUP($B77,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9291445106918264E-4}]
[null,2061,null,{"$f":"IF('A1.3.12'!D78=\"\",\"\",'A1.3.12'!D78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.619092898245285},{"$f":"IF('A1.3.12'!E78=\"\",\"\",'A1.3.12'!E78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.244991874894122},{"$f":"IF('A1.3.12'!F78=\"\",\"\",'A1.3.12'!F78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13948497861571701},{"$f":"IF('A1.3.12'!G78=\"\",\"\",'A1.3.12'!G78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2379779022135652E-4},{"$f":"IF('A1.3.12'!H78=\"\",\"\",'A1.3.12'!H78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.708606649997293},{"$f":"IF('A1.3.12'!I78=\"\",\"\",'A1.3.12'!I78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":10.998117191923905},{"$f":"IF('A1.3.12'!J78=\"\",\"\",'A1.3.12'!J78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10580495124920404},{"$f":"IF('A1.3.12'!K78=\"\",\"\",'A1.3.12'!K78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3374832415734239E-4},{"$f":"IF('A1.3.12'!L78=\"\",\"\",'A1.3.12'!L78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M78=\"\",\"\",'A1.3.12'!M78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N78=\"\",\"\",'A1.3.12'!N78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O78=\"\",\"\",'A1.3.12'!O78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D78=\"\",H78=\"\",L78=\"\"),\"\",IF(D78=\"\",0,D78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H78=\"\",0,H78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L78=\"\",0,L78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.239616153570534},{"$f":"IF(AND(E78=\"\",I78=\"\",M78=\"\"),\"\",IF(E78=\"\",0,E78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I78=\"\",0,I78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M78=\"\",0,M78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.008052862859941},{"$f":"IF(AND(F78=\"\",J78=\"\",N78=\"\"),\"\",IF(F78=\"\",0,F78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J78=\"\",0,J78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N78=\"\",0,N78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5274899860003006E-2},{"$f":"IF(AND(G78=\"\",K78=\"\",O78=\"\"),\"\",IF(G78=\"\",0,G78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K78=\"\",0,K78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O78=\"\",0,O78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7061366001397741E-4},{"$f":"IF('A1.3.12'!T78=\"\",\"\",'A1.3.12'!T78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.897967323914038},{"$f":"IF('A1.3.12'!U78=\"\",\"\",'A1.3.12'!U78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.615438979360128},{"$f":"IF('A1.3.12'!V78=\"\",\"\",'A1.3.12'!V78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38638159439285602},{"$f":"IF('A1.3.12'!W78=\"\",\"\",'A1.3.12'!W78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4952667765738086E-3},{"$f":"IF('A1.3.12'!X78=\"\",\"\",'A1.3.12'!X78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.111441171559747},{"$f":"IF('A1.3.12'!Y78=\"\",\"\",'A1.3.12'!Y78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.669097497719475},{"$f":"IF('A1.3.12'!Z78=\"\",\"\",'A1.3.12'!Z78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22605520909600402},{"$f":"IF('A1.3.12'!AA78=\"\",\"\",'A1.3.12'!AA78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9137912821067026E-3},{"$f":"IF('A1.3.12'!AB78=\"\",\"\",'A1.3.12'!AB78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC78=\"\",\"\",'A1.3.12'!AC78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD78=\"\",\"\",'A1.3.12'!AD78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE78=\"\",\"\",'A1.3.12'!AE78*(1+VLOOKUP($B78,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T78=\"\",X78=\"\",AB78=\"\"),\"\",IF(T78=\"\",0,T78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X78=\"\",0,X78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB78=\"\",0,AB78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.644926791110652},{"$f":"IF(AND(U78=\"\",Y78=\"\",AC78=\"\"),\"\",IF(U78=\"\",0,U78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y78=\"\",0,Y78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC78=\"\",0,AC78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6321467775613776},{"$f":"IF(AND(V78=\"\",Z78=\"\",AD78=\"\"),\"\",IF(V78=\"\",0,V78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z78=\"\",0,Z78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD78=\"\",0,AD78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3216659181535618E-2},{"$f":"IF(AND(W78=\"\",AA78=\"\",AE78=\"\"),\"\",IF(W78=\"\",0,W78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA78=\"\",0,AA78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE78=\"\",0,AE78 * VLOOKUP($B78,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9322144678154074E-4}]
[null,2062,null,{"$f":"IF('A1.3.12'!D79=\"\",\"\",'A1.3.12'!D79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.644826148399176},{"$f":"IF('A1.3.12'!E79=\"\",\"\",'A1.3.12'!E79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.250460607968511},{"$f":"IF('A1.3.12'!F79=\"\",\"\",'A1.3.12'!F79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13954727397072664},{"$f":"IF('A1.3.12'!G79=\"\",\"\",'A1.3.12'!G79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2421036734521649E-4},{"$f":"IF('A1.3.12'!H79=\"\",\"\",'A1.3.12'!H79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.742593550456505},{"$f":"IF('A1.3.12'!I79=\"\",\"\",'A1.3.12'!I79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.002990072954661},{"$f":"IF('A1.3.12'!J79=\"\",\"\",'A1.3.12'!J79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10585182972221041},{"$f":"IF('A1.3.12'!K79=\"\",\"\",'A1.3.12'!K79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3411772887656067E-4},{"$f":"IF('A1.3.12'!L79=\"\",\"\",'A1.3.12'!L79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M79=\"\",\"\",'A1.3.12'!M79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N79=\"\",\"\",'A1.3.12'!N79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O79=\"\",\"\",'A1.3.12'!O79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D79=\"\",H79=\"\",L79=\"\"),\"\",IF(D79=\"\",0,D79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H79=\"\",0,H79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L79=\"\",0,L79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.244629293320772},{"$f":"IF(AND(E79=\"\",I79=\"\",M79=\"\"),\"\",IF(E79=\"\",0,E79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I79=\"\",0,I79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M79=\"\",0,M79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0090613483725805},{"$f":"IF(AND(F79=\"\",J79=\"\",N79=\"\"),\"\",IF(F79=\"\",0,F79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J79=\"\",0,J79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N79=\"\",0,N79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5286178797777177E-2},{"$f":"IF(AND(G79=\"\",K79=\"\",O79=\"\"),\"\",IF(G79=\"\",0,G79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K79=\"\",0,K79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O79=\"\",0,O79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.706897861948376E-4},{"$f":"IF('A1.3.12'!T79=\"\",\"\",'A1.3.12'!T79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.917572585253161},{"$f":"IF('A1.3.12'!U79=\"\",\"\",'A1.3.12'!U79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.626432475040847},{"$f":"IF('A1.3.12'!V79=\"\",\"\",'A1.3.12'!V79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38655415619005279},{"$f":"IF('A1.3.12'!W79=\"\",\"\",'A1.3.12'!W79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4963811871091439E-3},{"$f":"IF('A1.3.12'!X79=\"\",\"\",'A1.3.12'!X79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.13984670862466},{"$f":"IF('A1.3.12'!Y79=\"\",\"\",'A1.3.12'!Y79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.676039926740128},{"$f":"IF('A1.3.12'!Z79=\"\",\"\",'A1.3.12'!Z79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22615536625209587},{"$f":"IF('A1.3.12'!AA79=\"\",\"\",'A1.3.12'!AA79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9146392160823704E-3},{"$f":"IF('A1.3.12'!AB79=\"\",\"\",'A1.3.12'!AB79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC79=\"\",\"\",'A1.3.12'!AC79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD79=\"\",\"\",'A1.3.12'!AD79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE79=\"\",\"\",'A1.3.12'!AE79*(1+VLOOKUP($B79,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T79=\"\",X79=\"\",AB79=\"\"),\"\",IF(T79=\"\",0,T79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X79=\"\",0,X79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB79=\"\",0,AB79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.654962231184786},{"$f":"IF(AND(U79=\"\",Y79=\"\",AC79=\"\"),\"\",IF(U79=\"\",0,U79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y79=\"\",0,Y79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC79=\"\",0,AC79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.634689757689447},{"$f":"IF(AND(V79=\"\",Z79=\"\",AD79=\"\"),\"\",IF(V79=\"\",0,V79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z79=\"\",0,Z79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD79=\"\",0,AD79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3253549509386654E-2},{"$f":"IF(AND(W79=\"\",AA79=\"\",AE79=\"\"),\"\",IF(W79=\"\",0,W79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA79=\"\",0,AA79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE79=\"\",0,AE79 * VLOOKUP($B79,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9352871771041595E-4}]
[null,2063,null,{"$f":"IF('A1.3.12'!D80=\"\",\"\",'A1.3.12'!D80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.670582467981063},{"$f":"IF('A1.3.12'!E80=\"\",\"\",'A1.3.12'!E80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.255934243670559},{"$f":"IF('A1.3.12'!F80=\"\",\"\",'A1.3.12'!F80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13960962517247921},{"$f":"IF('A1.3.12'!G80=\"\",\"\",'A1.3.12'!G80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2462331433756158E-4},{"$f":"IF('A1.3.12'!H80=\"\",\"\",'A1.3.12'!H80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.77661091960303},{"$f":"IF('A1.3.12'!I80=\"\",\"\",'A1.3.12'!I80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.007867322441692},{"$f":"IF('A1.3.12'!J80=\"\",\"\",'A1.3.12'!J80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10589875022098309},{"$f":"IF('A1.3.12'!K80=\"\",\"\",'A1.3.12'!K80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.34487464760926E-4},{"$f":"IF('A1.3.12'!L80=\"\",\"\",'A1.3.12'!L80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M80=\"\",\"\",'A1.3.12'!M80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N80=\"\",\"\",'A1.3.12'!N80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O80=\"\",\"\",'A1.3.12'!O80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D80=\"\",H80=\"\",L80=\"\"),\"\",IF(D80=\"\",0,D80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H80=\"\",0,H80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L80=\"\",0,L80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.249646927266879},{"$f":"IF(AND(E80=\"\",I80=\"\",M80=\"\"),\"\",IF(E80=\"\",0,E80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I80=\"\",0,I80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M80=\"\",0,M80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0100707379756013},{"$f":"IF(AND(F80=\"\",J80=\"\",N80=\"\"),\"\",IF(F80=\"\",0,F80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J80=\"\",0,J80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N80=\"\",0,N80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5297467846930259E-2},{"$f":"IF(AND(G80=\"\",K80=\"\",O80=\"\"),\"\",IF(G80=\"\",0,G80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K80=\"\",0,K80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O80=\"\",0,O80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7076598062154463E-4},{"$f":"IF('A1.3.12'!T80=\"\",\"\",'A1.3.12'!T80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.937195422380888},{"$f":"IF('A1.3.12'!U80=\"\",\"\",'A1.3.12'!U80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.637435826206417},{"$f":"IF('A1.3.12'!V80=\"\",\"\",'A1.3.12'!V80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38672687268601214},{"$f":"IF('A1.3.12'!W80=\"\",\"\",'A1.3.12'!W80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4974965966948694E-3},{"$f":"IF('A1.3.12'!X80=\"\",\"\",'A1.3.12'!X80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.168277710778042},{"$f":"IF('A1.3.12'!Y80=\"\",\"\",'A1.3.12'!Y80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.68298857953218},{"$f":"IF('A1.3.12'!Z80=\"\",\"\",'A1.3.12'!Z80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22625561319740153},{"$f":"IF('A1.3.12'!AA80=\"\",\"\",'A1.3.12'!AA80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9154879102166531E-3},{"$f":"IF('A1.3.12'!AB80=\"\",\"\",'A1.3.12'!AB80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC80=\"\",\"\",'A1.3.12'!AC80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD80=\"\",\"\",'A1.3.12'!AD80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE80=\"\",\"\",'A1.3.12'!AE80*(1+VLOOKUP($B80,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T80=\"\",X80=\"\",AB80=\"\"),\"\",IF(T80=\"\",0,T80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X80=\"\",0,X80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB80=\"\",0,AB80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.665006667862954},{"$f":"IF(AND(U80=\"\",Y80=\"\",AC80=\"\"),\"\",IF(U80=\"\",0,U80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y80=\"\",0,Y80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC80=\"\",0,AC80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6372350175566304},{"$f":"IF(AND(V80=\"\",Z80=\"\",AD80=\"\"),\"\",IF(V80=\"\",0,V80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z80=\"\",0,Z80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD80=\"\",0,AD80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3290472908799082E-2},{"$f":"IF(AND(W80=\"\",AA80=\"\",AE80=\"\"),\"\",IF(W80=\"\",0,W80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA80=\"\",0,AA80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE80=\"\",0,AE80 * VLOOKUP($B80,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9383626410253517E-4}]
[null,2064,null,{"$f":"IF('A1.3.12'!D81=\"\",\"\",'A1.3.12'!D81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.696361877672302},{"$f":"IF('A1.3.12'!E81=\"\",\"\",'A1.3.12'!E81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.261412786395384},{"$f":"IF('A1.3.12'!F81=\"\",\"\",'A1.3.12'!F81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13967203227104041},{"$f":"IF('A1.3.12'!G81=\"\",\"\",'A1.3.12'!G81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2503663152997259E-4},{"$f":"IF('A1.3.12'!H81=\"\",\"\",'A1.3.12'!H81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.810658784751567},{"$f":"IF('A1.3.12'!I81=\"\",\"\",'A1.3.12'!I81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.012748944301245},{"$f":"IF('A1.3.12'!J81=\"\",\"\",'A1.3.12'!J81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.1059457127831975},{"$f":"IF('A1.3.12'!K81=\"\",\"\",'A1.3.12'!K81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3485753210732234E-4},{"$f":"IF('A1.3.12'!L81=\"\",\"\",'A1.3.12'!L81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M81=\"\",\"\",'A1.3.12'!M81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N81=\"\",\"\",'A1.3.12'!N81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O81=\"\",\"\",'A1.3.12'!O81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D81=\"\",H81=\"\",L81=\"\"),\"\",IF(D81=\"\",0,D81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H81=\"\",0,H81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L81=\"\",0,L81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.254669059437823},{"$f":"IF(AND(E81=\"\",I81=\"\",M81=\"\"),\"\",IF(E81=\"\",0,E81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I81=\"\",0,I81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M81=\"\",0,M81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0110810324795034},{"$f":"IF(AND(F81=\"\",J81=\"\",N81=\"\"),\"\",IF(F81=\"\",0,F81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J81=\"\",0,J81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N81=\"\",0,N81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5308767016526925E-2},{"$f":"IF(AND(G81=\"\",K81=\"\",O81=\"\"),\"\",IF(G81=\"\",0,G81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K81=\"\",0,K81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O81=\"\",0,O81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7084224335527968E-4},{"$f":"IF('A1.3.12'!T81=\"\",\"\",'A1.3.12'!T81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.956835851053626},{"$f":"IF('A1.3.12'!U81=\"\",\"\",'A1.3.12'!U81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.64844904169211},{"$f":"IF('A1.3.12'!V81=\"\",\"\",'A1.3.12'!V81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3868997440194189},{"$f":"IF('A1.3.12'!W81=\"\",\"\",'A1.3.12'!W81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4986130062266162E-3},{"$f":"IF('A1.3.12'!X81=\"\",\"\",'A1.3.12'!X81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.196734200848937},{"$f":"IF('A1.3.12'!Y81=\"\",\"\",'A1.3.12'!Y81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.689943461675144},{"$f":"IF('A1.3.12'!Z81=\"\",\"\",'A1.3.12'!Z81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22635595001241557},{"$f":"IF('A1.3.12'!AA81=\"\",\"\",'A1.3.12'!AA81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9163373651910204E-3},{"$f":"IF('A1.3.12'!AB81=\"\",\"\",'A1.3.12'!AB81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC81=\"\",\"\",'A1.3.12'!AC81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD81=\"\",\"\",'A1.3.12'!AD81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE81=\"\",\"\",'A1.3.12'!AE81*(1+VLOOKUP($B81,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T81=\"\",X81=\"\",AB81=\"\"),\"\",IF(T81=\"\",0,T81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X81=\"\",0,X81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB81=\"\",0,AB81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.675060109210467},{"$f":"IF(AND(U81=\"\",Y81=\"\",AC81=\"\"),\"\",IF(U81=\"\",0,U81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y81=\"\",0,Y81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC81=\"\",0,AC81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6397825592066777},{"$f":"IF(AND(V81=\"\",Z81=\"\",AD81=\"\"),\"\",IF(V81=\"\",0,V81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z81=\"\",0,Z81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD81=\"\",0,AD81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3327429409421006E-2},{"$f":"IF(AND(W81=\"\",AA81=\"\",AE81=\"\"),\"\",IF(W81=\"\",0,W81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA81=\"\",0,AA81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE81=\"\",0,AE81 * VLOOKUP($B81,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9414408620484659E-4}]
[null,2065,null,{"$f":"IF('A1.3.12'!D82=\"\",\"\",'A1.3.12'!D82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.722164398172758},{"$f":"IF('A1.3.12'!E82=\"\",\"\",'A1.3.12'!E82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.266896240542048},{"$f":"IF('A1.3.12'!F82=\"\",\"\",'A1.3.12'!F82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13973449531652074},{"$f":"IF('A1.3.12'!G82=\"\",\"\",'A1.3.12'!G82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2545031925432737E-4},{"$f":"IF('A1.3.12'!H82=\"\",\"\",'A1.3.12'!H82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.844737173241228},{"$f":"IF('A1.3.12'!I82=\"\",\"\",'A1.3.12'!I82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.017634942453075},{"$f":"IF('A1.3.12'!J82=\"\",\"\",'A1.3.12'!J82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10599271744656273},{"$f":"IF('A1.3.12'!K82=\"\",\"\",'A1.3.12'!K82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3522793121289967E-4},{"$f":"IF('A1.3.12'!L82=\"\",\"\",'A1.3.12'!L82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M82=\"\",\"\",'A1.3.12'!M82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N82=\"\",\"\",'A1.3.12'!N82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O82=\"\",\"\",'A1.3.12'!O82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D82=\"\",H82=\"\",L82=\"\"),\"\",IF(D82=\"\",0,D82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H82=\"\",0,H82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L82=\"\",0,L82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.259695693866187},{"$f":"IF(AND(E82=\"\",I82=\"\",M82=\"\"),\"\",IF(E82=\"\",0,E82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I82=\"\",0,I82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M82=\"\",0,M82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0120922326955153},{"$f":"IF(AND(F82=\"\",J82=\"\",N82=\"\"),\"\",IF(F82=\"\",0,F82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J82=\"\",0,J82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N82=\"\",0,N82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5320076315639983E-2},{"$f":"IF(AND(G82=\"\",K82=\"\",O82=\"\"),\"\",IF(G82=\"\",0,G82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K82=\"\",0,K82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O82=\"\",0,O82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7091857445727886E-4},{"$f":"IF('A1.3.12'!T82=\"\",\"\",'A1.3.12'!T82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.976493887041876},{"$f":"IF('A1.3.12'!U82=\"\",\"\",'A1.3.12'!U82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.659472130341111},{"$f":"IF('A1.3.12'!V82=\"\",\"\",'A1.3.12'!V82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38707277032908199},{"$f":"IF('A1.3.12'!W82=\"\",\"\",'A1.3.12'!W82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.4997304166008193E-3},{"$f":"IF('A1.3.12'!X82=\"\",\"\",'A1.3.12'!X82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.225216201686806},{"$f":"IF('A1.3.12'!Y82=\"\",\"\",'A1.3.12'!Y82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.696904578753518},{"$f":"IF('A1.3.12'!Z82=\"\",\"\",'A1.3.12'!Z82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22645637677770458},{"$f":"IF('A1.3.12'!AA82=\"\",\"\",'A1.3.12'!AA82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9171875816875515E-3},{"$f":"IF('A1.3.12'!AB82=\"\",\"\",'A1.3.12'!AB82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC82=\"\",\"\",'A1.3.12'!AC82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD82=\"\",\"\",'A1.3.12'!AD82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE82=\"\",\"\",'A1.3.12'!AE82*(1+VLOOKUP($B82,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T82=\"\",X82=\"\",AB82=\"\"),\"\",IF(T82=\"\",0,T82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X82=\"\",0,X82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB82=\"\",0,AB82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.685122563299846},{"$f":"IF(AND(U82=\"\",Y82=\"\",AC82=\"\"),\"\",IF(U82=\"\",0,U82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y82=\"\",0,Y82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC82=\"\",0,AC82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6423323846851687},{"$f":"IF(AND(V82=\"\",Z82=\"\",AD82=\"\"),\"\",IF(V82=\"\",0,V82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z82=\"\",0,Z82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD82=\"\",0,AD82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3364419040927049E-2},{"$f":"IF(AND(W82=\"\",AA82=\"\",AE82=\"\"),\"\",IF(W82=\"\",0,W82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA82=\"\",0,AA82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE82=\"\",0,AE82 * VLOOKUP($B82,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9445218426451968E-4}]
[null,2066,null,{"$f":"IF('A1.3.12'!D83=\"\",\"\",'A1.3.12'!D83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.74799005020094},{"$f":"IF('A1.3.12'!E83=\"\",\"\",'A1.3.12'!E83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.272384610513571},{"$f":"IF('A1.3.12'!F83=\"\",\"\",'A1.3.12'!F83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13979701435907577},{"$f":"IF('A1.3.12'!G83=\"\",\"\",'A1.3.12'!G83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2586437784280249E-4},{"$f":"IF('A1.3.12'!H83=\"\",\"\",'A1.3.12'!H83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.878846112435738},{"$f":"IF('A1.3.12'!I83=\"\",\"\",'A1.3.12'!I83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.022525320820458},{"$f":"IF('A1.3.12'!J83=\"\",\"\",'A1.3.12'!J83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10603976424882186},{"$f":"IF('A1.3.12'!K83=\"\",\"\",'A1.3.12'!K83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3559866237507493E-4},{"$f":"IF('A1.3.12'!L83=\"\",\"\",'A1.3.12'!L83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M83=\"\",\"\",'A1.3.12'!M83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N83=\"\",\"\",'A1.3.12'!N83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O83=\"\",\"\",'A1.3.12'!O83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D83=\"\",H83=\"\",L83=\"\"),\"\",IF(D83=\"\",0,D83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H83=\"\",0,H83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L83=\"\",0,L83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.264726834588172},{"$f":"IF(AND(E83=\"\",I83=\"\",M83=\"\"),\"\",IF(E83=\"\",0,E83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I83=\"\",0,I83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M83=\"\",0,M83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0131043394355963},{"$f":"IF(AND(F83=\"\",J83=\"\",N83=\"\"),\"\",IF(F83=\"\",0,F83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J83=\"\",0,J83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N83=\"\",0,N83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5331395753350389E-2},{"$f":"IF(AND(G83=\"\",K83=\"\",O83=\"\"),\"\",IF(G83=\"\",0,G83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K83=\"\",0,K83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O83=\"\",0,O83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7099497398883329E-4},{"$f":"IF('A1.3.12'!T83=\"\",\"\",'A1.3.12'!T83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":43.996169546130332},{"$f":"IF('A1.3.12'!U83=\"\",\"\",'A1.3.12'!U83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.670505101004583},{"$f":"IF('A1.3.12'!V83=\"\",\"\",'A1.3.12'!V83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38724595175393556},{"$f":"IF('A1.3.12'!W83=\"\",\"\",'A1.3.12'!W83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5008488287147188E-3},{"$f":"IF('A1.3.12'!X83=\"\",\"\",'A1.3.12'!X83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.253723736161646},{"$f":"IF('A1.3.12'!Y83=\"\",\"\",'A1.3.12'!Y83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.70387193635683},{"$f":"IF('A1.3.12'!Z83=\"\",\"\",'A1.3.12'!Z83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2265568935739076},{"$f":"IF('A1.3.12'!AA83=\"\",\"\",'A1.3.12'!AA83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9180385603889398E-3},{"$f":"IF('A1.3.12'!AB83=\"\",\"\",'A1.3.12'!AB83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC83=\"\",\"\",'A1.3.12'!AC83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD83=\"\",\"\",'A1.3.12'!AD83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE83=\"\",\"\",'A1.3.12'!AE83*(1+VLOOKUP($B83,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T83=\"\",X83=\"\",AB83=\"\"),\"\",IF(T83=\"\",0,T83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X83=\"\",0,X83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB83=\"\",0,AB83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.695194038210879},{"$f":"IF(AND(U83=\"\",Y83=\"\",AC83=\"\"),\"\",IF(U83=\"\",0,U83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y83=\"\",0,Y83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC83=\"\",0,AC83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6448844960395164},{"$f":"IF(AND(V83=\"\",Z83=\"\",AD83=\"\"),\"\",IF(V83=\"\",0,V83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z83=\"\",0,Z83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD83=\"\",0,AD83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3401441833018577E-2},{"$f":"IF(AND(W83=\"\",AA83=\"\",AE83=\"\"),\"\",IF(W83=\"\",0,W83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA83=\"\",0,AA83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE83=\"\",0,AE83 * VLOOKUP($B83,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9476055852894585E-4}]
[null,2067,null,{"$f":"IF('A1.3.12'!D84=\"\",\"\",'A1.3.12'!D84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.773838854493818},{"$f":"IF('A1.3.12'!E84=\"\",\"\",'A1.3.12'!E84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.277877900716888},{"$f":"IF('A1.3.12'!F84=\"\",\"\",'A1.3.12'!F84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13985958944890584},{"$f":"IF('A1.3.12'!G84=\"\",\"\",'A1.3.12'!G84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2627880762787039E-4},{"$f":"IF('A1.3.12'!H84=\"\",\"\",'A1.3.12'!H84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.912985629723181},{"$f":"IF('A1.3.12'!I84=\"\",\"\",'A1.3.12'!I84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.027420083330176},{"$f":"IF('A1.3.12'!J84=\"\",\"\",'A1.3.12'!J84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10608685322775159},{"$f":"IF('A1.3.12'!K84=\"\",\"\",'A1.3.12'!K84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3596972589153047E-4},{"$f":"IF('A1.3.12'!L84=\"\",\"\",'A1.3.12'!L84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M84=\"\",\"\",'A1.3.12'!M84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N84=\"\",\"\",'A1.3.12'!N84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O84=\"\",\"\",'A1.3.12'!O84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D84=\"\",H84=\"\",L84=\"\"),\"\",IF(D84=\"\",0,D84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H84=\"\",0,H84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L84=\"\",0,L84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.269762485643589},{"$f":"IF(AND(E84=\"\",I84=\"\",M84=\"\"),\"\",IF(E84=\"\",0,E84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I84=\"\",0,I84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M84=\"\",0,M84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0141173535124235},{"$f":"IF(AND(F84=\"\",J84=\"\",N84=\"\"),\"\",IF(F84=\"\",0,F84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J84=\"\",0,J84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N84=\"\",0,N84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5342725338747204E-2},{"$f":"IF(AND(G84=\"\",K84=\"\",O84=\"\"),\"\",IF(G84=\"\",0,G84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K84=\"\",0,K84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O84=\"\",0,O84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7107144201128875E-4},{"$f":"IF('A1.3.12'!T84=\"\",\"\",'A1.3.12'!T84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.01586284411777},{"$f":"IF('A1.3.12'!U84=\"\",\"\",'A1.3.12'!U84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.681547962541547},{"$f":"IF('A1.3.12'!V84=\"\",\"\",'A1.3.12'!V84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38741928843303719},{"$f":"IF('A1.3.12'!W84=\"\",\"\",'A1.3.12'!W84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5019682434663545E-3},{"$f":"IF('A1.3.12'!X84=\"\",\"\",'A1.3.12'!X84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.282256827163906},{"$f":"IF('A1.3.12'!Y84=\"\",\"\",'A1.3.12'!Y84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.710845540079591},{"$f":"IF('A1.3.12'!Z84=\"\",\"\",'A1.3.12'!Z84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22665750048173561},{"$f":"IF('A1.3.12'!AA84=\"\",\"\",'A1.3.12'!AA84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9188903019784879E-3},{"$f":"IF('A1.3.12'!AB84=\"\",\"\",'A1.3.12'!AB84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC84=\"\",\"\",'A1.3.12'!AC84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD84=\"\",\"\",'A1.3.12'!AD84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE84=\"\",\"\",'A1.3.12'!AE84*(1+VLOOKUP($B84,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T84=\"\",X84=\"\",AB84=\"\"),\"\",IF(T84=\"\",0,T84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X84=\"\",0,X84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB84=\"\",0,AB84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.705274542030558},{"$f":"IF(AND(U84=\"\",Y84=\"\",AC84=\"\"),\"\",IF(U84=\"\",0,U84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y84=\"\",0,Y84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC84=\"\",0,AC84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6474388953189703},{"$f":"IF(AND(V84=\"\",Z84=\"\",AD84=\"\"),\"\",IF(V84=\"\",0,V84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z84=\"\",0,Z84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD84=\"\",0,AD84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3438497815423382E-2},{"$f":"IF(AND(W84=\"\",AA84=\"\",AE84=\"\"),\"\",IF(W84=\"\",0,W84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA84=\"\",0,AA84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE84=\"\",0,AE84 * VLOOKUP($B84,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9506920924573769E-4}]
[null,2068,null,{"$f":"IF('A1.3.12'!D85=\"\",\"\",'A1.3.12'!D85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.799710831807054},{"$f":"IF('A1.3.12'!E85=\"\",\"\",'A1.3.12'!E85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.283376115562918},{"$f":"IF('A1.3.12'!F85=\"\",\"\",'A1.3.12'!F85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13992222063625642},{"$f":"IF('A1.3.12'!G85=\"\",\"\",'A1.3.12'!G85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2669360894230318E-4},{"$f":"IF('A1.3.12'!H85=\"\",\"\",'A1.3.12'!H85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.947155752516423},{"$f":"IF('A1.3.12'!I85=\"\",\"\",'A1.3.12'!I85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.032319233912553},{"$f":"IF('A1.3.12'!J85=\"\",\"\",'A1.3.12'!J85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10613398442116272},{"$f":"IF('A1.3.12'!K85=\"\",\"\",'A1.3.12'!K85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.363411220602174E-4},{"$f":"IF('A1.3.12'!L85=\"\",\"\",'A1.3.12'!L85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M85=\"\",\"\",'A1.3.12'!M85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N85=\"\",\"\",'A1.3.12'!N85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O85=\"\",\"\",'A1.3.12'!O85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D85=\"\",H85=\"\",L85=\"\"),\"\",IF(D85=\"\",0,D85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H85=\"\",0,H85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L85=\"\",0,L85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.274802651075884},{"$f":"IF(AND(E85=\"\",I85=\"\",M85=\"\"),\"\",IF(E85=\"\",0,E85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I85=\"\",0,I85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M85=\"\",0,M85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0151312757394146},{"$f":"IF(AND(F85=\"\",J85=\"\",N85=\"\"),\"\",IF(F85=\"\",0,F85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J85=\"\",0,J85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N85=\"\",0,N85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5354065080927676E-2},{"$f":"IF(AND(G85=\"\",K85=\"\",O85=\"\"),\"\",IF(G85=\"\",0,G85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K85=\"\",0,K85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O85=\"\",0,O85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7114797858604631E-4},{"$f":"IF('A1.3.12'!T85=\"\",\"\",'A1.3.12'!T85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.035573796817197},{"$f":"IF('A1.3.12'!U85=\"\",\"\",'A1.3.12'!U85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.692600723819023},{"$f":"IF('A1.3.12'!V85=\"\",\"\",'A1.3.12'!V85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38759278050557006},{"$f":"IF('A1.3.12'!W85=\"\",\"\",'A1.3.12'!W85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.503088661754577E-3},{"$f":"IF('A1.3.12'!X85=\"\",\"\",'A1.3.12'!X85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.310815497604622},{"$f":"IF('A1.3.12'!Y85=\"\",\"\",'A1.3.12'!Y85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.717825395521359},{"$f":"IF('A1.3.12'!Z85=\"\",\"\",'A1.3.12'!Z85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22675819758197246},{"$f":"IF('A1.3.12'!AA85=\"\",\"\",'A1.3.12'!AA85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9197428071401133E-3},{"$f":"IF('A1.3.12'!AB85=\"\",\"\",'A1.3.12'!AB85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC85=\"\",\"\",'A1.3.12'!AC85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD85=\"\",\"\",'A1.3.12'!AD85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE85=\"\",\"\",'A1.3.12'!AE85*(1+VLOOKUP($B85,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T85=\"\",X85=\"\",AB85=\"\"),\"\",IF(T85=\"\",0,T85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X85=\"\",0,X85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB85=\"\",0,AB85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.715364082853178},{"$f":"IF(AND(U85=\"\",Y85=\"\",AC85=\"\"),\"\",IF(U85=\"\",0,U85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y85=\"\",0,Y85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC85=\"\",0,AC85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6499955845746186},{"$f":"IF(AND(V85=\"\",Z85=\"\",AD85=\"\"),\"\",IF(V85=\"\",0,V85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z85=\"\",0,Z85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD85=\"\",0,AD85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3475587017896147E-2},{"$f":"IF(AND(W85=\"\",AA85=\"\",AE85=\"\"),\"\",IF(W85=\"\",0,W85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA85=\"\",0,AA85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE85=\"\",0,AE85 * VLOOKUP($B85,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9537813666273047E-4}]
[null,2069,null,{"$f":"IF('A1.3.12'!D86=\"\",\"\",'A1.3.12'!D86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.825606002914832},{"$f":"IF('A1.3.12'!E86=\"\",\"\",'A1.3.12'!E86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.288879259466515},{"$f":"IF('A1.3.12'!F86=\"\",\"\",'A1.3.12'!F86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.13998490797141802},{"$f":"IF('A1.3.12'!G86=\"\",\"\",'A1.3.12'!G86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2710878211917037E-4},{"$f":"IF('A1.3.12'!H86=\"\",\"\",'A1.3.12'!H86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":76.981356508252745},{"$f":"IF('A1.3.12'!I86=\"\",\"\",'A1.3.12'!I86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.037222776501412},{"$f":"IF('A1.3.12'!J86=\"\",\"\",'A1.3.12'!J86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10618115786689973},{"$f":"IF('A1.3.12'!K86=\"\",\"\",'A1.3.12'!K86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3671285117935224E-4},{"$f":"IF('A1.3.12'!L86=\"\",\"\",'A1.3.12'!L86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M86=\"\",\"\",'A1.3.12'!M86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N86=\"\",\"\",'A1.3.12'!N86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O86=\"\",\"\",'A1.3.12'!O86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D86=\"\",H86=\"\",L86=\"\"),\"\",IF(D86=\"\",0,D86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H86=\"\",0,H86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L86=\"\",0,L86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.279847334932114},{"$f":"IF(AND(E86=\"\",I86=\"\",M86=\"\"),\"\",IF(E86=\"\",0,E86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I86=\"\",0,I86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M86=\"\",0,M86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0161461069307087},{"$f":"IF(AND(F86=\"\",J86=\"\",N86=\"\"),\"\",IF(F86=\"\",0,F86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J86=\"\",0,J86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N86=\"\",0,N86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5365414988997179E-2},{"$f":"IF(AND(G86=\"\",K86=\"\",O86=\"\"),\"\",IF(G86=\"\",0,G86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K86=\"\",0,K86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O86=\"\",0,O86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7122458377456188E-4},{"$f":"IF('A1.3.12'!T86=\"\",\"\",'A1.3.12'!T86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.055302420055746},{"$f":"IF('A1.3.12'!U86=\"\",\"\",'A1.3.12'!U86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.70366339371196},{"$f":"IF('A1.3.12'!V86=\"\",\"\",'A1.3.12'!V86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38776642811084167},{"$f":"IF('A1.3.12'!W86=\"\",\"\",'A1.3.12'!W86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5042100844790381E-3},{"$f":"IF('A1.3.12'!X86=\"\",\"\",'A1.3.12'!X86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.339399770415312},{"$f":"IF('A1.3.12'!Y86=\"\",\"\",'A1.3.12'!Y86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.724811508286685},{"$f":"IF('A1.3.12'!Z86=\"\",\"\",'A1.3.12'!Z86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22685898495547396},{"$f":"IF('A1.3.12'!AA86=\"\",\"\",'A1.3.12'!AA86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9205960765583453E-3},{"$f":"IF('A1.3.12'!AB86=\"\",\"\",'A1.3.12'!AB86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC86=\"\",\"\",'A1.3.12'!AC86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD86=\"\",\"\",'A1.3.12'!AD86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE86=\"\",\"\",'A1.3.12'!AE86*(1+VLOOKUP($B86,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T86=\"\",X86=\"\",AB86=\"\"),\"\",IF(T86=\"\",0,T86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X86=\"\",0,X86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB86=\"\",0,AB86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.725462668780239},{"$f":"IF(AND(U86=\"\",Y86=\"\",AC86=\"\"),\"\",IF(U86=\"\",0,U86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y86=\"\",0,Y86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC86=\"\",0,AC86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6525545658593863},{"$f":"IF(AND(V86=\"\",Z86=\"\",AD86=\"\"),\"\",IF(V86=\"\",0,V86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z86=\"\",0,Z86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD86=\"\",0,AD86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3512709470218049E-2},{"$f":"IF(AND(W86=\"\",AA86=\"\",AE86=\"\"),\"\",IF(W86=\"\",0,W86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA86=\"\",0,AA86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE86=\"\",0,AE86 * VLOOKUP($B86,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.956873410279812E-4}]
[null,2070,null,{"$f":"IF('A1.3.12'!D87=\"\",\"\",'A1.3.12'!D87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.851524388610059},{"$f":"IF('A1.3.12'!E87=\"\",\"\",'A1.3.12'!E87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.294387336846507},{"$f":"IF('A1.3.12'!F87=\"\",\"\",'A1.3.12'!F87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14004765150472628},{"$f":"IF('A1.3.12'!G87=\"\",\"\",'A1.3.12'!G87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2752432749184115E-4},{"$f":"IF('A1.3.12'!H87=\"\",\"\",'A1.3.12'!H87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.015587924394069},{"$f":"IF('A1.3.12'!I87=\"\",\"\",'A1.3.12'!I87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.042130715034119},{"$f":"IF('A1.3.12'!J87=\"\",\"\",'A1.3.12'!J87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10622837360284122},{"$f":"IF('A1.3.12'!K87=\"\",\"\",'A1.3.12'!K87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3708491354741988E-4},{"$f":"IF('A1.3.12'!L87=\"\",\"\",'A1.3.12'!L87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M87=\"\",\"\",'A1.3.12'!M87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N87=\"\",\"\",'A1.3.12'!N87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O87=\"\",\"\",'A1.3.12'!O87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D87=\"\",H87=\"\",L87=\"\"),\"\",IF(D87=\"\",0,D87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H87=\"\",0,H87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L87=\"\",0,L87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.284896541262979},{"$f":"IF(AND(E87=\"\",I87=\"\",M87=\"\"),\"\",IF(E87=\"\",0,E87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I87=\"\",0,I87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M87=\"\",0,M87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0171618479011784},{"$f":"IF(AND(F87=\"\",J87=\"\",N87=\"\"),\"\",IF(F87=\"\",0,F87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J87=\"\",0,J87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N87=\"\",0,N87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5376775072069289E-2},{"$f":"IF(AND(G87=\"\",K87=\"\",O87=\"\"),\"\",IF(G87=\"\",0,G87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K87=\"\",0,K87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O87=\"\",0,O87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7130125763834664E-4},{"$f":"IF('A1.3.12'!T87=\"\",\"\",'A1.3.12'!T87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.075048729674798},{"$f":"IF('A1.3.12'!U87=\"\",\"\",'A1.3.12'!U87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.714735981103278},{"$f":"IF('A1.3.12'!V87=\"\",\"\",'A1.3.12'!V87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38794023138828465},{"$f":"IF('A1.3.12'!W87=\"\",\"\",'A1.3.12'!W87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5053325125402003E-3},{"$f":"IF('A1.3.12'!X87=\"\",\"\",'A1.3.12'!X87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.368009668548083},{"$f":"IF('A1.3.12'!Y87=\"\",\"\",'A1.3.12'!Y87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.731803883985162},{"$f":"IF('A1.3.12'!Z87=\"\",\"\",'A1.3.12'!Z87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22695986268316867},{"$f":"IF('A1.3.12'!AA87=\"\",\"\",'A1.3.12'!AA87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9214501109183272E-3},{"$f":"IF('A1.3.12'!AB87=\"\",\"\",'A1.3.12'!AB87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC87=\"\",\"\",'A1.3.12'!AC87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD87=\"\",\"\",'A1.3.12'!AD87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE87=\"\",\"\",'A1.3.12'!AE87*(1+VLOOKUP($B87,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T87=\"\",X87=\"\",AB87=\"\"),\"\",IF(T87=\"\",0,T87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X87=\"\",0,X87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB87=\"\",0,AB87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.735570307920536},{"$f":"IF(AND(U87=\"\",Y87=\"\",AC87=\"\"),\"\",IF(U87=\"\",0,U87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y87=\"\",0,Y87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC87=\"\",0,AC87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6551158412280387},{"$f":"IF(AND(V87=\"\",Z87=\"\",AD87=\"\"),\"\",IF(V87=\"\",0,V87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z87=\"\",0,Z87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD87=\"\",0,AD87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3549865202197038E-2},{"$f":"IF(AND(W87=\"\",AA87=\"\",AE87=\"\"),\"\",IF(W87=\"\",0,W87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA87=\"\",0,AA87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE87=\"\",0,AE87 * VLOOKUP($B87,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9599682258976935E-4}]
[null,2071,null,{"$f":"IF('A1.3.12'!D88=\"\",\"\",'A1.3.12'!D88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.877466009704136},{"$f":"IF('A1.3.12'!E88=\"\",\"\",'A1.3.12'!E88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.299900352125652},{"$f":"IF('A1.3.12'!F88=\"\",\"\",'A1.3.12'!F88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14011045128656172},{"$f":"IF('A1.3.12'!G88=\"\",\"\",'A1.3.12'!G88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2794024539398165E-4},{"$f":"IF('A1.3.12'!H88=\"\",\"\",'A1.3.12'!H88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.049850028426874},{"$f":"IF('A1.3.12'!I88=\"\",\"\",'A1.3.12'!I88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.047043053451555},{"$f":"IF('A1.3.12'!J88=\"\",\"\",'A1.3.12'!J88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10627563166689949},{"$f":"IF('A1.3.12'!K88=\"\",\"\",'A1.3.12'!K88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3745730946317145E-4},{"$f":"IF('A1.3.12'!L88=\"\",\"\",'A1.3.12'!L88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M88=\"\",\"\",'A1.3.12'!M88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N88=\"\",\"\",'A1.3.12'!N88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O88=\"\",\"\",'A1.3.12'!O88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D88=\"\",H88=\"\",L88=\"\"),\"\",IF(D88=\"\",0,D88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H88=\"\",0,H88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L88=\"\",0,L88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.289950274122784},{"$f":"IF(AND(E88=\"\",I88=\"\",M88=\"\"),\"\",IF(E88=\"\",0,E88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I88=\"\",0,I88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M88=\"\",0,M88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0181784994664227},{"$f":"IF(AND(F88=\"\",J88=\"\",N88=\"\"),\"\",IF(F88=\"\",0,F88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J88=\"\",0,J88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N88=\"\",0,N88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5388145339265675E-2},{"$f":"IF(AND(G88=\"\",K88=\"\",O88=\"\"),\"\",IF(G88=\"\",0,G88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K88=\"\",0,K88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O88=\"\",0,O88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7137800023896667E-4},{"$f":"IF('A1.3.12'!T88=\"\",\"\",'A1.3.12'!T88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.094812741529829},{"$f":"IF('A1.3.12'!U88=\"\",\"\",'A1.3.12'!U88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.725818494883818},{"$f":"IF('A1.3.12'!V88=\"\",\"\",'A1.3.12'!V88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38811419047745616},{"$f":"IF('A1.3.12'!W88=\"\",\"\",'A1.3.12'!W88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5064559468393282E-3},{"$f":"IF('A1.3.12'!X88=\"\",\"\",'A1.3.12'!X88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.396645214975564},{"$f":"IF('A1.3.12'!Y88=\"\",\"\",'A1.3.12'!Y88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.738802528231389},{"$f":"IF('A1.3.12'!Z88=\"\",\"\",'A1.3.12'!Z88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22706083084605741},{"$f":"IF('A1.3.12'!AA88=\"\",\"\",'A1.3.12'!AA88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9223049109058149E-3},{"$f":"IF('A1.3.12'!AB88=\"\",\"\",'A1.3.12'!AB88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC88=\"\",\"\",'A1.3.12'!AC88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD88=\"\",\"\",'A1.3.12'!AD88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE88=\"\",\"\",'A1.3.12'!AE88*(1+VLOOKUP($B88,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T88=\"\",X88=\"\",AB88=\"\"),\"\",IF(T88=\"\",0,T88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X88=\"\",0,X88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB88=\"\",0,AB88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.745687008390114},{"$f":"IF(AND(U88=\"\",Y88=\"\",AC88=\"\"),\"\",IF(U88=\"\",0,U88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y88=\"\",0,Y88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC88=\"\",0,AC88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6576794127371794},{"$f":"IF(AND(V88=\"\",Z88=\"\",AD88=\"\"),\"\",IF(V88=\"\",0,V88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z88=\"\",0,Z88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD88=\"\",0,AD88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3587054243667705E-2},{"$f":"IF(AND(W88=\"\",AA88=\"\",AE88=\"\"),\"\",IF(W88=\"\",0,W88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA88=\"\",0,AA88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE88=\"\",0,AE88 * VLOOKUP($B88,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9630658159659646E-4}]
[null,2072,null,{"$f":"IF('A1.3.12'!D89=\"\",\"\",'A1.3.12'!D89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.903430887027326},{"$f":"IF('A1.3.12'!E89=\"\",\"\",'A1.3.12'!E89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.305418309730721},{"$f":"IF('A1.3.12'!F89=\"\",\"\",'A1.3.12'!F89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.1401733073673504},{"$f":"IF('A1.3.12'!G89=\"\",\"\",'A1.3.12'!G89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2835653615955965E-4},{"$f":"IF('A1.3.12'!H89=\"\",\"\",'A1.3.12'!H89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.084142847862481},{"$f":"IF('A1.3.12'!I89=\"\",\"\",'A1.3.12'!I89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.051959795698156},{"$f":"IF('A1.3.12'!J89=\"\",\"\",'A1.3.12'!J89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10632293209702118},{"$f":"IF('A1.3.12'!K89=\"\",\"\",'A1.3.12'!K89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3783003922562841E-4},{"$f":"IF('A1.3.12'!L89=\"\",\"\",'A1.3.12'!L89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M89=\"\",\"\",'A1.3.12'!M89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N89=\"\",\"\",'A1.3.12'!N89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O89=\"\",\"\",'A1.3.12'!O89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D89=\"\",H89=\"\",L89=\"\"),\"\",IF(D89=\"\",0,D89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H89=\"\",0,H89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L89=\"\",0,L89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.295008537569515},{"$f":"IF(AND(E89=\"\",I89=\"\",M89=\"\"),\"\",IF(E89=\"\",0,E89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I89=\"\",0,I89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M89=\"\",0,M89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0191960624427789},{"$f":"IF(AND(F89=\"\",J89=\"\",N89=\"\"),\"\",IF(F89=\"\",0,F89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J89=\"\",0,J89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N89=\"\",0,N89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5399525799716289E-2},{"$f":"IF(AND(G89=\"\",K89=\"\",O89=\"\"),\"\",IF(G89=\"\",0,G89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K89=\"\",0,K89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O89=\"\",0,O89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7145481163804361E-4},{"$f":"IF('A1.3.12'!T89=\"\",\"\",'A1.3.12'!T89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.114594471490683},{"$f":"IF('A1.3.12'!U89=\"\",\"\",'A1.3.12'!U89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.736910943952466},{"$f":"IF('A1.3.12'!V89=\"\",\"\",'A1.3.12'!V89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38828830551803939},{"$f":"IF('A1.3.12'!W89=\"\",\"\",'A1.3.12'!W89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5075803882785015E-3},{"$f":"IF('A1.3.12'!X89=\"\",\"\",'A1.3.12'!X89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.425306432691116},{"$f":"IF('A1.3.12'!Y89=\"\",\"\",'A1.3.12'!Y89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.74580744664504},{"$f":"IF('A1.3.12'!Z89=\"\",\"\",'A1.3.12'!Z89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22716188952521418},{"$f":"IF('A1.3.12'!AA89=\"\",\"\",'A1.3.12'!AA89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9231604772071836E-3},{"$f":"IF('A1.3.12'!AB89=\"\",\"\",'A1.3.12'!AB89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC89=\"\",\"\",'A1.3.12'!AC89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD89=\"\",\"\",'A1.3.12'!AD89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE89=\"\",\"\",'A1.3.12'!AE89*(1+VLOOKUP($B89,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T89=\"\",X89=\"\",AB89=\"\"),\"\",IF(T89=\"\",0,T89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X89=\"\",0,X89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB89=\"\",0,AB89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.755812778312322},{"$f":"IF(AND(U89=\"\",Y89=\"\",AC89=\"\"),\"\",IF(U89=\"\",0,U89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y89=\"\",0,Y89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC89=\"\",0,AC89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6602452824452705},{"$f":"IF(AND(V89=\"\",Z89=\"\",AD89=\"\"),\"\",IF(V89=\"\",0,V89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z89=\"\",0,Z89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD89=\"\",0,AD89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3624276624491581E-2},{"$f":"IF(AND(W89=\"\",AA89=\"\",AE89=\"\"),\"\",IF(W89=\"\",0,W89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA89=\"\",0,AA89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE89=\"\",0,AE89 * VLOOKUP($B89,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9661661829718835E-4}]
[null,2073,null,{"$f":"IF('A1.3.12'!D90=\"\",\"\",'A1.3.12'!D90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.929419041428346},{"$f":"IF('A1.3.12'!E90=\"\",\"\",'A1.3.12'!E90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.310941214092404},{"$f":"IF('A1.3.12'!F90=\"\",\"\",'A1.3.12'!F90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14023621979756323},{"$f":"IF('A1.3.12'!G90=\"\",\"\",'A1.3.12'!G90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2877320012283988E-4},{"$f":"IF('A1.3.12'!H90=\"\",\"\",'A1.3.12'!H90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.118466410236607},{"$f":"IF('A1.3.12'!I90=\"\",\"\",'A1.3.12'!I90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.056880945721876},{"$f":"IF('A1.3.12'!J90=\"\",\"\",'A1.3.12'!J90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10637027493118664},{"$f":"IF('A1.3.12'!K90=\"\",\"\",'A1.3.12'!K90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.382031031340776E-4},{"$f":"IF('A1.3.12'!L90=\"\",\"\",'A1.3.12'!L90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M90=\"\",\"\",'A1.3.12'!M90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N90=\"\",\"\",'A1.3.12'!N90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O90=\"\",\"\",'A1.3.12'!O90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D90=\"\",H90=\"\",L90=\"\"),\"\",IF(D90=\"\",0,D90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H90=\"\",0,H90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L90=\"\",0,L90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.30007133566474},{"$f":"IF(AND(E90=\"\",I90=\"\",M90=\"\"),\"\",IF(E90=\"\",0,E90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I90=\"\",0,I90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M90=\"\",0,M90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0202145376473073},{"$f":"IF(AND(F90=\"\",J90=\"\",N90=\"\"),\"\",IF(F90=\"\",0,F90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J90=\"\",0,J90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N90=\"\",0,N90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5410916462559177E-2},{"$f":"IF(AND(G90=\"\",K90=\"\",O90=\"\"),\"\",IF(G90=\"\",0,G90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K90=\"\",0,K90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O90=\"\",0,O90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7153169189725392E-4},{"$f":"IF('A1.3.12'!T90=\"\",\"\",'A1.3.12'!T90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.134393935441281},{"$f":"IF('A1.3.12'!U90=\"\",\"\",'A1.3.12'!U90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.748013337216001},{"$f":"IF('A1.3.12'!V90=\"\",\"\",'A1.3.12'!V90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38846257664984157},{"$f":"IF('A1.3.12'!W90=\"\",\"\",'A1.3.12'!W90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5087058377606009E-3},{"$f":"IF('A1.3.12'!X90=\"\",\"\",'A1.3.12'!X90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.453993344708536},{"$f":"IF('A1.3.12'!Y90=\"\",\"\",'A1.3.12'!Y90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.75281864485078},{"$f":"IF('A1.3.12'!Z90=\"\",\"\",'A1.3.12'!Z90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.227263038801785},{"$f":"IF('A1.3.12'!AA90=\"\",\"\",'A1.3.12'!AA90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9240168105094189E-3},{"$f":"IF('A1.3.12'!AB90=\"\",\"\",'A1.3.12'!AB90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC90=\"\",\"\",'A1.3.12'!AC90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD90=\"\",\"\",'A1.3.12'!AD90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE90=\"\",\"\",'A1.3.12'!AE90*(1+VLOOKUP($B90,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T90=\"\",X90=\"\",AB90=\"\"),\"\",IF(T90=\"\",0,T90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X90=\"\",0,X90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB90=\"\",0,AB90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.765947625817756},{"$f":"IF(AND(U90=\"\",Y90=\"\",AC90=\"\"),\"\",IF(U90=\"\",0,U90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y90=\"\",0,Y90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC90=\"\",0,AC90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6628134524125979},{"$f":"IF(AND(V90=\"\",Z90=\"\",AD90=\"\"),\"\",IF(V90=\"\",0,V90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z90=\"\",0,Z90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD90=\"\",0,AD90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.366153237455673E-2},{"$f":"IF(AND(W90=\"\",AA90=\"\",AE90=\"\"),\"\",IF(W90=\"\",0,W90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA90=\"\",0,AA90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE90=\"\",0,AE90 * VLOOKUP($B90,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9692693294049217E-4}]
[null,2074,null,{"$f":"IF('A1.3.12'!D91=\"\",\"\",'A1.3.12'!D91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.955430493774735},{"$f":"IF('A1.3.12'!E91=\"\",\"\",'A1.3.12'!E91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.316469069645393},{"$f":"IF('A1.3.12'!F91=\"\",\"\",'A1.3.12'!F91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14029918862771662},{"$f":"IF('A1.3.12'!G91=\"\",\"\",'A1.3.12'!G91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2919023761838817E-4},{"$f":"IF('A1.3.12'!H91=\"\",\"\",'A1.3.12'!H91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.152820743109814},{"$f":"IF('A1.3.12'!I91=\"\",\"\",'A1.3.12'!I91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.061806507474209},{"$f":"IF('A1.3.12'!J91=\"\",\"\",'A1.3.12'!J91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10641766020741039},{"$f":"IF('A1.3.12'!K91=\"\",\"\",'A1.3.12'!K91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3857650148807562E-4},{"$f":"IF('A1.3.12'!L91=\"\",\"\",'A1.3.12'!L91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M91=\"\",\"\",'A1.3.12'!M91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N91=\"\",\"\",'A1.3.12'!N91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O91=\"\",\"\",'A1.3.12'!O91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D91=\"\",H91=\"\",L91=\"\"),\"\",IF(D91=\"\",0,D91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H91=\"\",0,H91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L91=\"\",0,L91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.305138672473705},{"$f":"IF(AND(E91=\"\",I91=\"\",M91=\"\"),\"\",IF(E91=\"\",0,E91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I91=\"\",0,I91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M91=\"\",0,M91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0212339258978087},{"$f":"IF(AND(F91=\"\",J91=\"\",N91=\"\"),\"\",IF(F91=\"\",0,F91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J91=\"\",0,J91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N91=\"\",0,N91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5422317336940628E-2},{"$f":"IF(AND(G91=\"\",K91=\"\",O91=\"\"),\"\",IF(G91=\"\",0,G91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K91=\"\",0,K91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O91=\"\",0,O91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7160864107832965E-4},{"$f":"IF('A1.3.12'!T91=\"\",\"\",'A1.3.12'!T91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.154211149279867},{"$f":"IF('A1.3.12'!U91=\"\",\"\",'A1.3.12'!U91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.759125683589239},{"$f":"IF('A1.3.12'!V91=\"\",\"\",'A1.3.12'!V91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38863700401279616},{"$f":"IF('A1.3.12'!W91=\"\",\"\",'A1.3.12'!W91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5098322961893196E-3},{"$f":"IF('A1.3.12'!X91=\"\",\"\",'A1.3.12'!X91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.482705974062355},{"$f":"IF('A1.3.12'!Y91=\"\",\"\",'A1.3.12'!Y91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.759836128478343},{"$f":"IF('A1.3.12'!Z91=\"\",\"\",'A1.3.12'!Z91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22736427875698906},{"$f":"IF('A1.3.12'!AA91=\"\",\"\",'A1.3.12'!AA91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9248739115001246E-3},{"$f":"IF('A1.3.12'!AB91=\"\",\"\",'A1.3.12'!AB91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC91=\"\",\"\",'A1.3.12'!AC91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD91=\"\",\"\",'A1.3.12'!AD91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE91=\"\",\"\",'A1.3.12'!AE91*(1+VLOOKUP($B91,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T91=\"\",X91=\"\",AB91=\"\"),\"\",IF(T91=\"\",0,T91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X91=\"\",0,X91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB91=\"\",0,AB91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.776091559044318},{"$f":"IF(AND(U91=\"\",Y91=\"\",AC91=\"\"),\"\",IF(U91=\"\",0,U91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y91=\"\",0,Y91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC91=\"\",0,AC91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6653839247013096},{"$f":"IF(AND(V91=\"\",Z91=\"\",AD91=\"\"),\"\",IF(V91=\"\",0,V91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z91=\"\",0,Z91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD91=\"\",0,AD91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3698821523778152E-2},{"$f":"IF(AND(W91=\"\",AA91=\"\",AE91=\"\"),\"\",IF(W91=\"\",0,W91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA91=\"\",0,AA91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE91=\"\",0,AE91 * VLOOKUP($B91,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9723752577567904E-4}]
[null,2075,null,{"$f":"IF('A1.3.12'!D92=\"\",\"\",'A1.3.12'!D92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":57.981465264952753},{"$f":"IF('A1.3.12'!E92=\"\",\"\",'A1.3.12'!E92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.322001880828356},{"$f":"IF('A1.3.12'!F92=\"\",\"\",'A1.3.12'!F92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14036221390837217},{"$f":"IF('A1.3.12'!G92=\"\",\"\",'A1.3.12'!G92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.2960764898107032E-4},{"$f":"IF('A1.3.12'!H92=\"\",\"\",'A1.3.12'!H92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.187205874067388},{"$f":"IF('A1.3.12'!I92=\"\",\"\",'A1.3.12'!I92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.066736484910201},{"$f":"IF('A1.3.12'!J92=\"\",\"\",'A1.3.12'!J92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10646508796374107},{"$f":"IF('A1.3.12'!K92=\"\",\"\",'A1.3.12'!K92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.3895023458744732E-4},{"$f":"IF('A1.3.12'!L92=\"\",\"\",'A1.3.12'!L92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M92=\"\",\"\",'A1.3.12'!M92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N92=\"\",\"\",'A1.3.12'!N92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O92=\"\",\"\",'A1.3.12'!O92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D92=\"\",H92=\"\",L92=\"\"),\"\",IF(D92=\"\",0,D92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H92=\"\",0,H92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L92=\"\",0,L92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.310210552065298},{"$f":"IF(AND(E92=\"\",I92=\"\",M92=\"\"),\"\",IF(E92=\"\",0,E92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I92=\"\",0,I92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M92=\"\",0,M92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0222542280128124},{"$f":"IF(AND(F92=\"\",J92=\"\",N92=\"\"),\"\",IF(F92=\"\",0,F92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J92=\"\",0,J92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N92=\"\",0,N92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5433728432015114E-2},{"$f":"IF(AND(G92=\"\",K92=\"\",O92=\"\"),\"\",IF(G92=\"\",0,G92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K92=\"\",0,K92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O92=\"\",0,O92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7168565924305813E-4},{"$f":"IF('A1.3.12'!T92=\"\",\"\",'A1.3.12'!T92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.174046128918924},{"$f":"IF('A1.3.12'!U92=\"\",\"\",'A1.3.12'!U92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.770247991994992},{"$f":"IF('A1.3.12'!V92=\"\",\"\",'A1.3.12'!V92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38881158774696184},{"$f":"IF('A1.3.12'!W92=\"\",\"\",'A1.3.12'!W92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5109597644691643E-3},{"$f":"IF('A1.3.12'!X92=\"\",\"\",'A1.3.12'!X92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.511444343807753},{"$f":"IF('A1.3.12'!Y92=\"\",\"\",'A1.3.12'!Y92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.766859903162509},{"$f":"IF('A1.3.12'!Z92=\"\",\"\",'A1.3.12'!Z92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22746560947211819},{"$f":"IF('A1.3.12'!AA92=\"\",\"\",'A1.3.12'!AA92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9257317808675208E-3},{"$f":"IF('A1.3.12'!AB92=\"\",\"\",'A1.3.12'!AB92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC92=\"\",\"\",'A1.3.12'!AC92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD92=\"\",\"\",'A1.3.12'!AD92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE92=\"\",\"\",'A1.3.12'!AE92*(1+VLOOKUP($B92,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T92=\"\",X92=\"\",AB92=\"\"),\"\",IF(T92=\"\",0,T92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X92=\"\",0,X92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB92=\"\",0,AB92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.786244586137208},{"$f":"IF(AND(U92=\"\",Y92=\"\",AC92=\"\"),\"\",IF(U92=\"\",0,U92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y92=\"\",0,Y92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC92=\"\",0,AC92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6679567013754024},{"$f":"IF(AND(V92=\"\",Z92=\"\",AD92=\"\"),\"\",IF(V92=\"\",0,V92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z92=\"\",0,Z92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD92=\"\",0,AD92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3736144102097648E-2},{"$f":"IF(AND(W92=\"\",AA92=\"\",AE92=\"\"),\"\",IF(W92=\"\",0,W92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA92=\"\",0,AA92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE92=\"\",0,AE92 * VLOOKUP($B92,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9754839705214343E-4}]
[null,{"$f":"B92+1","v":2076},null,{"$f":"IF('A1.3.12'!D93=\"\",\"\",'A1.3.12'!D93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.007523375867294},{"$f":"IF('A1.3.12'!E93=\"\",\"\",'A1.3.12'!E93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.327539652083921},{"$f":"IF('A1.3.12'!F93=\"\",\"\",'A1.3.12'!F93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14042529569013679},{"$f":"IF('A1.3.12'!G93=\"\",\"\",'A1.3.12'!G93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.300254345460515E-4},{"$f":"IF('A1.3.12'!H93=\"\",\"\",'A1.3.12'!H93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.221621830719229},{"$f":"IF('A1.3.12'!I93=\"\",\"\",'A1.3.12'!I93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.071670881988435},{"$f":"IF('A1.3.12'!J93=\"\",\"\",'A1.3.12'!J93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10651255823826135},{"$f":"IF('A1.3.12'!K93=\"\",\"\",'A1.3.12'!K93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.393243027322863E-4},{"$f":"IF('A1.3.12'!L93=\"\",\"\",'A1.3.12'!L93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M93=\"\",\"\",'A1.3.12'!M93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N93=\"\",\"\",'A1.3.12'!N93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O93=\"\",\"\",'A1.3.12'!O93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D93=\"\",H93=\"\",L93=\"\"),\"\",IF(D93=\"\",0,D93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H93=\"\",0,H93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L93=\"\",0,L93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.31528697851204},{"$f":"IF(AND(E93=\"\",I93=\"\",M93=\"\"),\"\",IF(E93=\"\",0,E93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I93=\"\",0,I93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M93=\"\",0,M93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0232754448115813},{"$f":"IF(AND(F93=\"\",J93=\"\",N93=\"\"),\"\",IF(F93=\"\",0,F93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J93=\"\",0,J93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N93=\"\",0,N93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5445149756945312E-2},{"$f":"IF(AND(G93=\"\",K93=\"\",O93=\"\"),\"\",IF(G93=\"\",0,G93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K93=\"\",0,K93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O93=\"\",0,O93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7176274645328194E-4},{"$f":"IF('A1.3.12'!T93=\"\",\"\",'A1.3.12'!T93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.193898890285197},{"$f":"IF('A1.3.12'!U93=\"\",\"\",'A1.3.12'!U93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.781380271364039},{"$f":"IF('A1.3.12'!V93=\"\",\"\",'A1.3.12'!V93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38898632799252258},{"$f":"IF('A1.3.12'!W93=\"\",\"\",'A1.3.12'!W93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.512088243505448E-3},{"$f":"IF('A1.3.12'!X93=\"\",\"\",'A1.3.12'!X93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.540208477020542},{"$f":"IF('A1.3.12'!Y93=\"\",\"\",'A1.3.12'!Y93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.773889974543097},{"$f":"IF('A1.3.12'!Z93=\"\",\"\",'A1.3.12'!Z93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22756703102853715},{"$f":"IF('A1.3.12'!AA93=\"\",\"\",'A1.3.12'!AA93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9265904193004437E-3},{"$f":"IF('A1.3.12'!AB93=\"\",\"\",'A1.3.12'!AB93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC93=\"\",\"\",'A1.3.12'!AC93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD93=\"\",\"\",'A1.3.12'!AD93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE93=\"\",\"\",'A1.3.12'!AE93*(1+VLOOKUP($B93,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T93=\"\",X93=\"\",AB93=\"\"),\"\",IF(T93=\"\",0,T93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X93=\"\",0,X93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB93=\"\",0,AB93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.796406715248928},{"$f":"IF(AND(U93=\"\",Y93=\"\",AC93=\"\"),\"\",IF(U93=\"\",0,U93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y93=\"\",0,Y93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC93=\"\",0,AC93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6705317845007102},{"$f":"IF(AND(V93=\"\",Z93=\"\",AD93=\"\"),\"\",IF(V93=\"\",0,V93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z93=\"\",0,Z93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD93=\"\",0,AD93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3773500139483814E-2},{"$f":"IF(AND(W93=\"\",AA93=\"\",AE93=\"\"),\"\",IF(W93=\"\",0,W93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA93=\"\",0,AA93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE93=\"\",0,AE93 * VLOOKUP($B93,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9785954701950305E-4}]
[null,2077,null,{"$f":"IF('A1.3.12'!D94=\"\",\"\",'A1.3.12'!D94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.033604847442056},{"$f":"IF('A1.3.12'!E94=\"\",\"\",'A1.3.12'!E94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.333082387858715},{"$f":"IF('A1.3.12'!F94=\"\",\"\",'A1.3.12'!F94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14048843402366273},{"$f":"IF('A1.3.12'!G94=\"\",\"\",'A1.3.12'!G94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3044359464879807E-4},{"$f":"IF('A1.3.12'!H94=\"\",\"\",'A1.3.12'!H94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.256068640700107},{"$f":"IF('A1.3.12'!I94=\"\",\"\",'A1.3.12'!I94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.076609702671051},{"$f":"IF('A1.3.12'!J94=\"\",\"\",'A1.3.12'!J94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10656007106908812},{"$f":"IF('A1.3.12'!K94=\"\",\"\",'A1.3.12'!K94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.396987062229556E-4},{"$f":"IF('A1.3.12'!L94=\"\",\"\",'A1.3.12'!L94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M94=\"\",\"\",'A1.3.12'!M94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N94=\"\",\"\",'A1.3.12'!N94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O94=\"\",\"\",'A1.3.12'!O94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D94=\"\",H94=\"\",L94=\"\"),\"\",IF(D94=\"\",0,D94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H94=\"\",0,H94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L94=\"\",0,L94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.320367955890111},{"$f":"IF(AND(E94=\"\",I94=\"\",M94=\"\"),\"\",IF(E94=\"\",0,E94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I94=\"\",0,I94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M94=\"\",0,M94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0242975771141154},{"$f":"IF(AND(F94=\"\",J94=\"\",N94=\"\"),\"\",IF(F94=\"\",0,F94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J94=\"\",0,J94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N94=\"\",0,N94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5456581320902116E-2},{"$f":"IF(AND(G94=\"\",K94=\"\",O94=\"\"),\"\",IF(G94=\"\",0,G94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K94=\"\",0,K94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O94=\"\",0,O94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7183990277089934E-4},{"$f":"IF('A1.3.12'!T94=\"\",\"\",'A1.3.12'!T94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.213769449319685},{"$f":"IF('A1.3.12'!U94=\"\",\"\",'A1.3.12'!U94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.792522530635186},{"$f":"IF('A1.3.12'!V94=\"\",\"\",'A1.3.12'!V94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38916122488978827},{"$f":"IF('A1.3.12'!W94=\"\",\"\",'A1.3.12'!W94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5132177342042966E-3},{"$f":"IF('A1.3.12'!X94=\"\",\"\",'A1.3.12'!X94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.568998396797255},{"$f":"IF('A1.3.12'!Y94=\"\",\"\",'A1.3.12'!Y94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.780926348265002},{"$f":"IF('A1.3.12'!Z94=\"\",\"\",'A1.3.12'!Z94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2276685435076837},{"$f":"IF('A1.3.12'!AA94=\"\",\"\",'A1.3.12'!AA94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9274498274883486E-3},{"$f":"IF('A1.3.12'!AB94=\"\",\"\",'A1.3.12'!AB94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC94=\"\",\"\",'A1.3.12'!AC94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD94=\"\",\"\",'A1.3.12'!AD94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE94=\"\",\"\",'A1.3.12'!AE94*(1+VLOOKUP($B94,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T94=\"\",X94=\"\",AB94=\"\"),\"\",IF(T94=\"\",0,T94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X94=\"\",0,X94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB94=\"\",0,AB94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.806577954539286},{"$f":"IF(AND(U94=\"\",Y94=\"\",AC94=\"\"),\"\",IF(U94=\"\",0,U94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y94=\"\",0,Y94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC94=\"\",0,AC94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.673109176144937},{"$f":"IF(AND(V94=\"\",Z94=\"\",AD94=\"\"),\"\",IF(V94=\"\",0,V94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z94=\"\",0,Z94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD94=\"\",0,AD94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.381088966593217E-2},{"$f":"IF(AND(W94=\"\",AA94=\"\",AE94=\"\"),\"\",IF(W94=\"\",0,W94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA94=\"\",0,AA94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE94=\"\",0,AE94 * VLOOKUP($B94,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9817097592759971E-4}]
[null,2078,null,{"$f":"IF('A1.3.12'!D95=\"\",\"\",'A1.3.12'!D95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.059709700619472},{"$f":"IF('A1.3.12'!E95=\"\",\"\",'A1.3.12'!E95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.338630092603344},{"$f":"IF('A1.3.12'!F95=\"\",\"\",'A1.3.12'!F95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14055162895964773},{"$f":"IF('A1.3.12'!G95=\"\",\"\",'A1.3.12'!G95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3086212962507648E-4},{"$f":"IF('A1.3.12'!H95=\"\",\"\",'A1.3.12'!H95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.290546331669461},{"$f":"IF('A1.3.12'!I95=\"\",\"\",'A1.3.12'!I95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.081552950923728},{"$f":"IF('A1.3.12'!J95=\"\",\"\",'A1.3.12'!J95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10660762649437229},{"$f":"IF('A1.3.12'!K95=\"\",\"\",'A1.3.12'!K95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4007344536008626E-4},{"$f":"IF('A1.3.12'!L95=\"\",\"\",'A1.3.12'!L95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M95=\"\",\"\",'A1.3.12'!M95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N95=\"\",\"\",'A1.3.12'!N95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O95=\"\",\"\",'A1.3.12'!O95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D95=\"\",H95=\"\",L95=\"\"),\"\",IF(D95=\"\",0,D95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H95=\"\",0,H95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L95=\"\",0,L95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.325453488279344},{"$f":"IF(AND(E95=\"\",I95=\"\",M95=\"\"),\"\",IF(E95=\"\",0,E95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I95=\"\",0,I95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M95=\"\",0,M95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0253206257411476},{"$f":"IF(AND(F95=\"\",J95=\"\",N95=\"\"),\"\",IF(F95=\"\",0,F95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J95=\"\",0,J95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N95=\"\",0,N95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5468023133064635E-2},{"$f":"IF(AND(G95=\"\",K95=\"\",O95=\"\"),\"\",IF(G95=\"\",0,G95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K95=\"\",0,K95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O95=\"\",0,O95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7191712825786383E-4},{"$f":"IF('A1.3.12'!T95=\"\",\"\",'A1.3.12'!T95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.233657821977715},{"$f":"IF('A1.3.12'!U95=\"\",\"\",'A1.3.12'!U95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.803674778755248},{"$f":"IF('A1.3.12'!V95=\"\",\"\",'A1.3.12'!V95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38933627857919462},{"$f":"IF('A1.3.12'!W95=\"\",\"\",'A1.3.12'!W95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5143482374726488E-3},{"$f":"IF('A1.3.12'!X95=\"\",\"\",'A1.3.12'!X95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.597814126255088},{"$f":"IF('A1.3.12'!Y95=\"\",\"\",'A1.3.12'!Y95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.78796902997815},{"$f":"IF('A1.3.12'!Z95=\"\",\"\",'A1.3.12'!Z95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22777014699106837},{"$f":"IF('A1.3.12'!AA95=\"\",\"\",'A1.3.12'!AA95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9283100061213069E-3},{"$f":"IF('A1.3.12'!AB95=\"\",\"\",'A1.3.12'!AB95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC95=\"\",\"\",'A1.3.12'!AC95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD95=\"\",\"\",'A1.3.12'!AD95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE95=\"\",\"\",'A1.3.12'!AE95*(1+VLOOKUP($B95,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T95=\"\",X95=\"\",AB95=\"\"),\"\",IF(T95=\"\",0,T95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X95=\"\",0,X95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB95=\"\",0,AB95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.816758312175391},{"$f":"IF(AND(U95=\"\",Y95=\"\",AC95=\"\"),\"\",IF(U95=\"\",0,U95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y95=\"\",0,Y95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC95=\"\",0,AC95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.675688878377624},{"$f":"IF(AND(V95=\"\",Z95=\"\",AD95=\"\"),\"\",IF(V95=\"\",0,V95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z95=\"\",0,Z95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD95=\"\",0,AD95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3848312711465062E-2},{"$f":"IF(AND(W95=\"\",AA95=\"\",AE95=\"\"),\"\",IF(W95=\"\",0,W95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA95=\"\",0,AA95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE95=\"\",0,AE95 * VLOOKUP($B95,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9848268402649923E-4}]
[null,2079,null,{"$f":"IF('A1.3.12'!D96=\"\",\"\",'A1.3.12'!D96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.085837956360784},{"$f":"IF('A1.3.12'!E96=\"\",\"\",'A1.3.12'!E96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.344182770772411},{"$f":"IF('A1.3.12'!F96=\"\",\"\",'A1.3.12'!F96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.140614880548835},{"$f":"IF('A1.3.12'!G96=\"\",\"\",'A1.3.12'!G96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3128103981095505E-4},{"$f":"IF('A1.3.12'!H96=\"\",\"\",'A1.3.12'!H96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.325054931311641},{"$f":"IF('A1.3.12'!I96=\"\",\"\",'A1.3.12'!I96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.086500630715717},{"$f":"IF('A1.3.12'!J96=\"\",\"\",'A1.3.12'!J96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.1066552245522992},{"$f":"IF('A1.3.12'!K96=\"\",\"\",'A1.3.12'!K96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4044852044458049E-4},{"$f":"IF('A1.3.12'!L96=\"\",\"\",'A1.3.12'!L96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M96=\"\",\"\",'A1.3.12'!M96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N96=\"\",\"\",'A1.3.12'!N96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O96=\"\",\"\",'A1.3.12'!O96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D96=\"\",H96=\"\",L96=\"\"),\"\",IF(D96=\"\",0,D96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H96=\"\",0,H96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L96=\"\",0,L96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.330543579763235},{"$f":"IF(AND(E96=\"\",I96=\"\",M96=\"\"),\"\",IF(E96=\"\",0,E96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I96=\"\",0,I96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M96=\"\",0,M96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0263445915141496},{"$f":"IF(AND(F96=\"\",J96=\"\",N96=\"\"),\"\",IF(F96=\"\",0,F96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J96=\"\",0,J96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N96=\"\",0,N96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5479475202620231E-2},{"$f":"IF(AND(G96=\"\",K96=\"\",O96=\"\"),\"\",IF(G96=\"\",0,G96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K96=\"\",0,K96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O96=\"\",0,O96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7199442297618467E-4},{"$f":"IF('A1.3.12'!T96=\"\",\"\",'A1.3.12'!T96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.253564024228915},{"$f":"IF('A1.3.12'!U96=\"\",\"\",'A1.3.12'!U96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.814837024679061},{"$f":"IF('A1.3.12'!V96=\"\",\"\",'A1.3.12'!V96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38951148920130318},{"$f":"IF('A1.3.12'!W96=\"\",\"\",'A1.3.12'!W96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.515479754218257E-3},{"$f":"IF('A1.3.12'!X96=\"\",\"\",'A1.3.12'!X96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.626655688532011},{"$f":"IF('A1.3.12'!Y96=\"\",\"\",'A1.3.12'!Y96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.795018025337566},{"$f":"IF('A1.3.12'!Z96=\"\",\"\",'A1.3.12'!Z96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22787184156027515},{"$f":"IF('A1.3.12'!AA96=\"\",\"\",'A1.3.12'!AA96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9291709558900108E-3},{"$f":"IF('A1.3.12'!AB96=\"\",\"\",'A1.3.12'!AB96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC96=\"\",\"\",'A1.3.12'!AC96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD96=\"\",\"\",'A1.3.12'!AD96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE96=\"\",\"\",'A1.3.12'!AE96*(1+VLOOKUP($B96,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T96=\"\",X96=\"\",AB96=\"\"),\"\",IF(T96=\"\",0,T96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X96=\"\",0,X96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB96=\"\",0,AB96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.826947796331705},{"$f":"IF(AND(U96=\"\",Y96=\"\",AC96=\"\"),\"\",IF(U96=\"\",0,U96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y96=\"\",0,Y96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC96=\"\",0,AC96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6782708932701809},{"$f":"IF(AND(V96=\"\",Z96=\"\",AD96=\"\"),\"\",IF(V96=\"\",0,V96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z96=\"\",0,Z96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD96=\"\",0,AD96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3885769306131841E-2},{"$f":"IF(AND(W96=\"\",AA96=\"\",AE96=\"\"),\"\",IF(W96=\"\",0,W96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA96=\"\",0,AA96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE96=\"\",0,AE96 * VLOOKUP($B96,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9879467156649152E-4}]
[null,2080,null,{"$f":"IF('A1.3.12'!D97=\"\",\"\",'A1.3.12'!D97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.111989635645983},{"$f":"IF('A1.3.12'!E97=\"\",\"\",'A1.3.12'!E97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.349740426824503},{"$f":"IF('A1.3.12'!F97=\"\",\"\",'A1.3.12'!F97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14067818884201311},{"$f":"IF('A1.3.12'!G97=\"\",\"\",'A1.3.12'!G97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3170032554280272E-4},{"$f":"IF('A1.3.12'!H97=\"\",\"\",'A1.3.12'!H97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.359594467335725},{"$f":"IF('A1.3.12'!I97=\"\",\"\",'A1.3.12'!I97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.091452746019819},{"$f":"IF('A1.3.12'!J97=\"\",\"\",'A1.3.12'!J97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10670286528108824},{"$f":"IF('A1.3.12'!K97=\"\",\"\",'A1.3.12'!K97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4082393177760915E-4},{"$f":"IF('A1.3.12'!L97=\"\",\"\",'A1.3.12'!L97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M97=\"\",\"\",'A1.3.12'!M97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N97=\"\",\"\",'A1.3.12'!N97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O97=\"\",\"\",'A1.3.12'!O97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D97=\"\",H97=\"\",L97=\"\"),\"\",IF(D97=\"\",0,D97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H97=\"\",0,H97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L97=\"\",0,L97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.335638234428934},{"$f":"IF(AND(E97=\"\",I97=\"\",M97=\"\"),\"\",IF(E97=\"\",0,E97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I97=\"\",0,I97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M97=\"\",0,M97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0273694752553251},{"$f":"IF(AND(F97=\"\",J97=\"\",N97=\"\"),\"\",IF(F97=\"\",0,F97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J97=\"\",0,J97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N97=\"\",0,N97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5490937538764472E-2},{"$f":"IF(AND(G97=\"\",K97=\"\",O97=\"\"),\"\",IF(G97=\"\",0,G97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K97=\"\",0,K97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O97=\"\",0,O97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7207178698792655E-4},{"$f":"IF('A1.3.12'!T97=\"\",\"\",'A1.3.12'!T97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.273488072057191},{"$f":"IF('A1.3.12'!U97=\"\",\"\",'A1.3.12'!U97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.82600927736949},{"$f":"IF('A1.3.12'!V97=\"\",\"\",'A1.3.12'!V97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38968685689680138},{"$f":"IF('A1.3.12'!W97=\"\",\"\",'A1.3.12'!W97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5166122853496858E-3},{"$f":"IF('A1.3.12'!X97=\"\",\"\",'A1.3.12'!X97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.655523106786717},{"$f":"IF('A1.3.12'!Y97=\"\",\"\",'A1.3.12'!Y97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.802073340003322},{"$f":"IF('A1.3.12'!Z97=\"\",\"\",'A1.3.12'!Z97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22797362729696086},{"$f":"IF('A1.3.12'!AA97=\"\",\"\",'A1.3.12'!AA97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9300326774857701E-3},{"$f":"IF('A1.3.12'!AB97=\"\",\"\",'A1.3.12'!AB97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC97=\"\",\"\",'A1.3.12'!AC97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD97=\"\",\"\",'A1.3.12'!AD97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE97=\"\",\"\",'A1.3.12'!AE97*(1+VLOOKUP($B97,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T97=\"\",X97=\"\",AB97=\"\"),\"\",IF(T97=\"\",0,T97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X97=\"\",0,X97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB97=\"\",0,AB97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.837146415189999},{"$f":"IF(AND(U97=\"\",Y97=\"\",AC97=\"\"),\"\",IF(U97=\"\",0,U97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y97=\"\",0,Y97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC97=\"\",0,AC97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6808552228958682},{"$f":"IF(AND(V97=\"\",Z97=\"\",AD97=\"\"),\"\",IF(V97=\"\",0,V97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z97=\"\",0,Z97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD97=\"\",0,AD97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.39232594800087E-2},{"$f":"IF(AND(W97=\"\",AA97=\"\",AE97=\"\"),\"\",IF(W97=\"\",0,W97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA97=\"\",0,AA97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE97=\"\",0,AE97 * VLOOKUP($B97,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9910693879809082E-4}]
[null,2081,null,{"$f":"IF('A1.3.12'!D98=\"\",\"\",'A1.3.12'!D98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.138164759473888},{"$f":"IF('A1.3.12'!E98=\"\",\"\",'A1.3.12'!E98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.355303065222216},{"$f":"IF('A1.3.12'!F98=\"\",\"\",'A1.3.12'!F98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14074155389001636},{"$f":"IF('A1.3.12'!G98=\"\",\"\",'A1.3.12'!G98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3211998715729051E-4},{"$f":"IF('A1.3.12'!H98=\"\",\"\",'A1.3.12'!H98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.394164967475675},{"$f":"IF('A1.3.12'!I98=\"\",\"\",'A1.3.12'!I98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.096409300812388},{"$f":"IF('A1.3.12'!J98=\"\",\"\",'A1.3.12'!J98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10675054871899317},{"$f":"IF('A1.3.12'!K98=\"\",\"\",'A1.3.12'!K98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4119967966061375E-4},{"$f":"IF('A1.3.12'!L98=\"\",\"\",'A1.3.12'!L98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M98=\"\",\"\",'A1.3.12'!M98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N98=\"\",\"\",'A1.3.12'!N98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O98=\"\",\"\",'A1.3.12'!O98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D98=\"\",H98=\"\",L98=\"\"),\"\",IF(D98=\"\",0,D98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H98=\"\",0,H98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L98=\"\",0,L98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.340737456367258},{"$f":"IF(AND(E98=\"\",I98=\"\",M98=\"\"),\"\",IF(E98=\"\",0,E98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I98=\"\",0,I98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M98=\"\",0,M98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0283952777876184},{"$f":"IF(AND(F98=\"\",J98=\"\",N98=\"\"),\"\",IF(F98=\"\",0,F98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J98=\"\",0,J98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N98=\"\",0,N98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5502410150701198E-2},{"$f":"IF(AND(G98=\"\",K98=\"\",O98=\"\"),\"\",IF(G98=\"\",0,G98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K98=\"\",0,K98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O98=\"\",0,O98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7214922035520996E-4},{"$f":"IF('A1.3.12'!T98=\"\",\"\",'A1.3.12'!T98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.293429981460847},{"$f":"IF('A1.3.12'!U98=\"\",\"\",'A1.3.12'!U98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.837191545797438},{"$f":"IF('A1.3.12'!V98=\"\",\"\",'A1.3.12'!V98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.38986238180650312},{"$f":"IF('A1.3.12'!W98=\"\",\"\",'A1.3.12'!W98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5177458317763163E-3},{"$f":"IF('A1.3.12'!X98=\"\",\"\",'A1.3.12'!X98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.684416404198657},{"$f":"IF('A1.3.12'!Y98=\"\",\"\",'A1.3.12'!Y98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.809134979640572},{"$f":"IF('A1.3.12'!Z98=\"\",\"\",'A1.3.12'!Z98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22807550428285561},{"$f":"IF('A1.3.12'!AA98=\"\",\"\",'A1.3.12'!AA98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9308951716005148E-3},{"$f":"IF('A1.3.12'!AB98=\"\",\"\",'A1.3.12'!AB98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC98=\"\",\"\",'A1.3.12'!AC98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD98=\"\",\"\",'A1.3.12'!AD98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE98=\"\",\"\",'A1.3.12'!AE98*(1+VLOOKUP($B98,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T98=\"\",X98=\"\",AB98=\"\"),\"\",IF(T98=\"\",0,T98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X98=\"\",0,X98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB98=\"\",0,AB98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.847354176939373},{"$f":"IF(AND(U98=\"\",Y98=\"\",AC98=\"\"),\"\",IF(U98=\"\",0,U98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y98=\"\",0,Y98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC98=\"\",0,AC98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6834418693298012},{"$f":"IF(AND(V98=\"\",Z98=\"\",AD98=\"\"),\"\",IF(V98=\"\",0,V98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z98=\"\",0,Z98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD98=\"\",0,AD98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3960783263198863E-2},{"$f":"IF(AND(W98=\"\",AA98=\"\",AE98=\"\"),\"\",IF(W98=\"\",0,W98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA98=\"\",0,AA98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE98=\"\",0,AE98 * VLOOKUP($B98,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9941948597203579E-4}]
[null,2082,null,{"$f":"IF('A1.3.12'!D99=\"\",\"\",'A1.3.12'!D99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.164363348862111},{"$f":"IF('A1.3.12'!E99=\"\",\"\",'A1.3.12'!E99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.360870690432128},{"$f":"IF('A1.3.12'!F99=\"\",\"\",'A1.3.12'!F99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14080497574372433},{"$f":"IF('A1.3.12'!G99=\"\",\"\",'A1.3.12'!G99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3254002499138986E-4},{"$f":"IF('A1.3.12'!H99=\"\",\"\",'A1.3.12'!H99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.428766459490276},{"$f":"IF('A1.3.12'!I99=\"\",\"\",'A1.3.12'!I99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.101370299073357},{"$f":"IF('A1.3.12'!J99=\"\",\"\",'A1.3.12'!J99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10679827490430192},{"$f":"IF('A1.3.12'!K99=\"\",\"\",'A1.3.12'!K99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4157576439530509E-4},{"$f":"IF('A1.3.12'!L99=\"\",\"\",'A1.3.12'!L99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M99=\"\",\"\",'A1.3.12'!M99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N99=\"\",\"\",'A1.3.12'!N99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O99=\"\",\"\",'A1.3.12'!O99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D99=\"\",H99=\"\",L99=\"\"),\"\",IF(D99=\"\",0,D99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H99=\"\",0,H99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L99=\"\",0,L99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.345841249672684},{"$f":"IF(AND(E99=\"\",I99=\"\",M99=\"\"),\"\",IF(E99=\"\",0,E99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I99=\"\",0,I99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M99=\"\",0,M99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0294219999347103},{"$f":"IF(AND(F99=\"\",J99=\"\",N99=\"\"),\"\",IF(F99=\"\",0,F99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J99=\"\",0,J99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N99=\"\",0,N99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5513893047642462E-2},{"$f":"IF(AND(G99=\"\",K99=\"\",O99=\"\"),\"\",IF(G99=\"\",0,G99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K99=\"\",0,K99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O99=\"\",0,O99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7222672314021079E-4},{"$f":"IF('A1.3.12'!T99=\"\",\"\",'A1.3.12'!T99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.313389768452417},{"$f":"IF('A1.3.12'!U99=\"\",\"\",'A1.3.12'!U99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.848383838941832},{"$f":"IF('A1.3.12'!V99=\"\",\"\",'A1.3.12'!V99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39003806407134789},{"$f":"IF('A1.3.12'!W99=\"\",\"\",'A1.3.12'!W99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5188803944083409E-3},{"$f":"IF('A1.3.12'!X99=\"\",\"\",'A1.3.12'!X99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.713335603968034},{"$f":"IF('A1.3.12'!Y99=\"\",\"\",'A1.3.12'!Y99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.816202949919537},{"$f":"IF('A1.3.12'!Z99=\"\",\"\",'A1.3.12'!Z99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22817747259976279},{"$f":"IF('A1.3.12'!AA99=\"\",\"\",'A1.3.12'!AA99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9317584389267951E-3},{"$f":"IF('A1.3.12'!AB99=\"\",\"\",'A1.3.12'!AB99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC99=\"\",\"\",'A1.3.12'!AC99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD99=\"\",\"\",'A1.3.12'!AD99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE99=\"\",\"\",'A1.3.12'!AE99*(1+VLOOKUP($B99,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T99=\"\",X99=\"\",AB99=\"\"),\"\",IF(T99=\"\",0,T99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X99=\"\",0,X99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB99=\"\",0,AB99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.857571089776272},{"$f":"IF(AND(U99=\"\",Y99=\"\",AC99=\"\"),\"\",IF(U99=\"\",0,U99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y99=\"\",0,Y99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC99=\"\",0,AC99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6860308346489603},{"$f":"IF(AND(V99=\"\",Z99=\"\",AD99=\"\"),\"\",IF(V99=\"\",0,V99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z99=\"\",0,Z99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD99=\"\",0,AD99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.3998340685832507E-2},{"$f":"IF(AND(W99=\"\",AA99=\"\",AE99=\"\"),\"\",IF(W99=\"\",0,W99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA99=\"\",0,AA99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE99=\"\",0,AE99 * VLOOKUP($B99,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":6.9973231333929017E-4}]
[null,2083,null,{"$f":"IF('A1.3.12'!D100=\"\",\"\",'A1.3.12'!D100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.190585424847164},{"$f":"IF('A1.3.12'!E100=\"\",\"\",'A1.3.12'!E100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.366443306924836},{"$f":"IF('A1.3.12'!F100=\"\",\"\",'A1.3.12'!F100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14086845445406246},{"$f":"IF('A1.3.12'!G100=\"\",\"\",'A1.3.12'!G100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3296043938237633E-4},{"$f":"IF('A1.3.12'!H100=\"\",\"\",'A1.3.12'!H100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.463398971163215},{"$f":"IF('A1.3.12'!I100=\"\",\"\",'A1.3.12'!I100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.106335744786218},{"$f":"IF('A1.3.12'!J100=\"\",\"\",'A1.3.12'!J100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10684604387533686},{"$f":"IF('A1.3.12'!K100=\"\",\"\",'A1.3.12'!K100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4195218628366545E-4},{"$f":"IF('A1.3.12'!L100=\"\",\"\",'A1.3.12'!L100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M100=\"\",\"\",'A1.3.12'!M100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N100=\"\",\"\",'A1.3.12'!N100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O100=\"\",\"\",'A1.3.12'!O100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D100=\"\",H100=\"\",L100=\"\"),\"\",IF(D100=\"\",0,D100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H100=\"\",0,H100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L100=\"\",0,L100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.350949618443371},{"$f":"IF(AND(E100=\"\",I100=\"\",M100=\"\"),\"\",IF(E100=\"\",0,E100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I100=\"\",0,I100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M100=\"\",0,M100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0304496425210177},{"$f":"IF(AND(F100=\"\",J100=\"\",N100=\"\"),\"\",IF(F100=\"\",0,F100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J100=\"\",0,J100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N100=\"\",0,N100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5525386238808609E-2},{"$f":"IF(AND(G100=\"\",K100=\"\",O100=\"\"),\"\",IF(G100=\"\",0,G100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K100=\"\",0,K100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O100=\"\",0,O100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7230429540516102E-4},{"$f":"IF('A1.3.12'!T100=\"\",\"\",'A1.3.12'!T100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.333367449058912},{"$f":"IF('A1.3.12'!U100=\"\",\"\",'A1.3.12'!U100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.859586165789672},{"$f":"IF('A1.3.12'!V100=\"\",\"\",'A1.3.12'!V100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39021390383240218},{"$f":"IF('A1.3.12'!W100=\"\",\"\",'A1.3.12'!W100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5200159741567735E-3},{"$f":"IF('A1.3.12'!X100=\"\",\"\",'A1.3.12'!X100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.742280729315894},{"$f":"IF('A1.3.12'!Y100=\"\",\"\",'A1.3.12'!Y100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.823277256515542},{"$f":"IF('A1.3.12'!Z100=\"\",\"\",'A1.3.12'!Z100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22827953232955905},{"$f":"IF('A1.3.12'!AA100=\"\",\"\",'A1.3.12'!AA100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9326224801577817E-3},{"$f":"IF('A1.3.12'!AB100=\"\",\"\",'A1.3.12'!AB100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC100=\"\",\"\",'A1.3.12'!AC100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD100=\"\",\"\",'A1.3.12'!AD100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE100=\"\",\"\",'A1.3.12'!AE100*(1+VLOOKUP($B100,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T100=\"\",X100=\"\",AB100=\"\"),\"\",IF(T100=\"\",0,T100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X100=\"\",0,X100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB100=\"\",0,AB100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.867797161904495},{"$f":"IF(AND(U100=\"\",Y100=\"\",AC100=\"\"),\"\",IF(U100=\"\",0,U100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y100=\"\",0,Y100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC100=\"\",0,AC100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6886221209321874},{"$f":"IF(AND(V100=\"\",Z100=\"\",AD100=\"\"),\"\",IF(V100=\"\",0,V100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z100=\"\",0,Z100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD100=\"\",0,AD100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.40359317780668E-2},{"$f":"IF(AND(W100=\"\",AA100=\"\",AE100=\"\"),\"\",IF(W100=\"\",0,W100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA100=\"\",0,AA100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE100=\"\",0,AE100 * VLOOKUP($B100,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0004542115104226E-4}]
[null,2084,null,{"$f":"IF('A1.3.12'!D101=\"\",\"\",'A1.3.12'!D101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.216831008484391},{"$f":"IF('A1.3.12'!E101=\"\",\"\",'A1.3.12'!E101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.372020919174949},{"$f":"IF('A1.3.12'!F101=\"\",\"\",'A1.3.12'!F101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14093199007200183},{"$f":"IF('A1.3.12'!G101=\"\",\"\",'A1.3.12'!G101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.333812306678268E-4},{"$f":"IF('A1.3.12'!H101=\"\",\"\",'A1.3.12'!H101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.498062530303159},{"$f":"IF('A1.3.12'!I101=\"\",\"\",'A1.3.12'!I101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.111305641938044},{"$f":"IF('A1.3.12'!J101=\"\",\"\",'A1.3.12'!J101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10689385567045469},{"$f":"IF('A1.3.12'!K101=\"\",\"\",'A1.3.12'!K101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4232894562794763E-4},{"$f":"IF('A1.3.12'!L101=\"\",\"\",'A1.3.12'!L101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M101=\"\",\"\",'A1.3.12'!M101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N101=\"\",\"\",'A1.3.12'!N101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O101=\"\",\"\",'A1.3.12'!O101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D101=\"\",H101=\"\",L101=\"\"),\"\",IF(D101=\"\",0,D101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H101=\"\",0,H101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L101=\"\",0,L101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.356062566781151},{"$f":"IF(AND(E101=\"\",I101=\"\",M101=\"\"),\"\",IF(E101=\"\",0,E101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I101=\"\",0,I101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M101=\"\",0,M101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0314782063717027},{"$f":"IF(AND(F101=\"\",J101=\"\",N101=\"\"),\"\",IF(F101=\"\",0,F101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J101=\"\",0,J101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N101=\"\",0,N101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5536889733428245E-2},{"$f":"IF(AND(G101=\"\",K101=\"\",O101=\"\"),\"\",IF(G101=\"\",0,G101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K101=\"\",0,K101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O101=\"\",0,O101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7238193721234827E-4},{"$f":"IF('A1.3.12'!T101=\"\",\"\",'A1.3.12'!T101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.353363039321643},{"$f":"IF('A1.3.12'!U101=\"\",\"\",'A1.3.12'!U101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.870798535336007},{"$f":"IF('A1.3.12'!V101=\"\",\"\",'A1.3.12'!V101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39038990123085882},{"$f":"IF('A1.3.12'!W101=\"\",\"\",'A1.3.12'!W101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5211525719334416E-3},{"$f":"IF('A1.3.12'!X101=\"\",\"\",'A1.3.12'!X101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.771251803484105},{"$f":"IF('A1.3.12'!Y101=\"\",\"\",'A1.3.12'!Y101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.83035790510899},{"$f":"IF('A1.3.12'!Z101=\"\",\"\",'A1.3.12'!Z101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22838168355419469},{"$f":"IF('A1.3.12'!AA101=\"\",\"\",'A1.3.12'!AA101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9334872959872688E-3},{"$f":"IF('A1.3.12'!AB101=\"\",\"\",'A1.3.12'!AB101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC101=\"\",\"\",'A1.3.12'!AC101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD101=\"\",\"\",'A1.3.12'!AD101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE101=\"\",\"\",'A1.3.12'!AE101*(1+VLOOKUP($B101,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T101=\"\",X101=\"\",AB101=\"\"),\"\",IF(T101=\"\",0,T101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X101=\"\",0,X101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB101=\"\",0,AB101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.878032401535204},{"$f":"IF(AND(U101=\"\",Y101=\"\",AC101=\"\"),\"\",IF(U101=\"\",0,U101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y101=\"\",0,Y101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC101=\"\",0,AC101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6912157302601933},{"$f":"IF(AND(V101=\"\",Z101=\"\",AD101=\"\"),\"\",IF(V101=\"\",0,V101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z101=\"\",0,Z101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD101=\"\",0,AD101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4073556570086055E-2},{"$f":"IF(AND(W101=\"\",AA101=\"\",AE101=\"\"),\"\",IF(W101=\"\",0,W101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA101=\"\",0,AA101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE101=\"\",0,AE101 * VLOOKUP($B101,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0035880965870672E-4}]
[null,2085,null,{"$f":"IF('A1.3.12'!D102=\"\",\"\",'A1.3.12'!D102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.243100120847984},{"$f":"IF('A1.3.12'!E102=\"\",\"\",'A1.3.12'!E102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.377603531661075},{"$f":"IF('A1.3.12'!F102=\"\",\"\",'A1.3.12'!F102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14099558264855908},{"$f":"IF('A1.3.12'!G102=\"\",\"\",'A1.3.12'!G102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3380239918562039E-4},{"$f":"IF('A1.3.12'!H102=\"\",\"\",'A1.3.12'!H102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.5327571647436},{"$f":"IF('A1.3.12'!I102=\"\",\"\",'A1.3.12'!I102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.116279994519465},{"$f":"IF('A1.3.12'!J102=\"\",\"\",'A1.3.12'!J102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10694171032804649},{"$f":"IF('A1.3.12'!K102=\"\",\"\",'A1.3.12'!K102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4270604273067493E-4},{"$f":"IF('A1.3.12'!L102=\"\",\"\",'A1.3.12'!L102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M102=\"\",\"\",'A1.3.12'!M102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N102=\"\",\"\",'A1.3.12'!N102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O102=\"\",\"\",'A1.3.12'!O102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D102=\"\",H102=\"\",L102=\"\"),\"\",IF(D102=\"\",0,D102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H102=\"\",0,H102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L102=\"\",0,L102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.361180098791523},{"$f":"IF(AND(E102=\"\",I102=\"\",M102=\"\"),\"\",IF(E102=\"\",0,E102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I102=\"\",0,I102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M102=\"\",0,M102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0325076923126613},{"$f":"IF(AND(F102=\"\",J102=\"\",N102=\"\"),\"\",IF(F102=\"\",0,F102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J102=\"\",0,J102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N102=\"\",0,N102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5548403540738243E-2},{"$f":"IF(AND(G102=\"\",K102=\"\",O102=\"\"),\"\",IF(G102=\"\",0,G102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K102=\"\",0,K102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O102=\"\",0,O102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7245964862411589E-4},{"$f":"IF('A1.3.12'!T102=\"\",\"\",'A1.3.12'!T102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.373376555296325},{"$f":"IF('A1.3.12'!U102=\"\",\"\",'A1.3.12'!U102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.88202095658394},{"$f":"IF('A1.3.12'!V102=\"\",\"\",'A1.3.12'!V102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39056605640803688},{"$f":"IF('A1.3.12'!W102=\"\",\"\",'A1.3.12'!W102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5222901886509889E-3},{"$f":"IF('A1.3.12'!X102=\"\",\"\",'A1.3.12'!X102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.800248849735326},{"$f":"IF('A1.3.12'!Y102=\"\",\"\",'A1.3.12'!Y102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.83744490138537},{"$f":"IF('A1.3.12'!Z102=\"\",\"\",'A1.3.12'!Z102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22848392635569317},{"$f":"IF('A1.3.12'!AA102=\"\",\"\",'A1.3.12'!AA102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9343528871096697E-3},{"$f":"IF('A1.3.12'!AB102=\"\",\"\",'A1.3.12'!AB102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC102=\"\",\"\",'A1.3.12'!AC102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD102=\"\",\"\",'A1.3.12'!AD102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE102=\"\",\"\",'A1.3.12'!AE102*(1+VLOOKUP($B102,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T102=\"\",X102=\"\",AB102=\"\"),\"\",IF(T102=\"\",0,T102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X102=\"\",0,X102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB102=\"\",0,AB102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.888276816886904},{"$f":"IF(AND(U102=\"\",Y102=\"\",AC102=\"\"),\"\",IF(U102=\"\",0,U102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y102=\"\",0,Y102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC102=\"\",0,AC102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6938116647155432},{"$f":"IF(AND(V102=\"\",Z102=\"\",AD102=\"\"),\"\",IF(V102=\"\",0,V102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z102=\"\",0,Z102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD102=\"\",0,AD102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4111215092101482E-2},{"$f":"IF(AND(W102=\"\",AA102=\"\",AE102=\"\"),\"\",IF(W102=\"\",0,W102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA102=\"\",0,AA102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE102=\"\",0,AE102 * VLOOKUP($B102,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0067247911392177E-4}]
[null,2086,null,{"$f":"IF('A1.3.12'!D103=\"\",\"\",'A1.3.12'!D103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.26939278303108},{"$f":"IF('A1.3.12'!E103=\"\",\"\",'A1.3.12'!E103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.383191148865842},{"$f":"IF('A1.3.12'!F103=\"\",\"\",'A1.3.12'!F103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14105923223479666},{"$f":"IF('A1.3.12'!G103=\"\",\"\",'A1.3.12'!G103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3422394527393994E-4},{"$f":"IF('A1.3.12'!H103=\"\",\"\",'A1.3.12'!H103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.567482902343002},{"$f":"IF('A1.3.12'!I103=\"\",\"\",'A1.3.12'!I103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.121258806524708},{"$f":"IF('A1.3.12'!J103=\"\",\"\",'A1.3.12'!J103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10698960788653772},{"$f":"IF('A1.3.12'!K103=\"\",\"\",'A1.3.12'!K103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4308347789464227E-4},{"$f":"IF('A1.3.12'!L103=\"\",\"\",'A1.3.12'!L103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M103=\"\",\"\",'A1.3.12'!M103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N103=\"\",\"\",'A1.3.12'!N103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O103=\"\",\"\",'A1.3.12'!O103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D103=\"\",H103=\"\",L103=\"\"),\"\",IF(D103=\"\",0,D103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H103=\"\",0,H103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L103=\"\",0,L103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.366302218583677},{"$f":"IF(AND(E103=\"\",I103=\"\",M103=\"\"),\"\",IF(E103=\"\",0,E103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I103=\"\",0,I103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M103=\"\",0,M103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0335381011705334},{"$f":"IF(AND(F103=\"\",J103=\"\",N103=\"\"),\"\",IF(F103=\"\",0,F103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J103=\"\",0,J103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N103=\"\",0,N103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5559927669983745E-2},{"$f":"IF(AND(G103=\"\",K103=\"\",O103=\"\"),\"\",IF(G103=\"\",0,G103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K103=\"\",0,K103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O103=\"\",0,O103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.725374297028633E-4},{"$f":"IF('A1.3.12'!T103=\"\",\"\",'A1.3.12'!T103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.393408013053048},{"$f":"IF('A1.3.12'!U103=\"\",\"\",'A1.3.12'!U103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.893253438544665},{"$f":"IF('A1.3.12'!V103=\"\",\"\",'A1.3.12'!V103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39074236950538255},{"$f":"IF('A1.3.12'!W103=\"\",\"\",'A1.3.12'!W103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5234288252228803E-3},{"$f":"IF('A1.3.12'!X103=\"\",\"\",'A1.3.12'!X103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.829271891353088},{"$f":"IF('A1.3.12'!Y103=\"\",\"\",'A1.3.12'!Y103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.844538251035276},{"$f":"IF('A1.3.12'!Z103=\"\",\"\",'A1.3.12'!Z103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22858626081615163},{"$f":"IF('A1.3.12'!AA103=\"\",\"\",'A1.3.12'!AA103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9352192542200217E-3},{"$f":"IF('A1.3.12'!AB103=\"\",\"\",'A1.3.12'!AB103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC103=\"\",\"\",'A1.3.12'!AC103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD103=\"\",\"\",'A1.3.12'!AD103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE103=\"\",\"\",'A1.3.12'!AE103*(1+VLOOKUP($B103,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T103=\"\",X103=\"\",AB103=\"\"),\"\",IF(T103=\"\",0,T103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X103=\"\",0,X103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB103=\"\",0,AB103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.898530416185473},{"$f":"IF(AND(U103=\"\",Y103=\"\",AC103=\"\"),\"\",IF(U103=\"\",0,U103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y103=\"\",0,Y103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC103=\"\",0,AC103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6964099263826764},{"$f":"IF(AND(V103=\"\",Z103=\"\",AD103=\"\"),\"\",IF(V103=\"\",0,V103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z103=\"\",0,Z103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD103=\"\",0,AD103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4148907374351517E-2},{"$f":"IF(AND(W103=\"\",AA103=\"\",AE103=\"\"),\"\",IF(W103=\"\",0,W103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA103=\"\",0,AA103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE103=\"\",0,AE103 * VLOOKUP($B103,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0098642976855279E-4}]
[null,2087,null,{"$f":"IF('A1.3.12'!D104=\"\",\"\",'A1.3.12'!D104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.295709016145651},{"$f":"IF('A1.3.12'!E104=\"\",\"\",'A1.3.12'!E104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.38878377527589},{"$f":"IF('A1.3.12'!F104=\"\",\"\",'A1.3.12'!F104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14112293888182276},{"$f":"IF('A1.3.12'!G104=\"\",\"\",'A1.3.12'!G104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3464586927127053E-4},{"$f":"IF('A1.3.12'!H104=\"\",\"\",'A1.3.12'!H104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.602239770984852},{"$f":"IF('A1.3.12'!I104=\"\",\"\",'A1.3.12'!I104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.126242081951563},{"$f":"IF('A1.3.12'!J104=\"\",\"\",'A1.3.12'!J104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.1070375483843883},{"$f":"IF('A1.3.12'!K104=\"\",\"\",'A1.3.12'!K104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4346125142291536E-4},{"$f":"IF('A1.3.12'!L104=\"\",\"\",'A1.3.12'!L104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M104=\"\",\"\",'A1.3.12'!M104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N104=\"\",\"\",'A1.3.12'!N104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O104=\"\",\"\",'A1.3.12'!O104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D104=\"\",H104=\"\",L104=\"\"),\"\",IF(D104=\"\",0,D104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H104=\"\",0,H104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L104=\"\",0,L104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.371428930270472},{"$f":"IF(AND(E104=\"\",I104=\"\",M104=\"\"),\"\",IF(E104=\"\",0,E104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I104=\"\",0,I104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M104=\"\",0,M104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0345694337726954},{"$f":"IF(AND(F104=\"\",J104=\"\",N104=\"\"),\"\",IF(F104=\"\",0,F104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J104=\"\",0,J104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N104=\"\",0,N104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.55714621304182E-2},{"$f":"IF(AND(G104=\"\",K104=\"\",O104=\"\"),\"\",IF(G104=\"\",0,G104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K104=\"\",0,K104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O104=\"\",0,O104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7261528051104564E-4},{"$f":"IF('A1.3.12'!T104=\"\",\"\",'A1.3.12'!T104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.41345742867631},{"$f":"IF('A1.3.12'!U104=\"\",\"\",'A1.3.12'!U104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.904495990237425},{"$f":"IF('A1.3.12'!V104=\"\",\"\",'A1.3.12'!V104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3909188406644683},{"$f":"IF('A1.3.12'!W104=\"\",\"\",'A1.3.12'!W104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5245684825633964E-3},{"$f":"IF('A1.3.12'!X104=\"\",\"\",'A1.3.12'!X104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.858320951641801},{"$f":"IF('A1.3.12'!Y104=\"\",\"\",'A1.3.12'!Y104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.851637959754395},{"$f":"IF('A1.3.12'!Z104=\"\",\"\",'A1.3.12'!Z104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22868868701774075},{"$f":"IF('A1.3.12'!AA104=\"\",\"\",'A1.3.12'!AA104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9360863980139845E-3},{"$f":"IF('A1.3.12'!AB104=\"\",\"\",'A1.3.12'!AB104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC104=\"\",\"\",'A1.3.12'!AC104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD104=\"\",\"\",'A1.3.12'!AD104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE104=\"\",\"\",'A1.3.12'!AE104*(1+VLOOKUP($B104,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T104=\"\",X104=\"\",AB104=\"\"),\"\",IF(T104=\"\",0,T104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X104=\"\",0,X104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB104=\"\",0,AB104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.908793207664157},{"$f":"IF(AND(U104=\"\",Y104=\"\",AC104=\"\"),\"\",IF(U104=\"\",0,U104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y104=\"\",0,Y104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC104=\"\",0,AC104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.6990105173478973},{"$f":"IF(AND(V104=\"\",Z104=\"\",AD104=\"\"),\"\",IF(V104=\"\",0,V104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z104=\"\",0,Z104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD104=\"\",0,AD104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4186633447101575E-2},{"$f":"IF(AND(W104=\"\",AA104=\"\",AE104=\"\"),\"\",IF(W104=\"\",0,W104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA104=\"\",0,AA104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE104=\"\",0,AE104 * VLOOKUP($B104,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0130066187468979E-4}]
[null,2088,null,{"$f":"IF('A1.3.12'!D105=\"\",\"\",'A1.3.12'!D105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.322048841322712},{"$f":"IF('A1.3.12'!E105=\"\",\"\",'A1.3.12'!E105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.394381415381902},{"$f":"IF('A1.3.12'!F105=\"\",\"\",'A1.3.12'!F105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14118670264079156},{"$f":"IF('A1.3.12'!G105=\"\",\"\",'A1.3.12'!G105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.3506817151640237E-4},{"$f":"IF('A1.3.12'!H105=\"\",\"\",'A1.3.12'!H105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.63702779857762},{"$f":"IF('A1.3.12'!I105=\"\",\"\",'A1.3.12'!I105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.131229824801425},{"$f":"IF('A1.3.12'!J105=\"\",\"\",'A1.3.12'!J105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10708553186009272},{"$f":"IF('A1.3.12'!K105=\"\",\"\",'A1.3.12'!K105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4383936361883316E-4},{"$f":"IF('A1.3.12'!L105=\"\",\"\",'A1.3.12'!L105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M105=\"\",\"\",'A1.3.12'!M105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N105=\"\",\"\",'A1.3.12'!N105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O105=\"\",\"\",'A1.3.12'!O105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D105=\"\",H105=\"\",L105=\"\"),\"\",IF(D105=\"\",0,D105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H105=\"\",0,H105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L105=\"\",0,L105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.37656023796848},{"$f":"IF(AND(E105=\"\",I105=\"\",M105=\"\"),\"\",IF(E105=\"\",0,E105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I105=\"\",0,I105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M105=\"\",0,M105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0356016909472725},{"$f":"IF(AND(F105=\"\",J105=\"\",N105=\"\"),\"\",IF(F105=\"\",0,F105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J105=\"\",0,J105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N105=\"\",0,N105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5583006931303359E-2},{"$f":"IF(AND(G105=\"\",K105=\"\",O105=\"\"),\"\",IF(G105=\"\",0,G105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K105=\"\",0,K105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O105=\"\",0,O105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7269320111117442E-4},{"$f":"IF('A1.3.12'!T105=\"\",\"\",'A1.3.12'!T105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.43352481826507},{"$f":"IF('A1.3.12'!U105=\"\",\"\",'A1.3.12'!U105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.915748620689588},{"$f":"IF('A1.3.12'!V105=\"\",\"\",'A1.3.12'!V105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.3910954700269943},{"$f":"IF('A1.3.12'!W105=\"\",\"\",'A1.3.12'!W105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.5257091615876418E-3},{"$f":"IF('A1.3.12'!X105=\"\",\"\",'A1.3.12'!X105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.887396053926807},{"$f":"IF('A1.3.12'!Y105=\"\",\"\",'A1.3.12'!Y105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.858744033243537},{"$f":"IF('A1.3.12'!Z105=\"\",\"\",'A1.3.12'!Z105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.22879120504270511},{"$f":"IF('A1.3.12'!AA105=\"\",\"\",'A1.3.12'!AA105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9369543191878435E-3},{"$f":"IF('A1.3.12'!AB105=\"\",\"\",'A1.3.12'!AB105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC105=\"\",\"\",'A1.3.12'!AC105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD105=\"\",\"\",'A1.3.12'!AD105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE105=\"\",\"\",'A1.3.12'!AE105*(1+VLOOKUP($B105,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T105=\"\",X105=\"\",AB105=\"\"),\"\",IF(T105=\"\",0,T105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X105=\"\",0,X105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB105=\"\",0,AB105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.919065199563612},{"$f":"IF(AND(U105=\"\",Y105=\"\",AC105=\"\"),\"\",IF(U105=\"\",0,U105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y105=\"\",0,Y105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC105=\"\",0,AC105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.7016134396993863},{"$f":"IF(AND(V105=\"\",Z105=\"\",AD105=\"\"),\"\",IF(V105=\"\",0,V105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z105=\"\",0,Z105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD105=\"\",0,AD105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4224393340644368E-2},{"$f":"IF(AND(W105=\"\",AA105=\"\",AE105=\"\"),\"\",IF(W105=\"\",0,W105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA105=\"\",0,AA105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE105=\"\",0,AE105 * VLOOKUP($B105,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0161517568465015E-4}]
[null,{"$f":"B105+1","v":2089},null,{"$f":"IF('A1.3.12'!D106=\"\",\"\",'A1.3.12'!D106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":58.348412279712115},{"$f":"IF('A1.3.12'!E106=\"\",\"\",'A1.3.12'!E106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":12.399984073678565},{"$f":"IF('A1.3.12'!F106=\"\",\"\",'A1.3.12'!F106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.14125052356290285},{"$f":"IF('A1.3.12'!G106=\"\",\"\",'A1.3.12'!G106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":9.354908523484276E-4},{"$f":"IF('A1.3.12'!H106=\"\",\"\",'A1.3.12'!H106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":77.671847013054801},{"$f":"IF('A1.3.12'!I106=\"\",\"\",'A1.3.12'!I106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":11.136222039079255},{"$f":"IF('A1.3.12'!J106=\"\",\"\",'A1.3.12'!J106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.10713355835217987},{"$f":"IF('A1.3.12'!K106=\"\",\"\",'A1.3.12'!K106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":8.4421781478600502E-4},{"$f":"IF('A1.3.12'!L106=\"\",\"\",'A1.3.12'!L106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!M106=\"\",\"\",'A1.3.12'!M106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":3.3800834353808589},{"$f":"IF('A1.3.12'!N106=\"\",\"\",'A1.3.12'!N106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!O106=\"\",\"\",'A1.3.12'!O106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(D106=\"\",H106=\"\",L106=\"\"),\"\",IF(D106=\"\",0,D106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(H106=\"\",0,H106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(L106=\"\",0,L106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":11.381696145797942},{"$f":"IF(AND(E106=\"\",I106=\"\",M106=\"\"),\"\",IF(E106=\"\",0,E106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(I106=\"\",0,I106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(M106=\"\",0,M106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":5.0366348735231261},{"$f":"IF(AND(F106=\"\",J106=\"\",N106=\"\"),\"\",IF(F106=\"\",0,F106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(J106=\"\",0,J106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(N106=\"\",0,N106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":-2.5594562081909251E-2},{"$f":"IF(AND(G106=\"\",K106=\"\",O106=\"\"),\"\",IF(G106=\"\",0,G106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,3,TRUE)) + IF(K106=\"\",0,K106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,4,TRUE)) + IF(O106=\"\",0,O106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,5,TRUE)))","v":1.7277119156581682E-4},{"$f":"IF('A1.3.12'!T106=\"\",\"\",'A1.3.12'!T106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":44.453610197932676},{"$f":"IF('A1.3.12'!U106=\"\",\"\",'A1.3.12'!U106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":24.927011338936587},{"$f":"IF('A1.3.12'!V106=\"\",\"\",'A1.3.12'!V106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":-0.39127225773478697},{"$f":"IF('A1.3.12'!W106=\"\",\"\",'A1.3.12'!W106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,12,)/100))","v":2.526850863211538E-3},{"$f":"IF('A1.3.12'!X106=\"\",\"\",'A1.3.12'!X106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":64.916497221554309},{"$f":"IF('A1.3.12'!Y106=\"\",\"\",'A1.3.12'!Y106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":15.865856477208609},{"$f":"IF('A1.3.12'!Z106=\"\",\"\",'A1.3.12'!Z106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":-0.2288938149733627},{"$f":"IF('A1.3.12'!AA106=\"\",\"\",'A1.3.12'!AA106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,13,)/100))","v":1.9378230184385059E-3},{"$f":"IF('A1.3.12'!AB106=\"\",\"\",'A1.3.12'!AB106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AC106=\"\",\"\",'A1.3.12'!AC106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":6.0658724287885786},{"$f":"IF('A1.3.12'!AD106=\"\",\"\",'A1.3.12'!AD106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF('A1.3.12'!AE106=\"\",\"\",'A1.3.12'!AE106*(1+VLOOKUP($B106,'A1.3.7'!$B$28:$O$118,14,)/100))","v":""},{"$f":"IF(AND(T106=\"\",X106=\"\",AB106=\"\"),\"\",IF(T106=\"\",0,T106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(X106=\"\",0,X106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AB106=\"\",0,AB106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":22.929346400131859},{"$f":"IF(AND(U106=\"\",Y106=\"\",AC106=\"\"),\"\",IF(U106=\"\",0,U106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Y106=\"\",0,Y106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AC106=\"\",0,AC106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":9.7042186955271923},{"$f":"IF(AND(V106=\"\",Z106=\"\",AD106=\"\"),\"\",IF(V106=\"\",0,V106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(Z106=\"\",0,Z106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AD106=\"\",0,AD106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":-8.4262187085299617E-2},{"$f":"IF(AND(W106=\"\",AA106=\"\",AE106=\"\"),\"\",IF(W106=\"\",0,W106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,6,TRUE)) + IF(AA106=\"\",0,AA106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,7,TRUE)) + IF(AE106=\"\",0,AE106 * VLOOKUP($B106,'A1.3.9'!$B$26:$O$72,8,TRUE)))","v":7.0192997145097609E-4}]
[]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.14","index":42,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[24,3,24,4],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[17,0,17,1],[24,0,24,2],[10,0,10,1]]}
[]
[]
["TAG Table A 1.3.14"]
["Non-fuel resource vehicle operating costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,{"$f":"'VoC Non-Fuel'!E7","v":"The elements making up non-fuel vehicle operating costs include oil, tyres, maintenance, depreciation and vehicle capital saving (only for non-freight vehicles in working time). "}]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,{"$f":"'VoC Non-Fuel'!E8","v":"The non-fuel elements of VOC are combined in a formula of the form:"},null,null,null,null,{"$f":"'VoC Non-Fuel'!J8","v":"C = a1 + b1/V"}]
["Links:",null,null,null,{"$f":"'VoC Non-Fuel'!E9","v":"where:"}]
["Contents",null,null,null,{"$f":"'VoC Non-Fuel'!E10","v":"C = cost in pence per kilometre travelled,"}]
["TAG Unit 3.5.6",null,null,null,{"$f":"'VoC Non-Fuel'!E11","v":"V = average link speed in kilometres per hour,"}]
["TAG Unit A 1.3",null,null,null,{"$f":"'VoC Non-Fuel'!E12","v":"a1 is a parameter for distance related costs defined for each vehicle category,"}]
["Parameters:",null,null,null,{"$f":"'VoC Non-Fuel'!E13","v":"b1 is a parameter for vehicle capital saving defined for each vehicle category (this parameter is only relevant to non-freight working vehicles; this effect is captured in the Value of Time for LGV (freight) and OGVs)."}]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
[null,null,null,null,{"$f":"'VoC Non-Fuel'!E15","v":"These parameters exclude indirect taxation."}]
[null,null,null,null,{"$f":"'VoC Non-Fuel'!E16","v":"The parameters by fuel type are assumed to be constant through time; however, parameters for an average car vary through time (owing to changes in the proportion of electric vehicles)."}]
["Sheet Navigation:",null,null,null,"Source:","Review of Vehicle Operating Costs in COBA, DfT (1990)"]
[null,null,null,null,"This feeds into A 1.3.15"]
[null,null,null,null,"Data Book source worksheet: User Parameters, Default Para, Annual Parameters, VoC Non-Fuel"]
[null,null,null,null,{"$f":"'VoC Non-Fuel'!E20","v":"TAG 1: Unit 3.5.6 (Table 15)"}]
[]
[]
["Table A 1.3.14:  Non-Fuel Resource Vehicle Operating Costs"]
[{"$f":"CONCATENATE(\"(\",B14,\" prices and constant values)\")","v":"(2023 prices and constant values)"}]
["Vehicle Category",null,null,"Parameter Values"]
[null,null,null,"a1 p / km","b1 p / hr"]
["Car","Work Petrol",null,{"$f":"'VoC Non-Fuel'!D27 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":6.9150598837436119},{"$f":"'VoC Non-Fuel'!E27 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":189.30220115896276}]
[null,"Work Diesel",null,{"$f":"'VoC Non-Fuel'!D28 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":6.9150598837436119},{"$f":"'VoC Non-Fuel'!E28 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":189.30220115896276}]
[null,"Work Electric",null,{"$f":"'VoC Non-Fuel'!D29 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":1.6111003394062342},{"$f":"'VoC Non-Fuel'!E29 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":189.30220115896276}]
[null,"Non-Work Petrol",null,{"$f":"'VoC Non-Fuel'!D30 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":5.3554813356580615},{"$f":"'VoC Non-Fuel'!E30 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
[null,"Non-Work Diesel",null,{"$f":"'VoC Non-Fuel'!D31 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":5.3554813356580615},{"$f":"'VoC Non-Fuel'!E31 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
[null,"Non-Work Electric",null,{"$f":"'VoC Non-Fuel'!D32 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":1.6111003394062342},{"$f":"'VoC Non-Fuel'!E32 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
["LGV","Work (freight)",null,{"$f":"'VoC Non-Fuel'!D33 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":10.043964345840248},{"$f":"'VoC Non-Fuel'!E33 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
[null,"Work (freight) Electric",null,{"$f":"'VoC Non-Fuel'!D34 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":3.0215462163643179},{"$f":"'VoC Non-Fuel'!E34 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
[null,"Work (services)",null,{"$f":"'VoC Non-Fuel'!D35 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":10.043964345840248},{"$f":"'VoC Non-Fuel'!E35 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":65.603950121387996}]
[null,"Work (services) Electric",null,{"$f":"'VoC Non-Fuel'!D36 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":3.0215462163643179},{"$f":"'VoC Non-Fuel'!E36 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":65.603950121387996}]
[null,"Non-Work",null,{"$f":"'VoC Non-Fuel'!D37 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":10.043964345840248},{"$f":"'VoC Non-Fuel'!E37 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
[null,"Non-Work Electric",null,{"$f":"'VoC Non-Fuel'!D38 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":3.0215462163643179},{"$f":"'VoC Non-Fuel'!E38 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
["OGV1","Work",null,{"$f":"'VoC Non-Fuel'!D39 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":9.3491164034342749},{"$f":"'VoC Non-Fuel'!E39 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
["OGV2","Work",null,{"$f":"'VoC Non-Fuel'!D40 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":18.187192336201232},{"$f":"'VoC Non-Fuel'!E40 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":0}]
["PSV","Work",null,{"$f":"'VoC Non-Fuel'!D41 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":42.416359065387468},{"$f":"'VoC Non-Fuel'!E41 * (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('VoC Non-Fuel'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE))","v":967.14339449747774}]

{"sheet":"VoC Non-Fuel","index":43,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":true,"merged":[[24,3,24,4],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[24,0,24,2]]}
[]
[]
["TAG Table A 1.3.14"]
["Non-fuel costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"The elements making up non-fuel vehicle operating costs include oil, tyres, maintenance, depreciation and vehicle capital saving (only for non-freight vehicles in working time). "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The non-fuel elements of VOC are combined in a formula of the form:",null,null,null,null,"C = a1 + b1/V"]
["Links:",null,null,null,"where:"]
["Contents",null,null,null,"C = cost in pence per kilometre travelled,"]
["TAG Unit 3.5.6",null,null,null,"V = average link speed in kilometres per hour,"]
["TAG Unit A 1.3",null,null,null,"a1 is a parameter for distance related costs defined for each vehicle category,"]
["Parameters:",null,null,null,"b1 is a parameter for vehicle capital saving defined for each vehicle category (this parameter is only relevant to non-freight working vehicles; this effect is captured in the Value of Time for LGV (freight) and OGVs)."]
["Price year:",{"$f":"B16","v":2010}]
["Income year:",{"$f":"B16","v":2010},null,null,"These parameters exclude indirect taxation."]
["Source year:",2010,null,null,"The parameters by fuel type are assumed to be constant through time; however, parameters for an average car vary through time (owing to changes in the proportion of electric vehicles)."]
["Sheet Navigation:",null,null,null,"Source:","Review of Vehicle Operating Costs in COBA, DfT (1990)"]
[]
[null,null,null,null,"This feeds Table A 1.3.14"]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 15)"]
[]
[]
["Non-Fuel Resource Vehicle Operating Costs"]
[{"$f":"CONCATENATE(\"(\",B14,\" prices and \",B15,\" values)\")","v":"(2010 prices and 2010 values)"}]
["Vehicle Category",null,null,"Parameter Values"]
[null,null,null,"a1 p / km","b1 p / hr"]
["Car","Work Petrol",null,4.9660000000000002,135.946]
[null,"Work Diesel",null,4.9660000000000002,135.946]
[null,"Work Electric",null,1.157,135.946]
[null,"Non-Work Petrol",null,3.8460000000000001]
[null,"Non-Work Diesel",null,3.8460000000000001]
[null,"Non-Work Electric",null,1.157]
["LGV","Work (freight)",null,7.2130000000000001]
[null,"Work (freight) Electric",null,2.1699014560582421]
[null,"Work (services)",null,7.2130000000000001,47.113]
[null,"Work (services) Electric",null,2.1699014560582421,47.113]
[null,"Non-Work",null,7.2130000000000001]
[null,"Non-Work Electric",null,2.1699014560582421]
["OGV1","Work",null,6.7140000000000004]
["OGV2","Work",null,13.061]
["PSV","Work",null,30.460999999999999,694.54700000000003]

{"sheet":"A1.3.15","index":44,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 1.3.15"]
["Forecast non-fuel resource vehicle operating costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,{"$f":"'VoC Non-Fuel'!E7","v":"The elements making up non-fuel vehicle operating costs include oil, tyres, maintenance, depreciation and vehicle capital saving (only for non-freight vehicles in working time). "}]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,{"$f":"'VoC Non-Fuel'!E8","v":"The non-fuel elements of VOC are combined in a formula of the form:"},null,null,null,null,{"$f":"'VoC Non-Fuel'!J8","v":"C = a1 + b1/V"}]
["Links:",null,null,null,{"$f":"'VoC Non-Fuel'!E9","v":"where:"}]
["Contents",null,null,null,{"$f":"'VoC Non-Fuel'!E10","v":"C = cost in pence per kilometre travelled,"}]
["TAG Unit 3.5.6",null,null,null,{"$f":"'VoC Non-Fuel'!E11","v":"V = average link speed in kilometres per hour,"}]
["TAG Unit A 1.3",null,null,null,{"$f":"'VoC Non-Fuel'!E12","v":"a1 is a parameter for distance related costs defined for each vehicle category,"}]
["Parameters:",null,null,null,{"$f":"'VoC Non-Fuel'!E13","v":"b1 is a parameter for vehicle capital saving defined for each vehicle category (this parameter is only relevant to non-freight working vehicles; this effect is captured in the Value of Time for LGV (freight) and OGVs)."}]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010},null,null,{"$f":"'VoC Non-Fuel'!E15","v":"These parameters exclude indirect taxation."}]
[null,null,null,null,{"$f":"'VoC Non-Fuel'!E16","v":"The parameters by fuel type are assumed to be constant through time; however, parameters for an average car vary through time (owing to changes in the proportion of electric vehicles)."}]
["Sheet Navigation:",null,null,null,"Values are calculated from source year values and the forecast proportion of travel by fuel type for the value year."]
[null,null,null,null,"This feeds into hidden tab ' Car speeds'."]
[null,null,null,null,"Data Book Source Worksheets: A 1.3.9, A 1.3.14."]
[null,null,null,null,"TAG 1: Unit 3.5.6 (Table 16)"]
[]
[]
["Table A 1.3.15: ",null,null,{"$f":"CONCATENATE(\"Forecast Non-Fuel Resource Vehicle Operating Costs (\",B14,\" prices)\")","v":"Forecast Non-Fuel Resource Vehicle Operating Costs (2023 prices)"}]
[null,null,null,"Work Car",null,"Non-work Car",null,"Average Car"]
[null,"Year",null,"a1 p/km","b1 p/hr","a1 p/km","b1 p/hr","a1 p/km","b1 p/hr"]
[null,{"$f":"B15","v":2010},null,{"$f":"IF(ISERROR(VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9146833756964234},{"$f":"IF(ISERROR(VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30215066626246},{"$f":"IF(ISERROR(VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3552154098412279},{"$f":"IF(ISERROR(VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B26, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D26=\"\",F26=\"\"),\"\",((D26 * 'A1.3.4'!$J$27/100) + (F26 * (1 - 'A1.3.4'!$J$27/100))))","v":5.5041442217113081},{"$f":"IF(AND(E26=\"\",G26=\"\"),\"\",((E26 * 'A1.3.4'!$J$27/100) + (G26 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078309398113735}]
[null,{"$f":"B26+1","v":2011},null,{"$f":"IF(ISERROR(VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9144189107330307},{"$f":"IF(ISERROR(VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30216816387161},{"$f":"IF(ISERROR(VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3550287520572946},{"$f":"IF(ISERROR(VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B27, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D27=\"\",F27=\"\"),\"\",((D27 * 'A1.3.4'!$J$27/100) + (F27 * (1 - 'A1.3.4'!$J$27/100))))","v":5.5039501333606395},{"$f":"IF(AND(E27=\"\",G27=\"\"),\"\",((E27 * 'A1.3.4'!$J$27/100) + (G27 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078311069131157}]
[null,{"$f":"B27+1","v":2012},null,{"$f":"IF(ISERROR(VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.91398826479133},{"$f":"IF(ISERROR(VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30210923521048},{"$f":"IF(ISERROR(VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3547245859647727},{"$f":"IF(ISERROR(VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B28, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D28=\"\",F28=\"\"),\"\",((D28 * 'A1.3.4'!$J$27/100) + (F28 * (1 - 'A1.3.4'!$J$27/100))))","v":5.5036338884732485},{"$f":"IF(AND(E28=\"\",G28=\"\"),\"\",((E28 * 'A1.3.4'!$J$27/100) + (G28 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078305441458337}]
[null,2013,null,{"$f":"IF(ISERROR(VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9134176589560941},{"$f":"IF(ISERROR(VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30211054937379},{"$f":"IF(ISERROR(VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3543217646037018},{"$f":"IF(ISERROR(VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B29, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D29=\"\",F29=\"\"),\"\",((D29 * 'A1.3.4'!$J$27/100) + (F29 * (1 - 'A1.3.4'!$J$27/100))))","v":5.5032150437356577},{"$f":"IF(AND(E29=\"\",G29=\"\"),\"\",((E29 * 'A1.3.4'!$J$27/100) + (G29 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078305566960612}]
[null,2014,null,{"$f":"IF(ISERROR(VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9114965479326766},{"$f":"IF(ISERROR(VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30207520010609},{"$f":"IF(ISERROR(VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3529654494312418},{"$f":"IF(ISERROR(VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B30, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D30=\"\",F30=\"\"),\"\",((D30 * 'A1.3.4'!$J$27/100) + (F30 * (1 - 'A1.3.4'!$J$27/100))))","v":5.5018047906966476},{"$f":"IF(AND(E30=\"\",G30=\"\"),\"\",((E30 * 'A1.3.4'!$J$27/100) + (G30 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078302191114133}]
[null,2015,null,{"$f":"IF(ISERROR(VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9083874014540561},{"$f":"IF(ISERROR(VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.3019951170356},{"$f":"IF(ISERROR(VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3507703173140335},{"$f":"IF(ISERROR(VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B31, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D31=\"\",F31=\"\"),\"\",((D31 * 'A1.3.4'!$J$27/100) + (F31 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4995223704299825},{"$f":"IF(AND(E31=\"\",G31=\"\"),\"\",((E31 * 'A1.3.4'!$J$27/100) + (G31 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078294543200357}]
[null,2016,null,{"$f":"IF(ISERROR(VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.904779599721083},{"$f":"IF(ISERROR(VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30193903065916},{"$f":"IF(ISERROR(VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3482232147998756},{"$f":"IF(ISERROR(VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B32, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D32=\"\",F32=\"\"),\"\",((D32 * 'A1.3.4'!$J$27/100) + (F32 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4968739713981218},{"$f":"IF(AND(E32=\"\",G32=\"\"),\"\",((E32 * 'A1.3.4'!$J$27/100) + (G32 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078289186965034}]
[null,2017,null,{"$f":"IF(ISERROR(VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.9001434870291378},{"$f":"IF(ISERROR(VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30167489062964},{"$f":"IF(ISERROR(VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3449496456697361},{"$f":"IF(ISERROR(VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B33, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D33=\"\",F33=\"\"),\"\",((D33 * 'A1.3.4'!$J$27/100) + (F33 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4934702796888564},{"$f":"IF(AND(E33=\"\",G33=\"\"),\"\",((E33 * 'A1.3.4'!$J$27/100) + (G33 * (1 - 'A1.3.4'!$J$27/100))))","v":18.07826396165639}]
[null,2018,null,{"$f":"IF(ISERROR(VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.8946358261357146},{"$f":"IF(ISERROR(VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30140504424443},{"$f":"IF(ISERROR(VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3410607844663822},{"$f":"IF(ISERROR(VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B34, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D34=\"\",F34=\"\"),\"\",((D34 * 'A1.3.4'!$J$27/100) + (F34 * (1 - 'A1.3.4'!$J$27/100))))","v":5.489426823508385},{"$f":"IF(AND(E34=\"\",G34=\"\"),\"\",((E34 * 'A1.3.4'!$J$27/100) + (G34 * (1 - 'A1.3.4'!$J$27/100))))","v":18.07823819139216}]
[null,2019,null,{"$f":"IF(ISERROR(VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.8853795197018357},{"$f":"IF(ISERROR(VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30079900369333},{"$f":"IF(ISERROR(VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3345246897456171},{"$f":"IF(ISERROR(VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B35, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D35=\"\",F35=\"\"),\"\",((D35 * 'A1.3.4'!$J$27/100) + (F35 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4826309492298861},{"$f":"IF(AND(E35=\"\",G35=\"\"),\"\",((E35 * 'A1.3.4'!$J$27/100) + (G35 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078180314666767}]
[null,2020,null,{"$f":"IF(ISERROR(VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.8578409152719733},{"$f":"IF(ISERROR(VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30051321333661},{"$f":"IF(ISERROR(VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.315082833229126},{"$f":"IF(ISERROR(VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B36, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D36=\"\",F36=\"\"),\"\",((D36 * 'A1.3.4'!$J$27/100) + (F36 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4624158552547533},{"$f":"IF(AND(E36=\"\",G36=\"\"),\"\",((E36 * 'A1.3.4'!$J$27/100) + (G36 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078153021757132}]
[null,2021,null,{"$f":"IF(ISERROR(VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.8085836919613767},{"$f":"IF(ISERROR(VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30054399506869},{"$f":"IF(ISERROR(VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.2803093021001919},{"$f":"IF(ISERROR(VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B37, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D37=\"\",F37=\"\"),\"\",((D37 * 'A1.3.4'!$J$27/100) + (F37 * (1 - 'A1.3.4'!$J$27/100))))","v":5.4262591350412501},{"$f":"IF(AND(E37=\"\",G37=\"\"),\"\",((E37 * 'A1.3.4'!$J$27/100) + (G37 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078155961405066}]
[null,2022,null,{"$f":"IF(ISERROR(VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.745881043845956},{"$f":"IF(ISERROR(VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30105253509339},{"$f":"IF(ISERROR(VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.2360450402549192},{"$f":"IF(ISERROR(VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B38, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D38=\"\",F38=\"\"),\"\",((D38 * 'A1.3.4'!$J$27/100) + (F38 * (1 - 'A1.3.4'!$J$27/100))))","v":5.3802340117867411},{"$f":"IF(AND(E38=\"\",G38=\"\"),\"\",((E38 * 'A1.3.4'!$J$27/100) + (G38 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078204526853877}]
[null,2023,null,{"$f":"IF(ISERROR(VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.6706892848041006},{"$f":"IF(ISERROR(VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30118736312119},{"$f":"IF(ISERROR(VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.1829630358232874},{"$f":"IF(ISERROR(VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B39, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D39=\"\",F39=\"\"),\"\",((D39 * 'A1.3.4'!$J$27/100) + (F39 * (1 - 'A1.3.4'!$J$27/100))))","v":5.3250405311613456},{"$f":"IF(AND(E39=\"\",G39=\"\"),\"\",((E39 * 'A1.3.4'!$J$27/100) + (G39 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078217402897778}]
[null,2024,null,{"$f":"IF(ISERROR(VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.5836832062753654},{"$f":"IF(ISERROR(VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30142911984404},{"$f":"IF(ISERROR(VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.1215408670824552},{"$f":"IF(ISERROR(VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B40, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D40=\"\",F40=\"\"),\"\",((D40 * 'A1.3.4'!$J$27/100) + (F40 * (1 - 'A1.3.4'!$J$27/100))))","v":5.2611751052513203},{"$f":"IF(AND(E40=\"\",G40=\"\"),\"\",((E40 * 'A1.3.4'!$J$27/100) + (G40 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078240490606074}]
[null,2025,null,{"$f":"IF(ISERROR(VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.4651298726146953},{"$f":"IF(ISERROR(VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30146948086502},{"$f":"IF(ISERROR(VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.037847107699025},{"$f":"IF(ISERROR(VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B41, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D41=\"\",F41=\"\"),\"\",((D41 * 'A1.3.4'!$J$27/100) + (F41 * (1 - 'A1.3.4'!$J$27/100))))","v":5.1741522649934648},{"$f":"IF(AND(E41=\"\",G41=\"\"),\"\",((E41 * 'A1.3.4'!$J$27/100) + (G41 * (1 - 'A1.3.4'!$J$27/100))))","v":18.07824434507377}]
[null,2026,null,{"$f":"IF(ISERROR(VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.3243010486524529},{"$f":"IF(ISERROR(VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30150689635107},{"$f":"IF(ISERROR(VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.9384277454020173},{"$f":"IF(ISERROR(VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B42, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D42=\"\",F42=\"\"),\"\",((D42 * 'A1.3.4'!$J$27/100) + (F42 * (1 - 'A1.3.4'!$J$27/100))))","v":5.0707783091677596},{"$f":"IF(AND(E42=\"\",G42=\"\"),\"\",((E42 * 'A1.3.4'!$J$27/100) + (G42 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078247918243598}]
[null,2027,null,{"$f":"IF(ISERROR(VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":6.1714649924329512},{"$f":"IF(ISERROR(VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30154548483637},{"$f":"IF(ISERROR(VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.8305317655259277},{"$f":"IF(ISERROR(VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B43, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D43=\"\",F43=\"\"),\"\",((D43 * 'A1.3.4'!$J$27/100) + (F43 * (1 - 'A1.3.4'!$J$27/100))))","v":4.9585905629189604},{"$f":"IF(AND(E43=\"\",G43=\"\"),\"\",((E43 * 'A1.3.4'!$J$27/100) + (G43 * (1 - 'A1.3.4'!$J$27/100))))","v":18.07825160343457}]
[null,2028,null,{"$f":"IF(ISERROR(VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.9537725358732789},{"$f":"IF(ISERROR(VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30159358385595},{"$f":"IF(ISERROR(VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.6768498129903175},{"$f":"IF(ISERROR(VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B44, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D44=\"\",F44=\"\"),\"\",((D44 * 'A1.3.4'!$J$27/100) + (F44 * (1 - 'A1.3.4'!$J$27/100))))","v":4.7987956228002551},{"$f":"IF(AND(E44=\"\",G44=\"\"),\"\",((E44 * 'A1.3.4'!$J$27/100) + (G44 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078256196879252}]
[null,2029,null,{"$f":"IF(ISERROR(VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.6961384009879605},{"$f":"IF(ISERROR(VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30163655744693},{"$f":"IF(ISERROR(VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.4949706375948093},{"$f":"IF(ISERROR(VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B45, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D45=\"\",F45=\"\"),\"\",((D45 * 'A1.3.4'!$J$27/100) + (F45 * (1 - 'A1.3.4'!$J$27/100))))","v":4.6096818671779589},{"$f":"IF(AND(E45=\"\",G45=\"\"),\"\",((E45 * 'A1.3.4'!$J$27/100) + (G45 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078260300846754}]
[null,2030,null,{"$f":"IF(ISERROR(VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.3472161494730219},{"$f":"IF(ISERROR(VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30167730805516},{"$f":"IF(ISERROR(VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.2486457371253801},{"$f":"IF(ISERROR(VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B46, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D46=\"\",F46=\"\"),\"\",((D46 * 'A1.3.4'!$J$27/100) + (F46 * (1 - 'A1.3.4'!$J$27/100))))","v":4.3535589446094702},{"$f":"IF(AND(E46=\"\",G46=\"\"),\"\",((E46 * 'A1.3.4'!$J$27/100) + (G46 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078264192519939}]
[null,2031,null,{"$f":"IF(ISERROR(VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":5.022532430127356},{"$f":"IF(ISERROR(VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30172623312976},{"$f":"IF(ISERROR(VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.0194322808466456},{"$f":"IF(ISERROR(VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B47, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D47=\"\",F47=\"\"),\"\",((D47 * 'A1.3.4'!$J$27/100) + (F47 * (1 - 'A1.3.4'!$J$27/100))))","v":4.1152281014021206},{"$f":"IF(AND(E47=\"\",G47=\"\"),\"\",((E47 * 'A1.3.4'!$J$27/100) + (G47 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078268864852674}]
[null,2032,null,{"$f":"IF(ISERROR(VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.7232190943089227},{"$f":"IF(ISERROR(VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30178083908243},{"$f":"IF(ISERROR(VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":3.8081293038157376},{"$f":"IF(ISERROR(VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B48, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D48=\"\",F48=\"\"),\"\",((D48 * 'A1.3.4'!$J$27/100) + (F48 * (1 - 'A1.3.4'!$J$27/100))))","v":3.8955201564889146},{"$f":"IF(AND(E48=\"\",G48=\"\"),\"\",((E48 * 'A1.3.4'!$J$27/100) + (G48 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078274079707889}]
[null,2033,null,{"$f":"IF(ISERROR(VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.4511698427255073},{"$f":"IF(ISERROR(VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30183663434627},{"$f":"IF(ISERROR(VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":3.6160736709288295},{"$f":"IF(ISERROR(VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B49, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D49=\"\",F49=\"\"),\"\",((D49 * 'A1.3.4'!$J$27/100) + (F49 * (1 - 'A1.3.4'!$J$27/100))))","v":3.6958251524507526},{"$f":"IF(AND(E49=\"\",G49=\"\"),\"\",((E49 * 'A1.3.4'!$J$27/100) + (G49 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078279408142031}]
[null,2034,null,{"$f":"IF(ISERROR(VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":4.2040416073569968},{"$f":"IF(ISERROR(VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30188968140078},{"$f":"IF(ISERROR(VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":3.4416112610416318},{"$f":"IF(ISERROR(VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B50, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":0},{"$f":"IF(AND(D50=\"\",F50=\"\"),\"\",((D50 * 'A1.3.4'!$J$27/100) + (F50 * (1 - 'A1.3.4'!$J$27/100))))","v":3.5144231738840817},{"$f":"IF(AND(E50=\"\",G50=\"\"),\"\",((E50 * 'A1.3.4'!$J$27/100) + (G50 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078284474122849}]
[null,2035,null,{"$f":"IF(ISERROR(VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":3.981564420750701},{"$f":"IF(ISERROR(VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$57,5,TRUE))","v":189.30194355553607},{"$f":"IF(ISERROR(VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.2845514969946406},{"$f":"IF(ISERROR(VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B51, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D51=\"\",F51=\"\"),\"\",((D51 * 'A1.3.4'!$J$27/100) + (F51 * (1 - 'A1.3.4'!$J$27/100))))","v":3.3511160618756866},{"$f":"IF(AND(E51=\"\",G51=\"\"),\"\",((E51 * 'A1.3.4'!$J$27/100) + (G51 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078289619089681}]
[null,2036,null,{"$f":"IF(ISERROR(VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.7837760140431458},{"$f":"IF(ISERROR(VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30198944514592},{"$f":"IF(ISERROR(VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.144920993393713},{"$f":"IF(ISERROR(VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B52, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D52=\"\",F52=\"\"),\"\",((D52 * 'A1.3.4'!$J$27/100) + (F52 * (1 - 'A1.3.4'!$J$27/100))))","v":3.2059314926574025},{"$f":"IF(AND(E52=\"\",G52=\"\"),\"\",((E52 * 'A1.3.4'!$J$27/100) + (G52 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078294001536275}]
[null,2037,null,{"$f":"IF(ISERROR(VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.6041927960373266},{"$f":"IF(ISERROR(VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30203086000159},{"$f":"IF(ISERROR(VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.0181426057721814},{"$f":"IF(ISERROR(VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B53, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D53=\"\",F53=\"\"),\"\",((D53 * 'A1.3.4'!$J$27/100) + (F53 * (1 - 'A1.3.4'!$J$27/100))))","v":3.0741102565629812},{"$f":"IF(AND(E53=\"\",G53=\"\"),\"\",((E53 * 'A1.3.4'!$J$27/100) + (G53 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078297956644928}]
[null,2038,null,{"$f":"IF(ISERROR(VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.4442671786184684},{"$f":"IF(ISERROR(VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30206629659364},{"$f":"IF(ISERROR(VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.9052416744366596},{"$f":"IF(ISERROR(VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B54, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D54=\"\",F54=\"\"),\"\",((D54 * 'A1.3.4'!$J$27/100) + (F54 * (1 - 'A1.3.4'!$J$27/100))))","v":2.9567184791310384},{"$f":"IF(AND(E54=\"\",G54=\"\"),\"\",((E54 * 'A1.3.4'!$J$27/100) + (G54 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078301340830862}]
[null,2039,null,{"$f":"IF(ISERROR(VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.3005623622964286},{"$f":"IF(ISERROR(VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30209489309158},{"$f":"IF(ISERROR(VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.8037919557421009},{"$f":"IF(ISERROR(VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B55, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D55=\"\",F55=\"\"),\"\",((D55 * 'A1.3.4'!$J$27/100) + (F55 * (1 - 'A1.3.4'!$J$27/100))))","v":2.8512334088788318},{"$f":"IF(AND(E55=\"\",G55=\"\"),\"\",((E55 * 'A1.3.4'!$J$27/100) + (G55 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078304071789464}]
[null,2040,null,{"$f":"IF(ISERROR(VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.1705407049583645},{"$f":"IF(ISERROR(VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30212667938014},{"$f":"IF(ISERROR(VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.7120020020549092},{"$f":"IF(ISERROR(VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B56, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D56=\"\",F56=\"\"),\"\",((D56 * 'A1.3.4'!$J$27/100) + (F56 * (1 - 'A1.3.4'!$J$27/100))))","v":2.7557923367812851},{"$f":"IF(AND(E56=\"\",G56=\"\"),\"\",((E56 * 'A1.3.4'!$J$27/100) + (G56 * (1 - 'A1.3.4'!$J$27/100))))","v":18.0783071073723}]
[null,2041,null,{"$f":"IF(ISERROR(VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":3.057054004254729},{"$f":"IF(ISERROR(VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30214572164238},{"$f":"IF(ISERROR(VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.6318850273421632},{"$f":"IF(ISERROR(VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B57, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D57=\"\",F57=\"\"),\"\",((D57 * 'A1.3.4'!$J$27/100) + (F57 * (1 - 'A1.3.4'!$J$27/100))))","v":2.6724885613435059},{"$f":"IF(AND(E57=\"\",G57=\"\"),\"\",((E57 * 'A1.3.4'!$J$27/100) + (G57 * (1 - 'A1.3.4'!$J$27/100))))","v":18.07830892590372}]
[null,{"$f":"B57+1","v":2042},null,{"$f":"IF(ISERROR(VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.9584891339435178},{"$f":"IF(ISERROR(VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30215856639529},{"$f":"IF(ISERROR(VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.5623022460792582},{"$f":"IF(ISERROR(VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B58, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D58=\"\",F58=\"\"),\"\",((D58 * 'A1.3.4'!$J$27/100) + (F58 * (1 - 'A1.3.4'!$J$27/100))))","v":2.600137997617618},{"$f":"IF(AND(E58=\"\",G58=\"\"),\"\",((E58 * 'A1.3.4'!$J$27/100) + (G58 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078310152574499}]
[null,{"$f":"B58+1","v":2043},null,{"$f":"IF(ISERROR(VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.8743516292156173},{"$f":"IF(ISERROR(VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30216686456004},{"$f":"IF(ISERROR(VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.5029045902338782},{"$f":"IF(ISERROR(VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B59, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D59=\"\",F59=\"\"),\"\",((D59 * 'A1.3.4'!$J$27/100) + (F59 * (1 - 'A1.3.4'!$J$27/100))))","v":2.5383776922144459},{"$f":"IF(AND(E59=\"\",G59=\"\"),\"\",((E59 * 'A1.3.4'!$J$27/100) + (G59 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078310945047217}]
[null,{"$f":"B59+1","v":2044},null,{"$f":"IF(ISERROR(VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.8037970546021409},{"$f":"IF(ISERROR(VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30217540980621},{"$f":"IF(ISERROR(VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.453095934502143},{"$f":"IF(ISERROR(VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B60, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D60=\"\",F60=\"\"),\"\",((D60 * 'A1.3.4'!$J$27/100) + (F60 * (1 - 'A1.3.4'!$J$27/100))))","v":2.4865878062696769},{"$f":"IF(AND(E60=\"\",G60=\"\"),\"\",((E60 * 'A1.3.4'!$J$27/100) + (G60 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078311761116151}]
[null,{"$f":"B60+1","v":2045},null,{"$f":"IF(ISERROR(VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.7473175920778541},{"$f":"IF(ISERROR(VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30217924619313},{"$f":"IF(ISERROR(VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.4132237270568053},{"$f":"IF(ISERROR(VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B61, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D61=\"\",F61=\"\"),\"\",((D61 * 'A1.3.4'!$J$27/100) + (F61 * (1 - 'A1.3.4'!$J$27/100))))","v":2.4451296099989932},{"$f":"IF(AND(E61=\"\",G61=\"\"),\"\",((E61 * 'A1.3.4'!$J$27/100) + (G61 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078312127490172}]
[null,{"$f":"B61+1","v":2046},null,{"$f":"IF(ISERROR(VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.7028493431200253},{"$f":"IF(ISERROR(VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30218250609269},{"$f":"IF(ISERROR(VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.381830949326647},{"$f":"IF(ISERROR(VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B62, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D62=\"\",F62=\"\"),\"\",((D62 * 'A1.3.4'!$J$27/100) + (F62 * (1 - 'A1.3.4'!$J$27/100))))","v":2.4124881279432477},{"$f":"IF(AND(E62=\"\",G62=\"\"),\"\",((E62 * 'A1.3.4'!$J$27/100) + (G62 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078312438809785}]
[null,2047,null,{"$f":"IF(ISERROR(VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.6674022670000692},{"$f":"IF(ISERROR(VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30218527677877},{"$f":"IF(ISERROR(VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.3568067536647082},{"$f":"IF(ISERROR(VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B63, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D63=\"\",F63=\"\"),\"\",((D63 * 'A1.3.4'!$J$27/100) + (F63 * (1 - 'A1.3.4'!$J$27/100))))","v":2.3864685497297824},{"$f":"IF(AND(E63=\"\",G63=\"\"),\"\",((E63 * 'A1.3.4'!$J$27/100) + (G63 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078312703409633}]
[null,2048,null,{"$f":"IF(ISERROR(VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.6392303824568089},{"$f":"IF(ISERROR(VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30218763146991},{"$f":"IF(ISERROR(VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.3369185480748249},{"$f":"IF(ISERROR(VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B64, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D64=\"\",F64=\"\"),\"\",((D64 * 'A1.3.4'!$J$27/100) + (F64 * (1 - 'A1.3.4'!$J$27/100))))","v":2.365789254812352},{"$f":"IF(AND(E64=\"\",G64=\"\"),\"\",((E64 * 'A1.3.4'!$J$27/100) + (G64 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078312928282063}]
[null,2049,null,{"$f":"IF(ISERROR(VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.6185149260404579},{"$f":"IF(ISERROR(VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30218963279992},{"$f":"IF(ISERROR(VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.3222942783906957},{"$f":"IF(ISERROR(VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B65, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D65=\"\",F65=\"\"),\"\",((D65 * 'A1.3.4'!$J$27/100) + (F65 * (1 - 'A1.3.4'!$J$27/100))))","v":2.3505832782751348},{"$f":"IF(AND(E65=\"\",G65=\"\"),\"\",((E65 * 'A1.3.4'!$J$27/100) + (G65 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078313119408595}]
[null,2050,null,{"$f":"IF(ISERROR(VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$27 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$28 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$29 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.6031902455170561},{"$f":"IF(ISERROR(VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$27 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$28 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$29 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":189.30219133455392},{"$f":"IF(ISERROR(VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$D$30 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$D$31 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$D$32 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":2.3114756777852152},{"$f":"IF(ISERROR(VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,)),\"\",'A1.3.14'!$E$30 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,3,TRUE) + 'A1.3.14'!$E$31 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,4,TRUE) + 'A1.3.14'!$E$32 * VLOOKUP($B66, 'A1.3.9'!$B$26:$O$72,5,TRUE))","v":0},{"$f":"IF(AND(D66=\"\",F66=\"\"),\"\",((D66 * 'A1.3.4'!$J$27/100) + (F66 * (1 - 'A1.3.4'!$J$27/100))))","v":2.3393343481322351},{"$f":"IF(AND(E66=\"\",G66=\"\"),\"\",((E66 * 'A1.3.4'!$J$27/100) + (G66 * (1 - 'A1.3.4'!$J$27/100))))","v":18.078313281925688}]
[]
[null,null,null,"Top"]

{"sheet":"A1.3.16","index":45,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.16"]
["Proportion of bus trips by car ownership, trip purpose and concessionary travel pass status."]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Monetising the Social Impacts of Bus Travel (Mott MacDonald, 2013), Table 2.1"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"This table provides the proportion of bus trips made by car ownership, purpose and concessionary pass holding, for different area types, for use in estimating the social impact of bus projects described in TAG Unit A1.3 Appendix B."]
["Contents"]
[]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"Data Book source worksheet: Bus Social Impacts"]
[]
[]
["Table A 1.3.16: Proportion of bus trips by car ownership, trip purpose and concessionary travel pass status."]
[]
["HH car ","Trip","Concession-","London","Metropolitan","Large and ","Small urban","All areas","All areas"]
["ownership","purpose","ary pass","Boroughs","built-up","medium","and rural","(exc London)","(inc London)"]
[null,null,"status",null,"areas","urban areas","(<10k popn)"]
[0,"Shopping","Holder",{"$f":"'Bus Social Impacts'!D28","v":4.3999999999999997E-2},{"$f":"'Bus Social Impacts'!E28","v":0.1144},{"$f":"'Bus Social Impacts'!F28","v":0.1168},{"$f":"'Bus Social Impacts'!G28","v":0.1031},{"$f":"'Bus Social Impacts'!H28","v":0.1145},{"$f":"'Bus Social Impacts'!I28","v":8.7400000000000005E-2}]
[0,"Commuting","Holder",{"$f":"'Bus Social Impacts'!D29","v":5.4999999999999997E-3},{"$f":"'Bus Social Impacts'!E29","v":5.5999999999999999E-3},{"$f":"'Bus Social Impacts'!F29","v":7.1000000000000004E-3},{"$f":"'Bus Social Impacts'!G29","v":4.3E-3},{"$f":"'Bus Social Impacts'!H29","v":6.3E-3},{"$f":"'Bus Social Impacts'!I29","v":6.0000000000000001E-3}]
[0,"EB","Holder",{"$f":"'Bus Social Impacts'!D30","v":1.1000000000000001E-3},{"$f":"'Bus Social Impacts'!E30","v":0},{"$f":"'Bus Social Impacts'!F30","v":1.1000000000000001E-3},{"$f":"'Bus Social Impacts'!G30","v":0},{"$f":"'Bus Social Impacts'!H30","v":5.9999999999999995E-4},{"$f":"'Bus Social Impacts'!I30","v":8.0000000000000004E-4}]
[0,"Education","Holder",{"$f":"'Bus Social Impacts'!D31","v":5.9999999999999995E-4},{"$f":"'Bus Social Impacts'!E31","v":1E-4},{"$f":"'Bus Social Impacts'!F31","v":2.0000000000000001E-4},{"$f":"'Bus Social Impacts'!G31","v":2.9999999999999997E-4},{"$f":"'Bus Social Impacts'!H31","v":2.0000000000000001E-4},{"$f":"'Bus Social Impacts'!I31","v":2.9999999999999997E-4}]
[0,"Health","Holder",{"$f":"'Bus Social Impacts'!D32","v":5.1000000000000004E-3},{"$f":"'Bus Social Impacts'!E32","v":1.0800000000000001E-2},{"$f":"'Bus Social Impacts'!F32","v":1.0800000000000001E-2},{"$f":"'Bus Social Impacts'!G32","v":9.1999999999999998E-3},{"$f":"'Bus Social Impacts'!H32","v":1.06E-2},{"$f":"'Bus Social Impacts'!I32","v":8.5000000000000006E-3}]
[0,"PB","Holder",{"$f":"'Bus Social Impacts'!D33","v":1.2699999999999999E-2},{"$f":"'Bus Social Impacts'!E33","v":2.3599999999999999E-2},{"$f":"'Bus Social Impacts'!F33","v":2.06E-2},{"$f":"'Bus Social Impacts'!G33","v":1.15E-2},{"$f":"'Bus Social Impacts'!H33","v":2.0500000000000001E-2},{"$f":"'Bus Social Impacts'!I33","v":1.7500000000000002E-2}]
[0,"VFR","Holder",{"$f":"'Bus Social Impacts'!D34","v":1.66E-2},{"$f":"'Bus Social Impacts'!E34","v":2.86E-2},{"$f":"'Bus Social Impacts'!F34","v":2.86E-2},{"$f":"'Bus Social Impacts'!G34","v":2.01E-2},{"$f":"'Bus Social Impacts'!H34","v":2.7699999999999999E-2},{"$f":"'Bus Social Impacts'!I34","v":2.3400000000000001E-2}]
[1,"Shopping","Holder",{"$f":"'Bus Social Impacts'!D35","v":2.6599999999999999E-2},{"$f":"'Bus Social Impacts'!E35","v":3.8699999999999998E-2},{"$f":"'Bus Social Impacts'!F35","v":6.4699999999999994E-2},{"$f":"'Bus Social Impacts'!G35","v":6.9400000000000003E-2},{"$f":"'Bus Social Impacts'!H35","v":5.6899999999999999E-2},{"$f":"'Bus Social Impacts'!I35","v":4.53E-2}]
[1,"Commuting","Holder",{"$f":"'Bus Social Impacts'!D36","v":6.4999999999999997E-3},{"$f":"'Bus Social Impacts'!E36","v":4.8999999999999998E-3},{"$f":"'Bus Social Impacts'!F36","v":0.01},{"$f":"'Bus Social Impacts'!G36","v":3.0999999999999999E-3},{"$f":"'Bus Social Impacts'!H36","v":7.6E-3},{"$f":"'Bus Social Impacts'!I36","v":7.1999999999999998E-3}]
[1,"EB","Holder",{"$f":"'Bus Social Impacts'!D37","v":4.0000000000000002E-4},{"$f":"'Bus Social Impacts'!E37","v":1.8E-3},{"$f":"'Bus Social Impacts'!F37","v":2.0000000000000001E-4},{"$f":"'Bus Social Impacts'!G37","v":1.5E-3},{"$f":"'Bus Social Impacts'!H37","v":8.0000000000000004E-4},{"$f":"'Bus Social Impacts'!I37","v":5.9999999999999995E-4}]
[1,"Education","Holder",{"$f":"'Bus Social Impacts'!D38","v":4.0000000000000002E-4},{"$f":"'Bus Social Impacts'!E38","v":2.9999999999999997E-4},{"$f":"'Bus Social Impacts'!F38","v":0},{"$f":"'Bus Social Impacts'!G38","v":4.0000000000000002E-4},{"$f":"'Bus Social Impacts'!H38","v":2.0000000000000001E-4},{"$f":"'Bus Social Impacts'!I38","v":2.9999999999999997E-4}]
[1,"Health","Holder",{"$f":"'Bus Social Impacts'!D39","v":2.5999999999999999E-3},{"$f":"'Bus Social Impacts'!E39","v":3.3999999999999998E-3},{"$f":"'Bus Social Impacts'!F39","v":6.3E-3},{"$f":"'Bus Social Impacts'!G39","v":8.6E-3},{"$f":"'Bus Social Impacts'!H39","v":5.5999999999999999E-3},{"$f":"'Bus Social Impacts'!I39","v":4.4999999999999997E-3}]
[1,"PB","Holder",{"$f":"'Bus Social Impacts'!D40","v":7.7999999999999996E-3},{"$f":"'Bus Social Impacts'!E40","v":6.1999999999999998E-3},{"$f":"'Bus Social Impacts'!F40","v":7.6E-3},{"$f":"'Bus Social Impacts'!G40","v":1.03E-2},{"$f":"'Bus Social Impacts'!H40","v":7.4000000000000003E-3},{"$f":"'Bus Social Impacts'!I40","v":7.6E-3}]
[1,"VFR","Holder",{"$f":"'Bus Social Impacts'!D41","v":7.3000000000000001E-3},{"$f":"'Bus Social Impacts'!E41","v":9.2999999999999992E-3},{"$f":"'Bus Social Impacts'!F41","v":1.52E-2},{"$f":"'Bus Social Impacts'!G41","v":7.4000000000000003E-3},{"$f":"'Bus Social Impacts'!H41","v":1.24E-2},{"$f":"'Bus Social Impacts'!I41","v":1.04E-2}]
["2+","Shopping","Holder",{"$f":"'Bus Social Impacts'!D42","v":6.3E-3},{"$f":"'Bus Social Impacts'!E42","v":3.5000000000000001E-3},{"$f":"'Bus Social Impacts'!F42","v":1.21E-2},{"$f":"'Bus Social Impacts'!G42","v":2.5399999999999999E-2},{"$f":"'Bus Social Impacts'!H42","v":1.09E-2},{"$f":"'Bus Social Impacts'!I42","v":9.1000000000000004E-3}]
["2+","Commuting","Holder",{"$f":"'Bus Social Impacts'!D43","v":6.9999999999999999E-4},{"$f":"'Bus Social Impacts'!E43","v":1E-3},{"$f":"'Bus Social Impacts'!F43","v":1.9E-3},{"$f":"'Bus Social Impacts'!G43","v":1.1000000000000001E-3},{"$f":"'Bus Social Impacts'!H43","v":1.5E-3},{"$f":"'Bus Social Impacts'!I43","v":1.1999999999999999E-3}]
["2+","EB","Holder",{"$f":"'Bus Social Impacts'!D44","v":0},{"$f":"'Bus Social Impacts'!E44","v":0},{"$f":"'Bus Social Impacts'!F44","v":0},{"$f":"'Bus Social Impacts'!G44","v":4.0000000000000001E-3},{"$f":"'Bus Social Impacts'!H44","v":5.0000000000000001E-4},{"$f":"'Bus Social Impacts'!I44","v":2.9999999999999997E-4}]
["2+","Education","Holder",{"$f":"'Bus Social Impacts'!D45","v":0},{"$f":"'Bus Social Impacts'!E45","v":0},{"$f":"'Bus Social Impacts'!F45","v":0},{"$f":"'Bus Social Impacts'!G45","v":0},{"$f":"'Bus Social Impacts'!H45","v":0},{"$f":"'Bus Social Impacts'!I45","v":0}]
["2+","Health","Holder",{"$f":"'Bus Social Impacts'!D46","v":8.0000000000000004E-4},{"$f":"'Bus Social Impacts'!E46","v":0},{"$f":"'Bus Social Impacts'!F46","v":1.1999999999999999E-3},{"$f":"'Bus Social Impacts'!G46","v":2.8E-3},{"$f":"'Bus Social Impacts'!H46","v":1E-3},{"$f":"'Bus Social Impacts'!I46","v":8.9999999999999998E-4}]
["2+","PB","Holder",{"$f":"'Bus Social Impacts'!D47","v":1.6000000000000001E-3},{"$f":"'Bus Social Impacts'!E47","v":4.0000000000000002E-4},{"$f":"'Bus Social Impacts'!F47","v":1.1999999999999999E-3},{"$f":"'Bus Social Impacts'!G47","v":3.8999999999999998E-3},{"$f":"'Bus Social Impacts'!H47","v":1.2999999999999999E-3},{"$f":"'Bus Social Impacts'!I47","v":1.4E-3}]
["2+","VFR","Holder",{"$f":"'Bus Social Impacts'!D48","v":1.5E-3},{"$f":"'Bus Social Impacts'!E48","v":2.9999999999999997E-4},{"$f":"'Bus Social Impacts'!F48","v":1.4E-3},{"$f":"'Bus Social Impacts'!G48","v":6.3E-3},{"$f":"'Bus Social Impacts'!H48","v":1.6000000000000001E-3},{"$f":"'Bus Social Impacts'!I48","v":1.6000000000000001E-3}]
[0,"Shopping","Non holder",{"$f":"'Bus Social Impacts'!D49","v":0.1303},{"$f":"'Bus Social Impacts'!E49","v":0.14249999999999999},{"$f":"'Bus Social Impacts'!F49","v":0.12130000000000001},{"$f":"'Bus Social Impacts'!G49","v":5.9799999999999999E-2},{"$f":"'Bus Social Impacts'!H49","v":0.121},{"$f":"'Bus Social Impacts'!I49","v":0.1246}]
[0,"Commuting","Non holder",{"$f":"'Bus Social Impacts'!D50","v":0.1678},{"$f":"'Bus Social Impacts'!E50","v":9.3700000000000006E-2},{"$f":"'Bus Social Impacts'!F50","v":5.8700000000000002E-2},{"$f":"'Bus Social Impacts'!G50","v":1.9800000000000002E-2},{"$f":"'Bus Social Impacts'!H50","v":6.54E-2},{"$f":"'Bus Social Impacts'!I50","v":0.1048}]
[0,"EB","Non holder",{"$f":"'Bus Social Impacts'!D51","v":2.29E-2},{"$f":"'Bus Social Impacts'!E51","v":8.3000000000000001E-3},{"$f":"'Bus Social Impacts'!F51","v":5.7000000000000002E-3},{"$f":"'Bus Social Impacts'!G51","v":1.1000000000000001E-3},{"$f":"'Bus Social Impacts'!H51","v":6.0000000000000001E-3},{"$f":"'Bus Social Impacts'!I51","v":1.2500000000000001E-2}]
[0,"Education","Non holder",{"$f":"'Bus Social Impacts'!D52","v":8.1199999999999994E-2},{"$f":"'Bus Social Impacts'!E52","v":5.3600000000000002E-2},{"$f":"'Bus Social Impacts'!F52","v":3.7199999999999997E-2},{"$f":"'Bus Social Impacts'!G52","v":1.3100000000000001E-2},{"$f":"'Bus Social Impacts'!H52","v":3.9699999999999999E-2},{"$f":"'Bus Social Impacts'!I52","v":5.57E-2}]
[0,"Health","Non holder",{"$f":"'Bus Social Impacts'!D53","v":8.0999999999999996E-3},{"$f":"'Bus Social Impacts'!E53","v":6.3E-3},{"$f":"'Bus Social Impacts'!F53","v":9.9000000000000008E-3},{"$f":"'Bus Social Impacts'!G53","v":2.2000000000000001E-3},{"$f":"'Bus Social Impacts'!H53","v":7.9000000000000008E-3},{"$f":"'Bus Social Impacts'!I53","v":8.0000000000000002E-3}]
[0,"PB","Non holder",{"$f":"'Bus Social Impacts'!D54","v":5.4399999999999997E-2},{"$f":"'Bus Social Impacts'!E54","v":3.0599999999999999E-2},{"$f":"'Bus Social Impacts'!F54","v":2.7900000000000001E-2},{"$f":"'Bus Social Impacts'!G54","v":7.0000000000000001E-3},{"$f":"'Bus Social Impacts'!H54","v":2.64E-2},{"$f":"'Bus Social Impacts'!I54","v":3.7199999999999997E-2}]
[0,"VFR","Non holder",{"$f":"'Bus Social Impacts'!D55","v":7.5499999999999998E-2},{"$f":"'Bus Social Impacts'!E55","v":6.3200000000000006E-2},{"$f":"'Bus Social Impacts'!F55","v":5.6599999999999998E-2},{"$f":"'Bus Social Impacts'!G55","v":2.7E-2},{"$f":"'Bus Social Impacts'!H55","v":5.5300000000000002E-2},{"$f":"'Bus Social Impacts'!I55","v":6.3100000000000003E-2}]
[1,"Shopping","Non holder",{"$f":"'Bus Social Impacts'!D56","v":4.9099999999999998E-2},{"$f":"'Bus Social Impacts'!E56","v":5.6800000000000003E-2},{"$f":"'Bus Social Impacts'!F56","v":6.3E-2},{"$f":"'Bus Social Impacts'!G56","v":4.1700000000000001E-2},{"$f":"'Bus Social Impacts'!H56","v":5.8599999999999999E-2},{"$f":"'Bus Social Impacts'!I56","v":5.4899999999999997E-2}]
[1,"Commuting","Non holder",{"$f":"'Bus Social Impacts'!D57","v":8.09E-2},{"$f":"'Bus Social Impacts'!E57","v":6.4500000000000002E-2},{"$f":"'Bus Social Impacts'!F57","v":6.4199999999999993E-2},{"$f":"'Bus Social Impacts'!G57","v":6.8599999999999994E-2},{"$f":"'Bus Social Impacts'!H57","v":6.4799999999999996E-2},{"$f":"'Bus Social Impacts'!I57","v":7.0999999999999994E-2}]
[1,"EB","Non holder",{"$f":"'Bus Social Impacts'!D58","v":1.2699999999999999E-2},{"$f":"'Bus Social Impacts'!E58","v":2.5999999999999999E-3},{"$f":"'Bus Social Impacts'!F58","v":5.8999999999999999E-3},{"$f":"'Bus Social Impacts'!G58","v":1.5E-3},{"$f":"'Bus Social Impacts'!H58","v":4.4000000000000003E-3},{"$f":"'Bus Social Impacts'!I58","v":7.6E-3}]
[1,"Education","Non holder",{"$f":"'Bus Social Impacts'!D59","v":5.3699999999999998E-2},{"$f":"'Bus Social Impacts'!E59","v":6.2899999999999998E-2},{"$f":"'Bus Social Impacts'!F59","v":4.3099999999999999E-2},{"$f":"'Bus Social Impacts'!G59","v":8.5300000000000001E-2},{"$f":"'Bus Social Impacts'!H59","v":5.4300000000000001E-2},{"$f":"'Bus Social Impacts'!I59","v":5.4100000000000002E-2}]
[1,"Health","Non holder",{"$f":"'Bus Social Impacts'!D60","v":3.0000000000000001E-3},{"$f":"'Bus Social Impacts'!E60","v":3.2000000000000002E-3},{"$f":"'Bus Social Impacts'!F60","v":3.8999999999999998E-3},{"$f":"'Bus Social Impacts'!G60","v":6.3E-3},{"$f":"'Bus Social Impacts'!H60","v":3.8999999999999998E-3},{"$f":"'Bus Social Impacts'!I60","v":3.5999999999999999E-3}]
[1,"PB","Non holder",{"$f":"'Bus Social Impacts'!D61","v":1.49E-2},{"$f":"'Bus Social Impacts'!E61","v":1.2500000000000001E-2},{"$f":"'Bus Social Impacts'!F61","v":1.0999999999999999E-2},{"$f":"'Bus Social Impacts'!G61","v":8.5000000000000006E-3},{"$f":"'Bus Social Impacts'!H61","v":1.12E-2},{"$f":"'Bus Social Impacts'!I61","v":1.26E-2}]
[1,"VFR","Non holder",{"$f":"'Bus Social Impacts'!D62","v":2.5499999999999998E-2},{"$f":"'Bus Social Impacts'!E62","v":2.3800000000000002E-2},{"$f":"'Bus Social Impacts'!F62","v":2.6800000000000001E-2},{"$f":"'Bus Social Impacts'!G62","v":2.4E-2},{"$f":"'Bus Social Impacts'!H62","v":2.5600000000000001E-2},{"$f":"'Bus Social Impacts'!I62","v":2.5499999999999998E-2}]
["2+","Shopping","Non holder",{"$f":"'Bus Social Impacts'!D63","v":1.2699999999999999E-2},{"$f":"'Bus Social Impacts'!E63","v":2.6599999999999999E-2},{"$f":"'Bus Social Impacts'!F63","v":3.4599999999999999E-2},{"$f":"'Bus Social Impacts'!G63","v":6.5699999999999995E-2},{"$f":"'Bus Social Impacts'!H63","v":3.56E-2},{"$f":"'Bus Social Impacts'!I63","v":2.6800000000000001E-2}]
["2+","Commuting","Non holder",{"$f":"'Bus Social Impacts'!D64","v":2.4E-2},{"$f":"'Bus Social Impacts'!E64","v":2.9000000000000001E-2},{"$f":"'Bus Social Impacts'!F64","v":4.3700000000000003E-2},{"$f":"'Bus Social Impacts'!G64","v":3.9800000000000002E-2},{"$f":"'Bus Social Impacts'!H64","v":3.85E-2},{"$f":"'Bus Social Impacts'!I64","v":3.3000000000000002E-2}]
["2+","EB","Non holder",{"$f":"'Bus Social Impacts'!D65","v":1.5E-3},{"$f":"'Bus Social Impacts'!E65","v":1.9E-3},{"$f":"'Bus Social Impacts'!F65","v":2E-3},{"$f":"'Bus Social Impacts'!G65","v":7.1000000000000004E-3},{"$f":"'Bus Social Impacts'!H65","v":2.5000000000000001E-3},{"$f":"'Bus Social Impacts'!I65","v":2.0999999999999999E-3}]
["2+","Education","Non holder",{"$f":"'Bus Social Impacts'!D66","v":1.83E-2},{"$f":"'Bus Social Impacts'!E66","v":4.3299999999999998E-2},{"$f":"'Bus Social Impacts'!F66","v":5.0999999999999997E-2},{"$f":"'Bus Social Impacts'!G66","v":0.17979999999999999},{"$f":"'Bus Social Impacts'!H66","v":6.3299999999999995E-2},{"$f":"'Bus Social Impacts'!I66","v":4.5999999999999999E-2}]
["2+","Health","Non holder",{"$f":"'Bus Social Impacts'!D67","v":5.0000000000000001E-4},{"$f":"'Bus Social Impacts'!E67","v":1E-3},{"$f":"'Bus Social Impacts'!F67","v":1.1999999999999999E-3},{"$f":"'Bus Social Impacts'!G67","v":3.3E-3},{"$f":"'Bus Social Impacts'!H67","v":1.4E-3},{"$f":"'Bus Social Impacts'!I67","v":1E-3}]
["2+","PB","Non holder",{"$f":"'Bus Social Impacts'!D68","v":4.7000000000000002E-3},{"$f":"'Bus Social Impacts'!E68","v":4.4000000000000003E-3},{"$f":"'Bus Social Impacts'!F68","v":6.4000000000000003E-3},{"$f":"'Bus Social Impacts'!G68","v":1.0999999999999999E-2},{"$f":"'Bus Social Impacts'!H68","v":6.3E-3},{"$f":"'Bus Social Impacts'!I68","v":5.7000000000000002E-3}]
["2+","VFR","Non holder",{"$f":"'Bus Social Impacts'!D69","v":0.01},{"$f":"'Bus Social Impacts'!E69","v":1.6299999999999999E-2},{"$f":"'Bus Social Impacts'!F69","v":1.8700000000000001E-2},{"$f":"'Bus Social Impacts'!G69","v":3.49E-2},{"$f":"'Bus Social Impacts'!H69","v":1.9800000000000002E-2},{"$f":"'Bus Social Impacts'!I69","v":1.6E-2}]

{"sheet":"Bus Social Impacts","index":46,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":true,"merged":[[0,0,0,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.16-18"]
["Social Impacts of buses"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Proportion of bus trips by car ownership",null,null,"Monetising the Social Impacts of Bus Travel (Mott MacDonald, 2013), Table 2.1"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Proportion \"not go\" and value of return trip",null,null,"Valuing the Social Impacts of Public Transport (Mott MacDonald, 2013)"]
["Links:"]
["Contents"]
[]
["TAG Unit A 1.3"]
["Parameters:"]
["Price year:",2010]
["Value year:",2010]
[]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
[null,null,null,"Proportion of bus trips by car ownership, trip purpose and ",null,null,null,null,null,"Proportion","Value"]
[null,null,null,"concessionary travel pass status.",null,null,null,null,null,"\"not go\""]
["HH car ","Trip","Concession-","London","Metropolitan","Large and ","Small urban","All areas","All areas",null,"£ per return"]
["ownership","purpose","ary pass","Boroughs","built-up","medium","and rural","(exc London)","(inc London)",null,"bus trip"]
[null,null,"status",null,"areas","urban areas","(<10k popn)"]
[0,"Shopping","Holder",4.3999999999999997E-2,0.1144,0.1168,0.1031,0.1145,8.7400000000000005E-2,0.37309999999999999,3.84]
[0,"Commuting","Holder",5.4999999999999997E-3,5.5999999999999999E-3,7.1000000000000004E-3,4.3E-3,6.3E-3,6.0000000000000001E-3,5.74E-2,3.84]
[0,"EB","Holder",1.1000000000000001E-3,0,1.1000000000000001E-3,0,5.9999999999999995E-4,8.0000000000000004E-4,0,3.84]
[0,"Education","Holder",5.9999999999999995E-4,1E-4,2.0000000000000001E-4,2.9999999999999997E-4,2.0000000000000001E-4,2.9999999999999997E-4,0.17519999999999999,3.84]
[0,"Health","Holder",5.1000000000000004E-3,1.0800000000000001E-2,1.0800000000000001E-2,9.1999999999999998E-3,1.06E-2,8.5000000000000006E-3,8.9599999999999999E-2,3.84]
[0,"PB","Holder",1.2699999999999999E-2,2.3599999999999999E-2,2.06E-2,1.15E-2,2.0500000000000001E-2,1.7500000000000002E-2,0.19750000000000001,3.84]
[0,"VFR","Holder",1.66E-2,2.86E-2,2.86E-2,2.01E-2,2.7699999999999999E-2,2.3400000000000001E-2,0.27950000000000003,3.84]
[1,"Shopping","Holder",2.6599999999999999E-2,3.8699999999999998E-2,6.4699999999999994E-2,6.9400000000000003E-2,5.6899999999999999E-2,4.53E-2,0.27750000000000002,3.84]
[1,"Commuting","Holder",6.4999999999999997E-3,4.8999999999999998E-3,0.01,3.0999999999999999E-3,7.6E-3,7.1999999999999998E-3,3.78E-2,3.84]
[1,"EB","Holder",4.0000000000000002E-4,1.8E-3,2.0000000000000001E-4,1.5E-3,8.0000000000000004E-4,5.9999999999999995E-4,0,3.84]
[1,"Education","Holder",4.0000000000000002E-4,2.9999999999999997E-4,0,4.0000000000000002E-4,2.0000000000000001E-4,2.9999999999999997E-4,0.1206,3.84]
[1,"Health","Holder",2.5999999999999999E-3,3.3999999999999998E-3,6.3E-3,8.6E-3,5.5999999999999999E-3,4.4999999999999997E-3,5.9700000000000003E-2,3.84]
[1,"PB","Holder",7.7999999999999996E-3,6.1999999999999998E-3,7.6E-3,1.03E-2,7.4000000000000003E-3,7.6E-3,0.1371,3.84]
[1,"VFR","Holder",7.3000000000000001E-3,9.2999999999999992E-3,1.52E-2,7.4000000000000003E-3,1.24E-2,1.04E-2,0.20019999999999999,3.84]
["2+","Shopping","Holder",6.3E-3,3.5000000000000001E-3,1.21E-2,2.5399999999999999E-2,1.09E-2,9.1000000000000004E-3,0.19370000000000001,3.84]
["2+","Commuting","Holder",6.9999999999999999E-4,1E-3,1.9E-3,1.1000000000000001E-3,1.5E-3,1.1999999999999999E-3,2.4E-2,3.84]
["2+","EB","Holder",0,0,0,4.0000000000000001E-3,5.0000000000000001E-4,2.9999999999999997E-4,0,3.84]
["2+","Education","Holder",0,0,0,0,0,0,7.9000000000000001E-2,3.84]
["2+","Health","Holder",8.0000000000000004E-4,0,1.1999999999999999E-3,2.8E-3,1E-3,8.9999999999999998E-4,3.8199999999999998E-2,3.84]
["2+","PB","Holder",1.6000000000000001E-3,4.0000000000000002E-4,1.1999999999999999E-3,3.8999999999999998E-3,1.2999999999999999E-3,1.4E-3,9.0399999999999994E-2,3.84]
["2+","VFR","Holder",1.5E-3,2.9999999999999997E-4,1.4E-3,6.3E-3,1.6000000000000001E-3,1.6000000000000001E-3,0.13539999999999999,3.84]
[0,"Shopping","Non holder",0.1303,0.14249999999999999,0.12130000000000001,5.9799999999999999E-2,0.121,0.1246,0.309,8.17]
[0,"Commuting","Non holder",0.1678,9.3700000000000006E-2,5.8700000000000002E-2,1.9800000000000002E-2,6.54E-2,0.1048,4.3700000000000003E-2,8.17]
[0,"EB","Non holder",2.29E-2,8.3000000000000001E-3,5.7000000000000002E-3,1.1000000000000001E-3,6.0000000000000001E-3,1.2500000000000001E-2,0,8.17]
[0,"Education","Non holder",8.1199999999999994E-2,5.3600000000000002E-2,3.7199999999999997E-2,1.3100000000000001E-2,3.9699999999999999E-2,5.57E-2,0.1376,8.17]
[0,"Health","Non holder",8.0999999999999996E-3,6.3E-3,9.9000000000000008E-3,2.2000000000000001E-3,7.9000000000000008E-3,8.0000000000000002E-3,6.88E-2,8.17]
[0,"PB","Non holder",5.4399999999999997E-2,3.0599999999999999E-2,2.7900000000000001E-2,7.0000000000000001E-3,2.64E-2,3.7199999999999997E-2,0.156,8.17]
[0,"VFR","Non holder",7.5499999999999998E-2,6.3200000000000006E-2,5.6599999999999998E-2,2.7E-2,5.5300000000000002E-2,6.3100000000000003E-2,0.22570000000000001,8.17]
[1,"Shopping","Non holder",4.9099999999999998E-2,5.6800000000000003E-2,6.3E-2,4.1700000000000001E-2,5.8599999999999999E-2,5.4899999999999997E-2,0.22389999999999999,8.17]
[1,"Commuting","Non holder",8.09E-2,6.4500000000000002E-2,6.4199999999999993E-2,6.8599999999999994E-2,6.4799999999999996E-2,7.0999999999999994E-2,2.87E-2,8.17]
[1,"EB","Non holder",1.2699999999999999E-2,2.5999999999999999E-3,5.8999999999999999E-3,1.5E-3,4.4000000000000003E-3,7.6E-3,0,8.17]
[1,"Education","Non holder",5.3699999999999998E-2,6.2899999999999998E-2,4.3099999999999999E-2,8.5300000000000001E-2,5.4300000000000001E-2,5.4100000000000002E-2,9.3399999999999997E-2,8.17]
[1,"Health","Non holder",3.0000000000000001E-3,3.2000000000000002E-3,3.8999999999999998E-3,6.3E-3,3.8999999999999998E-3,3.5999999999999999E-3,4.5499999999999999E-2,8.17]
[1,"PB","Non holder",1.49E-2,1.2500000000000001E-2,1.0999999999999999E-2,8.5000000000000006E-3,1.12E-2,1.26E-2,0.1066,8.17]
[1,"VFR","Non holder",2.5499999999999998E-2,2.3800000000000002E-2,2.6800000000000001E-2,2.4E-2,2.5600000000000001E-2,2.5499999999999998E-2,0.1583,8.17]
["2+","Shopping","Non holder",1.2699999999999999E-2,2.6599999999999999E-2,3.4599999999999999E-2,6.5699999999999995E-2,3.56E-2,2.6800000000000001E-2,0.15290000000000001,8.17]
["2+","Commuting","Non holder",2.4E-2,2.9000000000000001E-2,4.3700000000000003E-2,3.9800000000000002E-2,3.85E-2,3.3000000000000002E-2,1.8100000000000002E-2,8.17]
["2+","EB","Non holder",1.5E-3,1.9E-3,2E-3,7.1000000000000004E-3,2.5000000000000001E-3,2.0999999999999999E-3,0,8.17]
["2+","Education","Non holder",1.83E-2,4.3299999999999998E-2,5.0999999999999997E-2,0.17979999999999999,6.3299999999999995E-2,4.5999999999999999E-2,6.0499999999999998E-2,8.17]
["2+","Health","Non holder",5.0000000000000001E-4,1E-3,1.1999999999999999E-3,3.3E-3,1.4E-3,1E-3,2.9000000000000001E-2,8.17]
["2+","PB","Non holder",4.7000000000000002E-3,4.4000000000000003E-3,6.4000000000000003E-3,1.0999999999999999E-2,6.3E-3,5.7000000000000002E-3,6.9500000000000006E-2,8.17]
["2+","VFR","Non holder",0.01,1.6299999999999999E-2,1.8700000000000001E-2,3.49E-2,1.9800000000000002E-2,1.6E-2,0.1053,8.17]

{"sheet":"A1.3.17","index":47,"n_rows":69,"n_cols":6,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.17"]
["Proportion of bus trips by that would “not go” if bus not available."]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Valuing the Social Impacts of Public Transport (Mott MacDonald, 2013)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"This table provides the proportion of bus trips by car ownership, purpose and concessionary pass holding that would \"not go\" if bus were not available, for use in estimating the social impact of bus projects described in"]
["Contents",null,null,null,"TAG Unit A1.3 Appendix B."]
[]
["TAG Unit A 1.3"]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"Data Book source worksheet: Bus Social Impacts"]
[]
[]
["Table A 1.3.17: Proportion of bus trips by that would"]
["\"not go\" if bus not available"]
["HH car ","Trip purpose","Concession-","Proportion"]
["ownership",null,"ary pass","\"not go\""]
[null,null,"status"]
[0,"Shopping","Holder",{"$f":"'Bus Social Impacts'!J28","v":0.37309999999999999}]
[0,"Commuting","Holder",{"$f":"'Bus Social Impacts'!J29","v":5.74E-2}]
[0,"EB","Holder",{"$f":"'Bus Social Impacts'!J30","v":0}]
[0,"Education","Holder",{"$f":"'Bus Social Impacts'!J31","v":0.17519999999999999}]
[0,"Health","Holder",{"$f":"'Bus Social Impacts'!J32","v":8.9599999999999999E-2}]
[0,"PB","Holder",{"$f":"'Bus Social Impacts'!J33","v":0.19750000000000001}]
[0,"VFR","Holder",{"$f":"'Bus Social Impacts'!J34","v":0.27950000000000003}]
[1,"Shopping","Holder",{"$f":"'Bus Social Impacts'!J35","v":0.27750000000000002}]
[1,"Commuting","Holder",{"$f":"'Bus Social Impacts'!J36","v":3.78E-2}]
[1,"EB","Holder",{"$f":"'Bus Social Impacts'!J37","v":0}]
[1,"Education","Holder",{"$f":"'Bus Social Impacts'!J38","v":0.1206}]
[1,"Health","Holder",{"$f":"'Bus Social Impacts'!J39","v":5.9700000000000003E-2}]
[1,"PB","Holder",{"$f":"'Bus Social Impacts'!J40","v":0.1371}]
[1,"VFR","Holder",{"$f":"'Bus Social Impacts'!J41","v":0.20019999999999999}]
["2+","Shopping","Holder",{"$f":"'Bus Social Impacts'!J42","v":0.19370000000000001}]
["2+","Commuting","Holder",{"$f":"'Bus Social Impacts'!J43","v":2.4E-2}]
["2+","EB","Holder",{"$f":"'Bus Social Impacts'!J44","v":0}]
["2+","Education","Holder",{"$f":"'Bus Social Impacts'!J45","v":7.9000000000000001E-2}]
["2+","Health","Holder",{"$f":"'Bus Social Impacts'!J46","v":3.8199999999999998E-2}]
["2+","PB","Holder",{"$f":"'Bus Social Impacts'!J47","v":9.0399999999999994E-2}]
["2+","VFR","Holder",{"$f":"'Bus Social Impacts'!J48","v":0.13539999999999999}]
[0,"Shopping","Non holder",{"$f":"'Bus Social Impacts'!J49","v":0.309}]
[0,"Commuting","Non holder",{"$f":"'Bus Social Impacts'!J50","v":4.3700000000000003E-2}]
[0,"EB","Non holder",{"$f":"'Bus Social Impacts'!J51","v":0}]
[0,"Education","Non holder",{"$f":"'Bus Social Impacts'!J52","v":0.1376}]
[0,"Health","Non holder",{"$f":"'Bus Social Impacts'!J53","v":6.88E-2}]
[0,"PB","Non holder",{"$f":"'Bus Social Impacts'!J54","v":0.156}]
[0,"VFR","Non holder",{"$f":"'Bus Social Impacts'!J55","v":0.22570000000000001}]
[1,"Shopping","Non holder",{"$f":"'Bus Social Impacts'!J56","v":0.22389999999999999}]
[1,"Commuting","Non holder",{"$f":"'Bus Social Impacts'!J57","v":2.87E-2}]
[1,"EB","Non holder",{"$f":"'Bus Social Impacts'!J58","v":0}]
[1,"Education","Non holder",{"$f":"'Bus Social Impacts'!J59","v":9.3399999999999997E-2}]
[1,"Health","Non holder",{"$f":"'Bus Social Impacts'!J60","v":4.5499999999999999E-2}]
[1,"PB","Non holder",{"$f":"'Bus Social Impacts'!J61","v":0.1066}]
[1,"VFR","Non holder",{"$f":"'Bus Social Impacts'!J62","v":0.1583}]
["2+","Shopping","Non holder",{"$f":"'Bus Social Impacts'!J63","v":0.15290000000000001}]
["2+","Commuting","Non holder",{"$f":"'Bus Social Impacts'!J64","v":1.8100000000000002E-2}]
["2+","EB","Non holder",{"$f":"'Bus Social Impacts'!J65","v":0}]
["2+","Education","Non holder",{"$f":"'Bus Social Impacts'!J66","v":6.0499999999999998E-2}]
["2+","Health","Non holder",{"$f":"'Bus Social Impacts'!J67","v":2.9000000000000001E-2}]
["2+","PB","Non holder",{"$f":"'Bus Social Impacts'!J68","v":6.9500000000000006E-2}]
["2+","VFR","Non holder",{"$f":"'Bus Social Impacts'!J69","v":0.1053}]

{"sheet":"A1.3.18","index":48,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 1.3.18"]
["Value of the social impact per return bus trip"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Valuing the Social Impacts of Public Transport (Mott MacDonald, 2013), Table 4.15"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"This table provides the social value of bus trips (per return trip) that would \"not go\" if bus were unavailable, for use in estimating the social impact of bus projects described in TAG Unit A1.3 Appendix B."]
["Contents",null,null,null,"Benefits calculated using these values are not additional to the user benefits calculated following the standard appraisal approach, but provide additional detail on the proportion of benefits relating to trips that would otherwise not "]
[null,null,null,null,"have taken place."]
["TAG Unit A 1.3"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"Data Book source worksheet: Bus Social Impacts"]
[]
[]
["Table A 1.3.18: Value of the social impact per return bus trip"]
[{"$f":"\"(\"&B14&\" prices, \"&B15&\" values)\"","v":"(2023 prices, 2023 values)"}]
["Concessionary travel pass status",null,null,"Value of social impact"]
[null,null,null,"per return bus trip"]
[]
["Holder",null,null,{"$f":"'Bus Social Impacts'!K28*VLOOKUP(B14,'Annual Parameters'!$B$45:$D$155,3,1)/VLOOKUP('Bus Social Impacts'!B14,'Annual Parameters'!$B$45:$D$155,3,1)*VLOOKUP(B15,'Annual Parameters'!$B$45:$S$155,18,1)/VLOOKUP('Bus Social Impacts'!B15,'Annual Parameters'!$B$45:$S$155,18,1)","v":6.0521320130825194}]
["Non-holder",null,null,{"$f":"'Bus Social Impacts'!K49*VLOOKUP(B14,'Annual Parameters'!$B$45:$D$155,3,1)/VLOOKUP('Bus Social Impacts'!B14,'Annual Parameters'!$B$45:$D$155,3,1)*VLOOKUP(B15,'Annual Parameters'!$B$45:$S$155,18,1)/VLOOKUP('Bus Social Impacts'!B15,'Annual Parameters'!$B$45:$S$155,18,1)","v":12.876541288251087}]

{"sheet":"A3.1","index":49,"n_rows":67,"n_cols":21,"rows_kept":67,"cut":false,"hidden":false,"merged":[[17,0,17,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Table A 3.1"]
["Noise"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"These values are sourced from Defra research and guidance, embodied in their \"Transport Noise Modelling Tool\" spreadsheet, available here: ",null,null,null,null,null,null,null,null,"https://www.gov.uk/guidance/noise-pollution-economic-analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Values for daytime noise impacts are sourced from the \"Marginal values\" sheet, based on central QALY valuation and Disability Weight assumptions, and the highly annoyed response function."]
["Links:",null,null,null,"Values have been converted from a 2014 to 2023 price base and, for road values, converted from LA10, 18hr to LAeq, 16hr by a factor of -2dB(A). In line with Defra guidance, daytime measures for rail and aviation noise are assumed to be equivalent."]
["Contents",null,null,null,"Values for sleep disturbance are sourced from the \"Sleep disturbance summ\" sheet, and are given against the Lnight metric. "]
["TAG Unit 3.3.2",null,null,null,"For road-based sleep disturbance only, the translation between daytime and night-time noise measures is sufficiently reliable for sleep disturbance impacts to be estimated from daytime noise measures. Therefore, for road only, sleep disturbance values are also given"]
["TAG Unit A 3",null,null,null,"against the LAeq, 16hr metric, sourced from the \"Marginal values\" sheet and converted from LA10, 18hr."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"Valuation of changes in noise level is calculated by multiplying the value for the source year by the ratio of GDP deflators and the growth in GDP per capita."]
["Value year:",{"$f":"'User Parameters'!L19","v":2023},null,null,"Note that these values will be uprated using the ratio of future VoT index to the base VoT index and an elasticity with respect to income of -1.3. This formula only applies to historic uprating (i.e. between the value base year and the"]
[null,null,null,null," appraisal year.) For future appraisal years, these health based values will be held fixed and discounted at the Green Book 'health' discount rate as per A1.1.1 of the Data Book. See TAG A4.1 for more detail."]
["Sheet Navigation:"]
[null,null,""]
[null,null,"",null,"Data Book source worksheets: User Parameters, Default Parameters, Annual Parameters, Noise"]
[null,null," ",null,{"$f":"Noise!E20","v":"TAG 1: Unit 3.3.2 (Tables 1 and 2)"}]
[]
[]
["Table A 3.1: Monetary valuation of",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sleep disturbance values against Lnight"]
["changes in noise level",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"(per household, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"(per household, 2023 prices, 2023 values)"}]
[null,"LAeq, 16hr dB(A)",null,null,null,"Road",null,null,null,null,"Rail",null,null,null,"Aviation",null,"Lnight dB(A)",null,null,"Sleep disturbance"]
[null,null,null,null,null,null,null,"Sleep"]
[null,"Low","High","Amenity","Direct AMI","Stroke","Dementia","disturbance","Amenity","Direct AMI","Stroke","Dementia","Amenity","Direct AMI","Stroke","Dementia","Low","High","Road","Rail","Aviation"]
[null,null,"<45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<45"]
[null,45,46,{"$f":"Noise!K29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":15.998563833075478},{"$f":"Noise!L29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!N29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!O29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.5152097406717768},{"$f":"Noise!Q29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!S29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!T29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":22.077509005523304},{"$f":"Noise!U29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!W29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},45,46,{"$f":"Noise!Z29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":41.284277961540482},{"$f":"Noise!AA29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":19.216188269732136},{"$f":"Noise!AB29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":53.62612721914936}]
[null,46,47,{"$f":"Noise!K30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":16.29373150004534},{"$f":"Noise!L30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!N30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!O30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.5804428881422696},{"$f":"Noise!Q30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!S30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!T30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":25.060229502903237},{"$f":"Noise!U30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!W30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},46,47,{"$f":"Noise!Z30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":45.343593587218166},{"$f":"Noise!AA30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":21.289553384058056},{"$f":"Noise!AB30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":57.674516019454998}]
[null,47,48,{"$f":"Noise!K31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":16.768819333507864},{"$f":"Noise!L31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.6812433784802585},{"$f":"Noise!N31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.5791376065859062},{"$f":"Noise!O31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8151745117573954},{"$f":"Noise!Q31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!S31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!T31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":28.021410886012482},{"$f":"Noise!U31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!W31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},47,48,{"$f":"Noise!Z31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":49.402909212892922},{"$f":"Noise!AA31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":23.362918498384225},{"$f":"Noise!AB31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":61.722904819758249}]
[null,48,49,{"$f":"Noise!K32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":17.423827333463382},{"$f":"Noise!L32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.6904808806322569},{"$f":"Noise!N32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.5910398604580704},{"$f":"Noise!O32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2194046115171302},{"$f":"Noise!Q32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!S32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!T32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":30.961053154851061},{"$f":"Noise!U32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!W32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},48,49,{"$f":"Noise!Z32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":53.462224838571089},{"$f":"Noise!AA32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":25.4362836127099},{"$f":"Noise!AB32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":65.771293620062934}]
[null,49,50,{"$f":"Noise!K33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":18.258755499911608},{"$f":"Noise!L33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.6997445909779652},{"$f":"Noise!N33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.602968588576446},{"$f":"Noise!O33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.7931331874214855},{"$f":"Noise!Q33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!S33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!T33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":33.879156309418946},{"$f":"Noise!U33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!W33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},49,50,{"$f":"Noise!Z33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":57.521540464247288},{"$f":"Noise!AA33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":27.509648727036073},{"$f":"Noise!AB33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":69.819682420368594}]
[null,50,51,{"$f":"Noise!K34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":19.27360383285259},{"$f":"Noise!L34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.709034593902985},{"$f":"Noise!N34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6149238522005236},{"$f":"Noise!O34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.5363602394704712},{"$f":"Noise!Q34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0105182375022457},{"$f":"Noise!S34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.0760913390444644},{"$f":"Noise!T34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":36.775720349716174},{"$f":"Noise!U34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.1502412641094866},{"$f":"Noise!W34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.809919644135505},50,51,{"$f":"Noise!Z34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":61.580856089924005},{"$f":"Noise!AA34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":29.583013841362717},{"$f":"Noise!AB34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":73.86807122067232}]
[null,51,52,{"$f":"Noise!K35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":20.468372332286268},{"$f":"Noise!L35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7183509740970635},{"$f":"Noise!N35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6269057127364137},{"$f":"Noise!O35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!P35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.4490857676640712},{"$f":"Noise!Q35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0214617280297524},{"$f":"Noise!S35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.0901834665465131},{"$f":"Noise!T35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.650745275742736},{"$f":"Noise!U35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.1850718480293514},{"$f":"Noise!W35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.854485111729254},51,52,{"$f":"Noise!Z35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":65.640171715600715},{"$f":"Noise!AA35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":31.656378955687913},{"$f":"Noise!AB35 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":77.916460020977965}]
[null,52,53,{"$f":"Noise!K36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":21.84306099821293},{"$f":"Noise!L36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7276938165554769},{"$f":"Noise!N36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6389142317376102},{"$f":"Noise!O36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":36.352105671502308},{"$f":"Noise!P36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":9.5313097720023094},{"$f":"Noise!Q36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0324389837960286},{"$f":"Noise!S36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1043096712516638},{"$f":"Noise!T36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.504231087498603},{"$f":"Noise!U36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.2200950465193827},{"$f":"Noise!W36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.899242301472096},52,53,{"$f":"Noise!Z36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":69.699487341274988},{"$f":"Noise!AA36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":33.729744070014569},{"$f":"Noise!AB36 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.964848821281691}]
[null,53,54,{"$f":"Noise!K37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":23.397669830632292},{"$f":"Noise!L37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7370632065803537},{"$f":"Noise!N37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6509494709052897},{"$f":"Noise!O37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.640151328302281},{"$f":"Noise!P37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.78303225248516},{"$f":"Noise!Q37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0434501230363677},{"$f":"Noise!S37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1184700388842721},{"$f":"Noise!T37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":45.336177784983782},{"$f":"Noise!U37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.2553120729826466},{"$f":"Noise!W37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.944192072031996},53,54,{"$f":"Noise!Z37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":73.758802966954121},{"$f":"Noise!AA37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":35.803109184340244},{"$f":"Noise!AB37 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":86.013237621587351}]
[null,54,55,{"$f":"Noise!K38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":25.132198829544503},{"$f":"Noise!L38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7464592297816162},{"$f":"Noise!N38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6630114920886978},{"$f":"Noise!O38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.928196985097884},{"$f":"Noise!P38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":12.204253209112609},{"$f":"Noise!Q38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0544952644501517},{"$f":"Noise!S38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1326646553928867},{"$f":"Noise!T38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":48.146585368198288},{"$f":"Noise!U38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.2907241494049853},{"$f":"Noise!W38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":10.989335286065794},54,55,{"$f":"Noise!Z38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":77.818118592630341},{"$f":"Noise!AA38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":37.876474298665919},{"$f":"Noise!AB38 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":90.061626421891077}]
[null,55,56,{"$f":"Noise!K39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":27.046647994949094},{"$f":"Noise!L39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!M39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7558819720784156},{"$f":"Noise!N39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6751003572850571},{"$f":"Noise!O39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":46.216242641897374},{"$f":"Noise!P39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":13.794972641884719},{"$f":"Noise!Q39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0655745272022319},{"$f":"Noise!S39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1468936069497184},{"$f":"Noise!T39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":50.935453837142099},{"$f":"Noise!U39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.3263325064222506},{"$f":"Noise!W39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.034672810239439},55,56,{"$f":"Noise!Z39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.877434218306561},{"$f":"Noise!AA39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.949839412992574},{"$f":"Noise!AB39 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":94.110015222195756}]
[null,56,57,{"$f":"Noise!K40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":29.141017326847059},{"$f":"Noise!L40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":2.1981903608243982},{"$f":"Noise!M40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7653315197004735},{"$f":"Noise!N40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6872161286413494},{"$f":"Noise!O40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":49.50428829869491},{"$f":"Noise!P40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":15.555190550801425},{"$f":"Noise!Q40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0766880309255473},{"$f":"Noise!S40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1611569799523647},{"$f":"Noise!T40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":53.702783191815335},{"$f":"Noise!U40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.3621383833860294},{"$f":"Noise!W40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.080205515245181},56,57,{"$f":"Noise!Z40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":85.936749843983748},{"$f":"Noise!AA40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.023204527318732},{"$f":"Noise!AB40 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":98.158404022500449}]
[null,57,58,{"$f":"Noise!K41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":31.415306825237614},{"$f":"Noise!L41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.3460886222979918},{"$f":"Noise!M41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7748079591887689},{"$f":"Noise!N41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.6993588684524488},{"$f":"Noise!O41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":52.792333955492452},{"$f":"Noise!P41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":17.484906935862746},{"$f":"Noise!Q41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!R41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0878358957218639},{"$f":"Noise!S41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1754548610223781},{"$f":"Noise!T41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":56.448573432217692},{"$f":"Noise!U41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":0},{"$f":"Noise!V41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.3981430284322602},{"$f":"Noise!W41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.125934275822383},57,58,{"$f":"Noise!Z41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":89.996065469658006},{"$f":"Noise!AA41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":44.096569641644415},{"$f":"Noise!AB41 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.20679282280514}]
[null,58,59,{"$f":"Noise!K42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":33.869516490120837},{"$f":"Noise!L42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1540130636328207},{"$f":"Noise!M42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7843113773974277},{"$f":"Noise!N42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7115286391637179},{"$f":"Noise!O42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":56.080379612290479},{"$f":"Noise!P42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":19.584121797068729},{"$f":"Noise!Q42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":2.1981903608243982},{"$f":"Noise!R42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.0990182421660988},{"$f":"Noise!S42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1897873370093475},{"$f":"Noise!T42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":59.17282455834961},{"$f":"Noise!U42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":2.1981903608243982},{"$f":"Noise!V42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.4343476985490389},{"$f":"Noise!W42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.171859970776971},58,59,{"$f":"Noise!Z42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":94.055381095336173},{"$f":"Noise!AA42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":46.16993475597058},{"$f":"Noise!AB42 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":106.25518162310982}]
[null,59,60,{"$f":"Noise!K43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":36.503646321496667},{"$f":"Noise!L43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0179469111737287},{"$f":"Noise!M43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.7938418614945686},{"$f":"Noise!N43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7237255033699297},{"$f":"Noise!O43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":59.368425269088497},{"$f":"Noise!P43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":21.852835134419276},{"$f":"Noise!Q43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.3460886222979918},{"$f":"Noise!R43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1102351913056978},{"$f":"Noise!S43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2041544949876855},{"$f":"Noise!T43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":61.875536570210677},{"$f":"Noise!U43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.3460886222979918},{"$f":"Noise!V43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.4707536596454309},{"$f":"Noise!W43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.217983483000745},59,60,{"$f":"Noise!Z43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":98.11469672101336},{"$f":"Noise!AA43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":48.243299870297221},{"$f":"Noise!AB43 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":110.30357042341352}]
[null,60,61,{"$f":"Noise!K44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":39.317696319365709},{"$f":"Noise!L44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":9.937890164922031},{"$f":"Noise!M44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8033994989635644},{"$f":"Noise!N44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7359495238162133},{"$f":"Noise!O44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":62.656470925887994},{"$f":"Noise!P44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":24.291046947914452},{"$f":"Noise!Q44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1540130636328207},{"$f":"Noise!R44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1214868646647185},{"$f":"Noise!S44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2185564222600291},{"$f":"Noise!T44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":64.556709467801141},{"$f":"Noise!U44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.1540130636328207},{"$f":"Noise!V44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.507362186620135},{"$f":"Noise!W44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.26430569949},60,61,{"$f":"Noise!Z44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.17401234668958},{"$f":"Noise!AA44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":50.316664984621937},{"$f":"Noise!AB44 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":114.35195922372016}]
[null,61,62,{"$f":"Noise!K45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":42.3116664837275},{"$f":"Noise!L45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.913842824875429},{"$f":"Noise!M45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8129843776045202},{"$f":"Noise!N45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7482007633983692},{"$f":"Noise!O45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":65.944516582683605},{"$f":"Noise!P45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":26.898757237554342},{"$f":"Noise!Q45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0179469111737287},{"$f":"Noise!R45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1327733842444365},{"$f":"Noise!S45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2329932063559257},{"$f":"Noise!T45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":67.216343251120904},{"$f":"Noise!U45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0179469111737287},{"$f":"Noise!V45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.5441745634322421},{"$f":"Noise!W45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.310827511366991},61,62,{"$f":"Noise!Z45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":106.23332797236384},{"$f":"Noise!AA45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":52.390030098949069},{"$f":"Noise!AB45 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":118.40034802402292}]
[null,62,63,{"$f":"Noise!K46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":45.485556814581464},{"$f":"Noise!L46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":13.945804891036547},{"$f":"Noise!M46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.822596585535103},{"$f":"Noise!N46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7604792851630373},{"$f":"Noise!O46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":69.232562239484039},{"$f":"Noise!P46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":29.67596600333875},{"$f":"Noise!Q46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":9.937890164922031},{"$f":"Noise!R46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1440948725266802},{"$f":"Noise!S46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2474649350344063},{"$f":"Noise!T46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":69.854437920169929},{"$f":"Noise!U46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":9.937890164922031},{"$f":"Noise!V46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.5811920831707491},{"$f":"Noise!W46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.357549813898171},62,63,{"$f":"Noise!Z46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":110.29264359804299},{"$f":"Noise!AA46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.463395213274254},{"$f":"Noise!AB46 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.44873682432859}]
[null,63,64,{"$f":"Noise!K47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":48.839367311929138},{"$f":"Noise!L47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":16.033776363404733},{"$f":"Noise!M47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8322362111922765},{"$f":"Noise!N47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.772785152308364},{"$f":"Noise!O47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":72.520607896281604},{"$f":"Noise!P47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":32.622673245267833},{"$f":"Noise!Q47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.913842824875429},{"$f":"Noise!R47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1554514524746651},{"$f":"Noise!S47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2619716962824192},{"$f":"Noise!T47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":72.47099347494823},{"$f":"Noise!U47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.913842824875429},{"$f":"Noise!V47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.6184160481264245},{"$f":"Noise!W47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.404473506515547},63,64,{"$f":"Noise!Z47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":114.35195922371919},{"$f":"Noise!AA47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":56.536760327601392},{"$f":"Noise!AB47 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":126.49712562463232}]
[null,64,65,{"$f":"Noise!K48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":52.373097975769006},{"$f":"Noise!L48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":18.177757241978341},{"$f":"Noise!M48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8419033433335188},{"$f":"Noise!N48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7851184281844565},{"$f":"Noise!O48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":75.80865355308012},{"$f":"Noise!P48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":35.738878963341456},{"$f":"Noise!Q48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":13.945804891036547},{"$f":"Noise!R48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1668432475361712},{"$f":"Noise!S48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2765135783175925},{"$f":"Noise!T48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":75.066009915456263},{"$f":"Noise!U48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":13.945804891036547},{"$f":"Noise!V48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.6558477698622713},{"$f":"Noise!W48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.451599492834804},64,65,{"$f":"Noise!Z48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":118.41127484939541},{"$f":"Noise!AA48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":58.610125441927572},{"$f":"Noise!AB48 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":130.54551442493701}]
[null,65,66,{"$f":"Noise!K49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":56.086748806101738},{"$f":"Noise!L49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":20.377747526758025},{"$f":"Noise!M49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8515980710373343},{"$f":"Noise!N49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.7974791762929572},{"$f":"Noise!O49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":79.096699209875695},{"$f":"Noise!P49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.024583157559874},{"$f":"Noise!Q49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":16.033776363404733},{"$f":"Noise!R49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.178270381644773},{"$f":"Noise!S49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.2910906695870077},{"$f":"Noise!T49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":77.63948724169326},{"$f":"Noise!U49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":16.033776363404733},{"$f":"Noise!V49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.6934885692870285},{"$f":"Noise!W49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.498928680677603},65,66,{"$f":"Noise!Z49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB49 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,66,67,{"$f":"Noise!K50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":59.98031980292734},{"$f":"Noise!L50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":22.633747217745771},{"$f":"Noise!M50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8613204837058199},{"$f":"Noise!N50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8098674602886886},{"$f":"Noise!O50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":82.384744866675192},{"$f":"Noise!P50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.479785827922697},{"$f":"Noise!Q50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":18.177757241978341},{"$f":"Noise!R50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.1897329792223266},{"$f":"Noise!S50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3057030587691507},{"$f":"Noise!T50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":80.191425453659392},{"$f":"Noise!U50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":18.177757241978341},{"$f":"Noise!V50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.731339776726764},{"$f":"Noise!W50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.546461982090166},66,67,{"$f":"Noise!Z50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB50 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,67,68,{"$f":"Noise!K51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":64.053810966245834},{"$f":"Noise!L51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":24.945756314940901},{"$f":"Noise!M51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8710706710644196},{"$f":"Noise!N51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8222833439785262},{"$f":"Noise!O51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":85.672790523472727},{"$f":"Noise!P51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":46.104486974430323},{"$f":"Noise!Q51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":20.377747526758025},{"$f":"Noise!R51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2012311651809071},{"$f":"Noise!S51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3203508347732411},{"$f":"Noise!T51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":82.721824551355226},{"$f":"Noise!U51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":20.377747526758025},{"$f":"Noise!V51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.7694027319989836},{"$f":"Noise!W51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.594200313364286},67,68,{"$f":"Noise!Z51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB51 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,68,69,{"$f":"Noise!K52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":68.307222296056921},{"$f":"Noise!L52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":27.313774818340143},{"$f":"Noise!M52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.880848723164998},{"$f":"Noise!N52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8347268913235979},{"$f":"Noise!O52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":88.960836180270277},{"$f":"Noise!P52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":49.898686597082367},{"$f":"Noise!Q52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":22.633747217745771},{"$f":"Noise!R52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2127650649255903},{"$f":"Noise!S52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3350340867423016},{"$f":"Noise!T52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":85.230684534780337},{"$f":"Noise!U52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":22.633747217745771},{"$f":"Noise!V52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.8076787844860656},{"$f":"Noise!W52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.642144595057031},68,69,{"$f":"Noise!Z52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB52 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,69,70,{"$f":"Noise!K53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":72.740553792360885},{"$f":"Noise!L53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":29.737802727946779},{"$f":"Noise!M53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.8906547303854313},{"$f":"Noise!N53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8471981664381047},{"$f":"Noise!O53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":92.24888183706976},{"$f":"Noise!P53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":53.862384695879307},{"$f":"Noise!Q53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":24.945756314940901},{"$f":"Noise!R53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2243348043550988},{"$f":"Noise!S53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3497529040498888},{"$f":"Noise!T53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":87.718005403934583},{"$f":"Noise!U53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":24.945756314940901},{"$f":"Noise!V53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.8461692932108642},{"$f":"Noise!W53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.690295752012993},69,70,{"$f":"Noise!Z53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB53 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,70,71,{"$f":"Noise!K54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":77.353805455156206},{"$f":"Noise!L54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":32.217840043760816},{"$f":"Noise!M54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.900488783431721},{"$f":"Noise!N54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8596972335898876},{"$f":"Noise!O54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":95.53692749386731},{"$f":"Noise!P54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":57.995581270820729},{"$f":"Noise!Q54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":27.313774818340143},{"$f":"Noise!R54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2359405098655003},{"$f":"Noise!S54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3645073763044895},{"$f":"Noise!T54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":90.18378715881812},{"$f":"Noise!U54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":27.313774818340143},{"$f":"Noise!V54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.8848756269100599},{"$f":"Noise!W54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.738654713382166},70,71,{"$f":"Noise!Z54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB54 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,71,72,{"$f":"Noise!K55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":82.146977284447019},{"$f":"Noise!L55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":34.753886765781587},{"$f":"Noise!M55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9103509733394382},{"$f":"Noise!N55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.8722241572018774},{"$f":"Noise!O55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":98.824973150664846},{"$f":"Noise!P55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":62.298276321906826},{"$f":"Noise!Q55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":29.737802727946779},{"$f":"Noise!R55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2475823083515492},{"$f":"Noise!S55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3792975933483227},{"$f":"Noise!T55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":92.628029799431204},{"$f":"Noise!U55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":29.737802727946779},{"$f":"Noise!V55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.9237991641121575},{"$f":"Noise!W55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.787222412643374},71,72,{"$f":"Noise!Z55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB55 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,72,73,{"$f":"Noise!K56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":87.120069280229487},{"$f":"Noise!L56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":37.345942894008424},{"$f":"Noise!M56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9202413914747103},{"$f":"Noise!N56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.884779001851669},{"$f":"Noise!O56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1130188074624},{"$f":"Noise!P56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":66.770469849137328},{"$f":"Noise!Q56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":32.217840043760816},{"$f":"Noise!R56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2592603272087537},{"$f":"Noise!S56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.3941236452576762},{"$f":"Noise!T56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":95.050733325773834},{"$f":"Noise!U56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":32.217840043760816},{"$f":"Noise!V56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":7.9629412932126433},{"$f":"Noise!W56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.835999787623454},72,73,{"$f":"Noise!Z56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB56 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,73,74,{"$f":"Noise!K57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":92.273081442503965},{"$f":"Noise!L57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.994008428441347},{"$f":"Noise!M57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9301601295355177},{"$f":"Noise!N57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.897361832271641},{"$f":"Noise!O57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":105.40106446426283},{"$f":"Noise!P57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":71.412161852512554},{"$f":"Noise!Q57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":34.753886765781587},{"$f":"Noise!R57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2709746943361449},{"$f":"Noise!S57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.408985622344999},{"$f":"Noise!T57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":97.451897737845201},{"$f":"Noise!U57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":34.753886765781587},{"$f":"Noise!V57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0023034125510293},{"$f":"Noise!W57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.884987780518099},73,74,{"$f":"Noise!Z57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB57 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,74,75,{"$f":"Noise!K58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":97.606013771272728},{"$f":"Noise!L58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.698083369081026},{"$f":"Noise!M58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9401072795533088},{"$f":"Noise!N58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9099727133502471},{"$f":"Noise!O58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":76.223352332032434},{"$f":"Noise!Q58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":37.345942894008424},{"$f":"Noise!R58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2827255381375435},{"$f":"Noise!S58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4238836151576164},{"$f":"Noise!T58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":99.831523035645858},{"$f":"Noise!U58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":37.345942894008424},{"$f":"Noise!V58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0418869304896923},{"$f":"Noise!W58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.934187337914732},74,75,{"$f":"Noise!Z58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB58 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,75,76,{"$f":"Noise!K59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":45.458167715928738},{"$f":"Noise!M59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.994008428441347},{"$f":"Noise!R59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":39.994008428441347},{"$f":"Noise!V59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},75,76,{"$f":"Noise!Z59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB59 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,76,77,{"$f":"Noise!K60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":48.274261468981223},{"$f":"Noise!M60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.698083369081026},{"$f":"Noise!R60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":42.698083369081026},{"$f":"Noise!V60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},76,77,{"$f":"Noise!Z60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB60 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,77,78,{"$f":"Noise!K61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":51.146364628241102},{"$f":"Noise!M61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":45.458167715928738},{"$f":"Noise!R61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":45.458167715928738},{"$f":"Noise!V61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},77,78,{"$f":"Noise!Z61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB61 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,78,79,{"$f":"Noise!K62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!M62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":48.274261468981223},{"$f":"Noise!R62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":48.274261468981223},{"$f":"Noise!V62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},78,79,{"$f":"Noise!Z62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB62 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,79,80,{"$f":"Noise!K63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!M63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":51.146364628241102},{"$f":"Noise!R63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":51.146364628241102},{"$f":"Noise!V63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},79,80,{"$f":"Noise!Z63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB63 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,80,81,{"$f":"Noise!K64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!M64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!R64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!V64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},80,81,{"$f":"Noise!Z64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB64 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[null,">81",null,{"$f":"Noise!K65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3)","v":103.11886626653269},{"$f":"Noise!L65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!M65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":3.9500829338935461},{"$f":"Noise!N65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":5.9226117101308455},{"$f":"Noise!O65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":108.68911012105845},{"$f":"Noise!P65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":81.20404128769745},{"$f":"Noise!Q65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!R65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":4.2945129875249028},{"$f":"Noise!S65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":6.4388177144804448},{"$f":"Noise!T65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":102.1896092191766},{"$f":"Noise!U65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":54.074477193708354},{"$f":"Noise!V65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":8.0816932654905713},{"$f":"Noise!W65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":11.983599410810479},">81",null,{"$f":"Noise!Z65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":122.47059047507261},{"$f":"Noise!AA65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":60.683490556252266},{"$f":"Noise!AB65 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$D$155,3,0) / VLOOKUP(Noise!$B$14,'Annual Parameters'!$B$45:$D$155,3,0) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$P$155,15,0) / VLOOKUP(Noise!$B$15,'Annual Parameters'!$B$45:$P$155,15,0))^1.3","v":134.59390322524266}]
[]
[null,null,null,"Top"]

{"sheet":"Noise","index":50,"n_rows":68,"n_cols":28,"rows_kept":68,"cut":false,"hidden":true,"merged":[[10,0,10,1],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 3.1"]
["Noise"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"These values are based on Defra research and guidance, published here: ",null,null,null,null,"https://www.gov.uk/guidance/noise-pollution-economic-analysis"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Values are taken from the \"Transport noise modelling tool\" spreadsheet. \"Marginal values\" sheet with central QALY and DW assumptions, and high sleep disturbance and annoyance functions."]
["Links:",null,null,null,"Defra values are given in LA10, 18hr. In line with Defra guidance, for road, these have been translated to LAeq, 16hr by -2dB(A). "]
["Contents",null,null,null,"In line with Defra guidance, translations between noise metrics for Rail and Aviation are unreliable so assume equivalence between different Laeq daytime measures"]
["TAG Unit 3.3.2",null,null,null,"Sleep disturbance values taken from \"sleep disturbance\" sheet and are against Lnight. For road, the translation between daytime and nighttime measures is sufficiently reliable for sleep disturbance impacts to be estimated from daytime"]
["TAG Unit A 3",null,null,null,"noise measures."]
["Parameters:"]
["Price year:",{"$f":"B16","v":2014},null,null,"Note that these values will be uprated using the ratio of future VoT index to the base VoT index and an elasticity with respect to income of -1.3. This formula only applies to historic uprating (i.e. between the value base year and the"]
["Value year:",{"$f":"B16","v":2014},null,null," appraisal year.) For future appraisal years, these health based values will be held fixed and discounted at the Green Book 'health' discount rate as per A1.1.1 of the Data Book. See TAG A4.1 for more detail."]
["Source year",2014]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 3.1"]
[null,null,null,null,"TAG 1: Unit 3.3.2 (Tables 1 and 2)"]
[]
[]
["Table A 3.1: Monetary valuation of",null,null,"Values for noise metrics given in Defra noise modelling tool",null,null,null,null,{"$f":"\"Values in Laeq, 16hr\"&CONCATENATE(\" (per household, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"Values in Laeq, 16hr (per household, 2014 prices, 2014 values)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sleep disturbance values against Lnight"]
["changes in noise level",null,null,{"$f":"CONCATENATE(\" (per household, \",$B$14,\" prices, \",$B$15,\" values)\")","v":" (per household, 2014 prices, 2014 values)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"(per household, \",$B$14,\" prices, \",$B$15,\" values)\")","v":"(per household, 2014 prices, 2014 values)"}]
[null,"LA10, 18hr dB(A)",null,null,null,"Road",null,null,"LAeq, 16hr dB(A)",null,null,null,"Road",null,null,null,null,"Rail",null,null,null,"Aviation",null,"Lnight dB(A)",null,null,"Sleep disturbance"]
[null,null,null,null,null,null,null,"Sleep",null,null,null,null,null,null,"Sleep"]
[null,"Low","High","Amenity","Direct AMI","Stroke","Dementia","disturbance","Low","High","Amenity","Direct AMI","Stroke","Dementia","disturbance","Amenity","Direct AMI","Stroke","Dementia","Amenity","Direct AMI","Stroke","Dementia","Low","High","Road","Rail","Aviation"]
[null,null,"<45",null,null,null,null,null,null,"<45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<45"]
[null,45,46,11.279219241277465,0,0,0,0,45,46,{"$f":"D31","v":11.314988305704976},{"$f":"E31","v":0},0,0,0,3.9006334799999989,0,0,0,15.614323812000004,0,0,0,45,46,29.1983159999997,13.590654000000107,37.927091999999746]
[null,46,47,11.233479481927697,0,0,0,0,46,47,11.523745712609305,0,0,0,0,3.9467696399999976,0,0,0,17.723853636000001,0,0,0,46,47,32.069268000000491,15.057042000000017,40.790316000000473]
[null,47,48,11.314988305704976,0,0,0,0,47,48,11.859751702640585,0,2.6035603078223808,3.9458464792900729,{"$f":"H33","v":0},4.1127836400000035,0,0,0,19.818149915999992,0,0,0,47,48,34.940219999999222,16.523430000000101,43.653539999999509]
[null,48,49,11.523745712609305,0,0,0,0,48,49,12.323006275799056,0,2.6100935335490361,3.9542643513428537,0,4.3986754800000005,0,0,0,21.897212652,0,0,0,48,49,37.811172000000361,17.98981799999984,46.516763999999561]
[null,49,50,11.859751702640585,0,2.6035603078223808,3.9458464792900729,0,49,50,12.913509432084506,0,2.6166452950273027,3.9627009473129435,0,4.8044451599999967,0,0,0,23.96104184399999,0,0,0,49,50,40.682124000000108,19.456205999999927,49.379988000000303]
[null,50,51,12.323006275799056,0,2.6100935335490361,3.9542643513428537,0,50,51,13.631261171496979,0,2.623215651938918,3.9711563105261334,0,5.330092679999999,0,2.8364400349072478,4.2973171319007761,26.009637491999989,0,5.0570099372985577,7.6453183945255869,50,51,43.553076000000218,20.922594000000348,52.243211999999666]
[null,51,52,12.913509432084506,0,2.6166452950273027,3.9627009473129435,0,51,52,14.476261494036429,0,2.6298046641807269,3.9796304844119104,0,5.9756180399999961,0,2.8441798213427236,4.3072837926305683,28.042999596000001,0,5.0816438765599914,7.6768373327204662,51,52,46.424028000000327,22.388981999999746,55.106436000000407]
[null,52,53,13.631261171496979,0,2.623215651938918,3.9711563105261334,0,52,53,15.448510399703059,0,2.6364123918656608,3.9881235125039991,25.710035903999611,6.7410212400000047,0,2.8519434882518344,4.3172745544708482,30.061128156000002,0,5.1064140425247517,7.7084918664536444,52,53,49.294979999998716,23.855370000000175,57.969659999999777]
[null,53,54,14.476261494036429,0,2.6298046641807269,3.9796304844119104,0,53,54,16.54800788849667,0,2.6430388953236705,3.9966354384405713,28.035507024000996,7.6263022800000071,0,2.8597311192565216,4.3272894780501892,32.064023171999999,0,5.131321293372463,7.7402826030182528,53,54,52.165932000000538,25.321757999999914,60.832884000000512]
[null,54,55,15.448510399703059,0,2.6364123918656608,3.9881235125039991,25.710035903999611,54,55,17.77475396041736,0,2.6496842351023964,4.0051663059645213,30.360978143999294,8.6314611599999918,0,2.8675427983069532,4.3373286241557212,34.051684643999998,0,5.1563664933529205,7.7722101525285634,54,55,55.036884000000299,26.788145999999653,63.696107999999882]
[null,55,56,16.54800788849667,0,2.6430388953236705,3.9966354384405713,28.035507024000996,55,56,19.128748615464811,0,2.6563484719681787,4.0137161589234012,32.686449264000338,9.7564978800000048,0,2.8753786096824996,4.347392053732765,36.024112571999979,0,5.1815505128336419,7.8042751279342824,55,56,57.90783600000006,28.254534000000081,66.559331999999941]
[null,56,57,17.77475396041736,0,2.6496842351023964,4.0051663059645213,30.360978143999294,56,57,20.609991853639713,1.5546706870662972,2.6630316669070107,4.0222850412706785,35.011920384000007,11.001412440000001,0,2.8832386379935877,4.357479827886042,37.981306956000033,0,5.2068742283463472,7.8364781450327268,56,57,60.778788000000503,29.720922000000161,69.422555999999986]
[null,57,58,19.128748615464811,0,2.6563484719681787,4.0137161589234012,32.686449264000338,57,58,22.218483674941517,3.0737722741833076,2.6697338811250213,4.0308729970644208,37.337391503999669,12.366204839999991,0,2.8911229681822217,4.3675920078786676,39.923267795999955,0,5.2323385226354961,7.8688198224835313,57,58,63.649739999998893,31.187309999999901,72.285780000000045]
[null,58,59,20.609991853639713,1.5546706870662972,2.6630316669070107,4.0222850412706785,35.011920384000007,58,59,23.954224079370281,4.3524272912673823,2.6764551760498119,4.0394800704691249,39.662862623999686,13.85087508000001,1.5546706870662972,2.899031685525042,4.3777286551350345,41.849995092000036,1.5546706870662972,5.2579442847062339,7.9013007818224068,58,59,66.520692000000025,32.653697999999984,75.14900400000009]
[null,59,60,22.218483674941517,3.0737722741833076,2.6697338811250213,4.0308729970644208,37.337391503999669,59,60,25.817213066925955,5.6706949750160147,2.6831956133310579,4.0481063057549598,41.988333743999696,15.455423159999988,3.0737722741833076,2.9069648756328847,4.3878898312385433,43.761488843999999,3.0737722741833076,5.2836924098730691,7.9339216474748033,59,60,69.391644000000468,34.120086000000413,78.012227999999453]
[null,60,61,23.954224079370281,4.3524272912673823,2.6764551760498119,4.0394800704691249,39.662862623999686,60,61,27.807450637608977,7.0285753254301353,2.6899552548413963,4.056751747298434,44.313804864000744,17.179849079999972,4.3524272912673823,2.9149226244536708,4.3980755979340067,45.657749052000021,4.3524272912673823,5.3095837998084265,7.9666830467690737,60,61,72.262596000000229,35.586473999999463,80.875452000000877]
[null,61,62,25.817213066925955,5.6706949750160147,2.6831956133310579,4.0481063057549598,41.988333743999696,61,62,29.924936791419004,8.4260683425081169,2.6967341626774739,4.0654164395826182,46.639275983999042,19.024152840000021,5.6706949750160147,2.9229050182728336,4.4082860171267182,47.538775716000018,5.6706949750160147,5.3356193625926975,7.9995856099516578,61,62,75.133547999998612,37.052862000000232,83.738675999999558]
[null,62,63,27.807450637608977,7.0285753254301353,2.6899552548413963,4.056751747298434,44.313804864000744,62,63,32.169671528355643,9.8631740262518175,2.7035323991605313,4.0741004271972656,48.964747104000764,20.988334439999992,7.0285753254301353,2.9309121437156769,4.418521150884275,49.404568835999974,7.0285753254301353,5.3618000127634007,8.0326299701999773,62,63,78.004500000000434,38.519249999999623,86.601900000000313]
[null,63,64,29.924936791419004,8.4260683425081169,2.6967341626774739,4.0654164395826182,46.639275983999042,63,64,34.541654848419974,11.339892376660774,2.7103500268376357,4.0828037548392793,51.290218224000434,23.072393880000011,8.4260683425081169,2.9389440877479642,4.428781061435469,51.255128411999898,8.4260683425081169,5.3881266713660096,8.0658167636375513,63,64,80.875452000000195,39.985638000000392,89.46512399999969]
[null,64,65,32.169671528355643,9.8631740262518175,2.7035323991605313,4.0741004271972656,48.964747104000764,64,65,37.040886751610927,12.856223393733824,2.7171871084825345,4.0915264673130398,53.615689344000792,25.276331159999966,9.8631740262518175,2.9470009376781721,4.4390658111722399,53.090454444000095,9.8631740262518175,5.4146002660037915,8.099146629346798,64,65,83.746403999999956,41.452026000000487,92.328347999999735]
[null,65,66,34.541654848419974,11.339892376660774,2.7103500268376357,4.0828037548392793,51.290218224000434,65,66,39.667367237928978,14.41216707747143,2.7240437070960231,4.1002686095300991,55.94116046399909,27.60014628000004,11.339892376660774,2.9550827811583495,4.4493754626488071,54.910546932000067,11.339892376660774,5.4412217308897839,8.1326202093848146,65,66,86.617356000000399,42.91841399999953,95.191572000000477]
[null,66,67,37.040886751610927,12.856223393733824,2.7171871084825345,4.0915264673130398,53.615689344000792,66,67,42.421096307374128,16.007723427874996,2.7309198859077561,4.1090302265103471,58.26663158400013,30.043839239999961,12.856223393733824,2.9631897061858878,4.4597100785830532,56.715405875999892,12.856223393733824,5.4679920068974326,8.1662381487965252,66,67,86.617356000000399,42.91841399999953,95.191572000000477]
[null,67,68,39.667367237928978,14.41216707747143,2.7240437070960231,4.1002686095300991,55.94116046399909,67,68,45.302073959946391,17.642892444944042,2.7378157083760764,4.1178113633812119,60.592102703999799,32.607410040000019,14.41216707747143,2.9713218011048821,4.4700697218560466,58.50503127599999,14.41216707747143,5.4949120416130075,8.2000010956295277,67,68,86.617356000000399,42.91841399999953,95.191572000000477]
[null,68,69,42.421096307374128,16.007723427874996,2.7309198859077561,4.1090302265103471,58.26663158400013,68,69,48.31030019564556,19.317674128676256,2.7447312381901896,4.1266120653792182,62.917573823999469,35.290858679999928,16.007723427874996,2.9794791546081041,4.4804544555142112,60.279423132000055,16.007723427874996,5.5219827893875353,8.2339097009480433,68,69,86.617356000000399,42.91841399999953,95.191572000000477]
[null,69,70,45.302073959946391,17.642892444944042,2.7378157083760764,4.1178113633812119,60.592102703999799,69,70,51.445775014471828,21.032068479073956,2.7516665392698694,4.13543237784915,65.243044944000516,38.094185160000031,17.642892444944042,2.9876618557374575,4.4908643427670185,62.038581443999995,17.642892444944042,5.5492052113902739,8.2679646188486426,69,70,86.617356000000399,42.91841399999953,95.191572000000477]
[null,70,71,48.31030019564556,19.317674128676256,2.7447312381901896,4.1266120653792182,62.917573823999469,70,71,54.708498416424128,22.786075496137148,2.7586216757669599,4.1442723462444535,67.568516064000178,41.017389480000027,19.317674128676256,2.9958699938865934,4.5012994469900933,63.782506211999909,19.317674128676256,5.5765802756605849,8.3021665064728918,70,71,86.617356000000399,42.91841399999953,95.191572000000477]
[null,71,72,51.445775014471828,21.032068479073956,2.7516665392698694,4.13543237784915,65.243044944000516,71,72,58.098470401505388,24.579695179865357,2.7655967120663907,4.1531320161282652,69.89398718399984,44.060471640000067,21.032068479073956,3.0041036588018586,4.5117598317243672,65.511197435999975,21.032068479073956,5.6041089571631018,8.3365160240239256,71,72,86.617356000000399,42.91841399999953,95.191572000000477]
[null,72,73,54.708498416424128,22.786075496137148,2.7586216757669599,4.1442723462444535,67.568516064000178,72,73,61.615690969712887,26.41292753025812,2.7725917127868787,4.1620114331731024,72.219458303999517,47.223431639999951,22.786075496137148,3.0123629405837575,4.5222455606763186,67.224655116000207,22.786075496137148,5.6317922378408793,8.3710138347800118,72,73,86.617356000000399,42.91841399999953,95.191572000000477]
[null,73,74,58.098470401505388,24.579695179865357,2.7655967120663907,4.1531320161282652,69.89398718399984,73,74,65.26016012104688,28.285772547315446,2.7796067427818434,4.1709106431609584,74.544929424001239,50.506269479999915,24.579695179865357,3.0206479296889133,4.5327566977194476,68.922879252000016,24.579695179865357,5.6596311066698943,8.4056606051092899,73,74,86.617356000000399,42.91841399999953,95.191572000000477]
[null,74,75,61.615690969712887,26.41292753025812,2.7725917127868787,4.1620114331731024,72.219458303999517,74,75,69.031877855508966,30.198230231037801,2.7866418671405504,4.1798296919842075,76.870400543999551,53.908985159999901,26.41292753025812,3.0289587169309597,4.543293306893375,70.605869843999798,26.41292753025812,5.6876265597147899,8.440457004485955,74,75,86.617356000000399,42.91841399999953,95.191572000000477]
[null,75,76,65.26016012104688,28.285772547315446,2.7796067427818434,4.1709106431609584,74.544929424001239,75,76,72.930844173096972,32.150300581426102,2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,28.285772547315446,3.0372953934829088,4.5538554524057542,72.273626892000138,28.285772547315446,5.715779600183132,8.4754037055029627,75,76,86.617356000000399,42.91841399999953,95.191572000000477]
[null,76,77,69.031877855508966,30.198230231037801,2.7866418671405504,4.1798296919842075,76.870400543999551,76,77,{"$f":"D62","v":72.930844173096972},34.141983598478035,2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,30.198230231037801,3.0372953934829088,4.5538554524057542,72.273626892000138,30.198230231037801,5.715779600183132,8.4754037055029627,76,77,86.617356000000399,42.91841399999953,95.191572000000477]
[null,77,78,72.930844173096972,32.150300581426102,2.7936971511884963,4.1887686256447809,76.870400543999551,77,78,{"$f":"D63","v":72.930844173096972},36.173279282195452,2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,32.150300581426102,3.0372953934829088,4.5538554524057542,72.273626892000138,32.150300581426102,5.715779600183132,8.4754037055029627,77,78,86.617356000000399,42.91841399999953,95.191572000000477]
[null,78,79,72.930844173096972,34.141983598478035,2.7936971511884963,4.1887686256447809,76.870400543999551,78,79,{"$f":"D64","v":72.930844173096972},38.244187632578353,2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,34.141983598478035,3.0372953934829088,4.5538554524057542,72.273626892000138,34.141983598478035,5.715779600183132,8.4754037055029627,78,79,86.617356000000399,42.91841399999953,95.191572000000477]
[null,79,80,72.930844173096972,36.173279282195452,2.7936971511884963,4.1887686256447809,76.870400543999551,79,80,{"$f":"K62","v":72.930844173096972},{"$f":"L62","v":38.244187632578353},2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,36.173279282195452,3.0372953934829088,4.5538554524057542,72.273626892000138,36.173279282195452,5.715779600183132,8.4754037055029627,79,80,86.617356000000399,42.91841399999953,95.191572000000477]
[null,80,81,72.930844173096972,38.244187632578353,2.7936971511884963,4.1887686256447809,76.870400543999551,80,81,{"$f":"K63","v":72.930844173096972},38.244187632578353,2.7936971511884963,4.1887686256447809,76.870400543999551,57.43157868000025,38.244187632578353,3.0372953934829088,4.5538554524057542,72.273626892000138,38.244187632578353,5.715779600183132,8.4754037055029627,80,81,86.617356000000399,42.91841399999953,95.191572000000477]
[null,">81",null,null,null,null,null,null,">81",null,{"$f":"K64","v":72.930844173096972},{"$f":"L64","v":38.244187632578353},{"$f":"M64","v":2.7936971511884963},{"$f":"N64","v":4.1887686256447809},{"$f":"O64","v":76.870400543999551},{"$f":"P64","v":57.43157868000025},{"$f":"Q64","v":38.244187632578353},3.0372953934829088,4.5538554524057542,72.273626892000138,38.244187632578353,5.715779600183132,8.4754037055029627,">81",null,{"$f":"Z64","v":86.617356000000399},{"$f":"AA64","v":42.91841399999953},{"$f":"AB64","v":95.191572000000477}]
[]
[]
[null,null,null,"Top"]

{"sheet":"A3.2","index":51,"n_rows":109,"n_cols":9,"rows_kept":109,"cut":false,"hidden":false,"merged":[[11,0,11,1],[69,0,69,5],[70,0,70,5],[39,9,41,9],[79,0,79,3],[37,0,37,8],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[89,0,89,2],[90,0,90,2],[17,0,17,1],[34,0,34,1],[35,0,35,1],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[38,0,38,8],[86,0,86,2],[87,0,87,2],[88,0,88,2],[80,0,80,2],[99,0,99,2],[100,0,100,2],[101,0,101,2],[102,0,102,2],[96,0,96,2],[97,0,97,2],[98,0,98,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,2],[108,0,108,2],[103,0,103,2],[104,0,104,2],[105,0,105,2],[106,0,106,2],[107,0,107,2]]}
[]
[]
["TAG Table A3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Table A3.2.1",null,null,"Defra Air Quality Appraisal Damage Cost Guidance (Annex 1)"]
["Links:",null,null,null,"Table A3.2.2",null,null,"Reproduces Table 7-9 in 'Air quality damage cost update 2025' by Ricardo (for Defra)"]
["Contents",null,null,null,"Table A3.2.3","Exhaust Emissions:",null,"Defra Air Quality Appraisal Damage Cost Guidance (Annex 1)"]
["TAG Unit 3.3.3",null,null,null,null,null,"with the exception of (1)","Air quality damage costs update 2025 (Ricardo, p. 22)"]
["TAG Unit A 3",null,null,null,null,"Non-Exhaust Emissions:",null,"Several sources - see notes below"]
["Parameters:",null,null,null,null,null,"(2)","The Tier 2 exhaust emission factor tables note that PM2.5=PM10=TSP, therefore the conversion factor is 1 (Chapter 1.A.3.b i-iv of EMEP EEA guidebook 2025)"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,null,null,"(3)","Implied in Table 3-7 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
["Value year:",{"$f":"'User Parameters'!L19","v":2023},null,null,null,null,"(4)","Implied in Table 3-5 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
[null,null,null,null,null,null,"(5)","Implied in Table 3-9 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
["Sheet Navigation:"]
[null,null,null,null,"Notes on Table A3.2.1"]
[null,null,null,null,"(i) NOx and PM damage cost values are calculated from the values in source year multiplied by deflator ratio for current and source years and divided by ratio for current and source GDP per capita, uplifted by the income elasticity of marginal "]
[null,null,null,null,"utility of income of -1.3."]
[null,null,null,null,"(ii) The central damage costs reflect the best current evidence but are subject to uncertainty in emissions dispersion modelling, the translation of pollution changes into impacts, and the valuation of those impacts. "]
[null,null,null,null,"To address this, a sensitivity range has been developed. The low range applies lower-bound concentration–response functions, health valuation unit values, and life years lost from short‑term exposure,"]
[null,null,null,null,"while the high range applies upper-bound assumptions and includes additional impact pathways."]
[null,null,null,null,"(iii) Note that these values will be uprated using the ratio of future VoT index to the base VoT index and an elasticity with respect to income of -1.3. This formula only applies to historic uprating (i.e. between the value base year and the"]
[null,null,null,null,"appraisal year.) For future appraisal years, these health based values will be held fixed and discounted at the Green Book 'health' discount rate as per A1.1.1 of the Data Book. See TAG A4.1 for more detail."]
[]
[null,null,null,null,"Note on Table A3.2.2"]
[null,null,null,null,"(i) NOx and PM2.5 concentration values are calculated from the value in source year multiplied by deflator ratio for current and source years and divided by ratio for current and source GDP per capita."]
[null,null,null,null,"(ii) If you are using Table A3.2.2 please read the instructions found next to it."]
[]
[null,null,null,null,"Notes on Table A3.2.3"]
[null,null,null,null,"(i) TAG follows Defra guidance in recommending conversion of PM emissions via the conversion factors provided below."]
[null,null,null,null,"(ii) The conversion factors are calculated as the proportion of PM2.5 emissions in PM10 emissions."]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, NOx damage, PM2.5 damage, NO2 and NOx concentration, PM2.5 concentration"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Tables 4 and 5)"]
[]
[{"$f":"CONCATENATE(\"Table A3.2.1: Damage cost values (per tonne)\")","v":"Table A3.2.1: Damage cost values (per tonne)"}]
[{"$f":"\"by pollutant (\" & B14 & \" prices, \" & B15 & \" values)\"","v":"by pollutant (2023 prices, 2023 values)"}]
[null,null,null,null,"NOx (£/tonne)",null,null,"PM2.5 (£/tonne)"]
[]
[null,null,null,"Central ","Low","High","Central","Low","High"]
["National ",null,null,{"$f":"'NOx damage'!D27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":9336.6751815383141},{"$f":"'NOx damage'!E27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1530.6175049887688},{"$f":"'NOx damage'!F27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":31643.753636949139},{"$f":"'PM2.5 damage'!D27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":104799.20967281272},{"$f":"'PM2.5 damage'!E27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":36663.372983052344},{"$f":"'PM2.5 damage'!F27* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":340430.95044829202}]
["Aircraft ",null,null,{"$f":"'NOx damage'!D28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":15729.361936365734},{"$f":"'NOx damage'!E28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":2148.9100339339625},{"$f":"'NOx damage'!F28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":54544.392920147351},{"$f":"'PM2.5 damage'!D28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":134414.96381482162},{"$f":"'PM2.5 damage'!E28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":46792.378590572276},{"$f":"'PM2.5 damage'!F28* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":407144.25632701255}]
["Rail ",null,null,{"$f":"'NOx damage'!D29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":12128.609445575277},{"$f":"'NOx damage'!E29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1800.834239861113},{"$f":"'NOx damage'!F29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":41645.436782952951},{"$f":"'PM2.5 damage'!D29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":102366.34307002985},{"$f":"'PM2.5 damage'!E29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":35439.611770206742},{"$f":"'PM2.5 damage'!F29* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":285141.85852661508}]
["Ships ",null,null,{"$f":"'NOx damage'!D30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":3318.627899805093},{"$f":"'NOx damage'!E30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":948.96453331440136},{"$f":"'NOx damage'!F30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":10085.954127726711},{"$f":"'PM2.5 damage'!D30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":60174.060894809809},{"$f":"'PM2.5 damage'!E30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":20814.016496624656},{"$f":"'PM2.5 damage'!F30* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":165268.21900365266}]
["Road Transport ",null,null,{"$f":"'NOx damage'!D31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":12485.845128965835},{"$f":"'NOx damage'!E31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1835.641819268398},{"$f":"'NOx damage'!F31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":42925.989309568329},{"$f":"'PM2.5 damage'!D31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":111038.01028710268},{"$f":"'PM2.5 damage'!E31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":38750.911758557675},{"$f":"'PM2.5 damage'!F31* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":348558.52023989306}]
["Road Transport Central London ",null,null,{"$f":"'NOx damage'!D32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":66626.286930202317},{"$f":"'NOx damage'!E32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":7072.3505422012477},{"$f":"'NOx damage'!F32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":236880.23368948267},{"$f":"'PM2.5 damage'!D32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":593661.58656988095},{"$f":"'PM2.5 damage'!E32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":207280.96734824564},{"$f":"'PM2.5 damage'!F32* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1876311.7278390152}]
["Road Transport Inner London ",null,null,{"$f":"'NOx damage'!D33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":65601.29531555096},{"$f":"'NOx damage'!E33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":6973.4237375700168},{"$f":"'NOx damage'!F33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":233208.95005094589},{"$f":"'PM2.5 damage'!D33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":575726.52328581153},{"$f":"'PM2.5 damage'!E33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":201135.59760499632},{"$f":"'PM2.5 damage'!F33* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1834441.8737677785}]
["Road Transport Outer London ",null,null,{"$f":"'NOx damage'!D34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":36683.5247395513},{"$f":"'NOx damage'!E34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":4175.9935399424285},{"$f":"'NOx damage'!F34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":129613.34983447983},{"$f":"'PM2.5 damage'!D34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":323550.19042469055},{"$f":"'PM2.5 damage'!E34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":113017.46236865906},{"$f":"'PM2.5 damage'!F34* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1028711.4457032866}]
["Road Transport Inner Conurbation ",null,null,{"$f":"'NOx damage'!D35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":26496.811829329814},{"$f":"'NOx damage'!E35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":3190.3894493572006},{"$f":"'NOx damage'!F35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":93117.602825941518},{"$f":"'PM2.5 damage'!D35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":232305.78496422002},{"$f":"'PM2.5 damage'!E35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":81092.500129656328},{"$f":"'PM2.5 damage'!F35* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":731798.21341448673}]
["Road Transport Outer Conurbation ",null,null,{"$f":"'NOx damage'!D36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":16822.13673196813},{"$f":"'NOx damage'!E36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":2255.164750019359},{"$f":"'NOx damage'!F36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":58461.16159239869},{"$f":"'PM2.5 damage'!D36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":145732.92305577986},{"$f":"'PM2.5 damage'!E36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":50859.369447633995},{"$f":"'PM2.5 damage'!F36* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":457565.78306526016}]
["Road Transport Urban Big ",null,null,{"$f":"'NOx damage'!D37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":16171.784590410962},{"$f":"'NOx damage'!E37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":2191.961513727184},{"$f":"'NOx damage'!F37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":56130.885749974135},{"$f":"'PM2.5 damage'!D37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":140026.31201084866},{"$f":"'PM2.5 damage'!E37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":48873.505443555208},{"$f":"'PM2.5 damage'!F37* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":440333.2832918588}]
["Road Transport Urban Large ",null,null,{"$f":"'NOx damage'!D38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":13105.0536468428},{"$f":"'NOx damage'!E38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1895.1810998334909},{"$f":"'NOx damage'!F38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":45145.430491248633},{"$f":"'PM2.5 damage'!D38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":112560.3838917055},{"$f":"'PM2.5 damage'!E38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":39284.933305779967},{"$f":"'PM2.5 damage'!F38* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":353677.98237955925}]
["Road Transport Urban Medium ",null,null,{"$f":"'NOx damage'!D39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":10652.951276492749},{"$f":"'NOx damage'!E39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1657.9399665048904},{"$f":"'NOx damage'!F39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":36360.180646636254},{"$f":"'PM2.5 damage'!D39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":91268.221172696562},{"$f":"'PM2.5 damage'!E39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":31853.515102324618},{"$f":"'PM2.5 damage'!F39* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":286764.99091371271}]
["Road Transport Urban Small ",null,null,{"$f":"'NOx damage'!D40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":9170.8811848878249},{"$f":"'NOx damage'!E40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1515.0456931486679},{"$f":"'NOx damage'!F40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":31051.108798093526},{"$f":"'PM2.5 damage'!D40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":77857.227222642352},{"$f":"'PM2.5 damage'!E40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":27171.89567204479},{"$f":"'PM2.5 damage'!F40* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":244496.68165715571}]
["Road Transport Rural ",null,null,{"$f":"'NOx damage'!D41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":5444.6382104447894},{"$f":"'NOx damage'!E41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1154.1460540310286},{"$f":"'NOx damage'!F41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":17699.654128604419},{"$f":"'PM2.5 damage'!D41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":45059.327531662195},{"$f":"'PM2.5 damage'!E41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":15721.118035979796},{"$f":"'PM2.5 damage'!F41* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":140981.68846668547}]
["Rail Transport Central London ",null,null,{"$f":"'NOx damage'!D42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":76493.319703235858},{"$f":"'NOx damage'!E42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":8027.7269980380443},{"$f":"'NOx damage'!F42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":272228.24656651239},{"$f":"'PM2.5 damage'!D42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":511525.77504693781},{"$f":"'PM2.5 damage'!E42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":176889.37058102703},{"$f":"'PM2.5 damage'!F42* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1399228.9686045174}]
["Rail Transport Inner London ",null,null,{"$f":"'NOx damage'!D43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":73820.46400032907},{"$f":"'NOx damage'!E43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":7770.3341082104889},{"$f":"'NOx damage'!F43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":262648.83431805484},{"$f":"'PM2.5 damage'!D43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":650312.75403310079},{"$f":"'PM2.5 damage'!E43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":224881.69467221884},{"$f":"'PM2.5 damage'!F43* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1778674.6356237172}]
["Rail Transport Outer London ",null,null,{"$f":"'NOx damage'!D44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":47275.104757615409},{"$f":"'NOx damage'!E44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":5203.7331213891057},{"$f":"'NOx damage'!F44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":167549.0314437616},{"$f":"'PM2.5 damage'!D44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":418323.90123927343},{"$f":"'PM2.5 damage'!E44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":144661.21600560821},{"$f":"'PM2.5 damage'!F44* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1144446.6472325092}]
["Rail Transport Inner Conurbation ",null,null,{"$f":"'NOx damage'!D45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":28860.979262229881},{"$f":"'NOx damage'!E45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":3423.050638026948},{"$f":"'NOx damage'!F45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":101581.34055550239},{"$f":"'PM2.5 damage'!D45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":243780.37831251108},{"$f":"'PM2.5 damage'!E45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":84301.209357648942},{"$f":"'PM2.5 damage'!F45* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":666840.85831797053}]
["Rail Transport Outer Conurbation ",null,null,{"$f":"'NOx damage'!D46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":15785.237261203743},{"$f":"'NOx damage'!E46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":2158.9859121834402},{"$f":"'NOx damage'!F46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":54732.170651160341},{"$f":"'PM2.5 damage'!D46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":132907.2460331271},{"$f":"'PM2.5 damage'!E46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":45965.240585183368},{"$f":"'PM2.5 damage'!F46* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":364222.84696210304}]
["Rail Transport Urban Big ",null,null,{"$f":"'NOx damage'!D47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":16555.583952822868},{"$f":"'NOx damage'!E47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":2234.0970045886338},{"$f":"'NOx damage'!F47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":57490.213324721786},{"$f":"'PM2.5 damage'!D47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":145454.46242052157},{"$f":"'PM2.5 damage'!E47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":50302.44817711744},{"$f":"'PM2.5 damage'!F47* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":398313.20703581162}]
["Rail Transport Urban Large ",null,null,{"$f":"'NOx damage'!D48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":13210.392373996425},{"$f":"'NOx damage'!E48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1911.6689006053625},{"$f":"'NOx damage'!F48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":45503.582163570965},{"$f":"'PM2.5 damage'!D48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":109697.9184799222},{"$f":"'PM2.5 damage'!E48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":37966.825232961986},{"$f":"'PM2.5 damage'!F48* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":304177.94050667295}]
["Rail Transport Urban Medium ",null,null,{"$f":"'NOx damage'!D49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":10018.170946775683},{"$f":"'NOx damage'!E49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1602.9806305986508},{"$f":"'NOx damage'!F49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":34066.544361482527},{"$f":"'PM2.5 damage'!D49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":81946.20181406659},{"$f":"'PM2.5 damage'!E49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":28348.941449370086},{"$f":"'PM2.5 damage'!F49* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":225554.03054813851}]
["Rail Transport Urban Small ",null,null,{"$f":"'NOx damage'!D50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":8122.0738580104216},{"$f":"'NOx damage'!E50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1420.69883317629},{"$f":"'NOx damage'!F50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":27272.654454539559},{"$f":"'PM2.5 damage'!D50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":67153.896554902225},{"$f":"'PM2.5 damage'!E50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":23256.042988725228},{"$f":"'PM2.5 damage'!F50* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":188014.97214631343}]
["Rail Transport Rural ",null,null,{"$f":"'NOx damage'!D51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * ((VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3)","v":5459.2940333531196},{"$f":"'NOx damage'!E51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":1164.2219322805058},{"$f":"'NOx damage'!F51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('NOx damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":17728.965774421082},{"$f":"'PM2.5 damage'!D51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":42014.580322456532},{"$f":"'PM2.5 damage'!E51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":14556.896103699293},{"$f":"'PM2.5 damage'!F51* (VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 damage'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('PM2.5 damage'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":118539.04364937259}]
[]
[]
[{"$f":"CONCATENATE(\"Table A3.2.2: Costs per µgm-3 concentration change - Central damage cost sensitivity\")","v":"Table A3.2.2: Costs per µgm-3 concentration change - Central damage cost sensitivity"}]
[{"$f":"CONCATENATE(\"(\")&B14&\" prices, \"&B15&\" values)\"","v":"(2023 prices, 2023 values)"}]
[null,null,null,{"$f":"'NOx concentration'!B27","v":"A) Direct impacts (£ per popwm 1 µgm-3 change per person per year)"},{"$f":"'NOx concentration'!B28","v":"B) Secondary PM2.5 impacts (£/tonne)"},{"$f":"'NOx concentration'!B29","v":"C) Other impacts (£/tonne)"}]
["NOx",null,null,{"$f":"'NOx concentration'!E27 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))","v":7.8829067356158964},{"$f":"'NOx concentration'!E28 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))","v":2554.1352826354537},{"$f":"'NOx concentration'!E29 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))","v":-11.025044385476779}]
["PM2.5",null,null,{"$f":"'PM2.5 concentration'!E26 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3","v":60.409470050274876},{"$f":"IFERROR('PM2.5 concentration'!E27 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3,\"-\")","v":"-"},{"$f":"IFERROR('PM2.5 concentration'!E28 * (VLOOKUP(B14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP('PM2.5 concentration'!$B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE)) * (VLOOKUP(B15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP('NOx concentration'!$B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE))^1.3,\"-\")","v":"-"}]
[]
[]
[]
[]
[]
["Table A3.2.3: PM10 to PM2.5 conversion factors"]
["National (all sectors)(1)",null,null,{"$f":"'PM conversion'!D24","v":0.50600000000000001}]
["Aircraft",null,null,{"$f":"'PM conversion'!D25","v":0.63600000000000001}]
["Rail",null,null,{"$f":"'PM conversion'!D26","v":0.88800000000000001}]
["Ships",null,null,{"$f":"'PM conversion'!D27","v":0.94699999999999995}]
["Road Transport",null,null,{"$f":"'PM conversion'!D28","v":0.56399999999999995}]
["Road Transport Central London",null,null,{"$f":"'PM conversion'!D29","v":0.55100000000000005}]
["Road Transport Inner London",null,null,{"$f":"'PM conversion'!D30","v":0.53700000000000003}]
["Road Transport Outer London",null,null,{"$f":"'PM conversion'!D31","v":0.54100000000000004}]
["Road Transport Inner Conurbation",null,null,{"$f":"'PM conversion'!D32","v":0.55700000000000005}]
["Road Transport Outer Conurbation",null,null,{"$f":"'PM conversion'!D33","v":0.56299999999999994}]
["Road Transport Urban Big",null,null,{"$f":"'PM conversion'!D34","v":0.56100000000000005}]
["Road Transport Urban Large",null,null,{"$f":"'PM conversion'!D35","v":0.56200000000000006}]
["Road Transport Urban Medium",null,null,{"$f":"'PM conversion'!D36","v":0.56200000000000006}]
["Road Transport Urban Small",null,null,{"$f":"'PM conversion'!D37","v":0.56299999999999994}]
["Road Transport Rural",null,null,{"$f":"'PM conversion'!D38","v":0.56999999999999995}]
["Road Transport Exhaust(2)",null,null,{"$f":"'PM conversion'!D39","v":0.99999999999999889}]
["Road Transport Brake(3)",null,null,{"$f":"'PM conversion'!D40","v":0.39795918367346939}]
["Road Transport Tyre(4)",null,null,{"$f":"'PM conversion'!D41","v":0.7}]
["Road Transport Road Abrasion(5)",null,null,{"$f":"'PM conversion'!D42","v":0.54}]
["Rail Central London",null,null,{"$f":"'PM conversion'!D43","v":0.96599999999999997}]
["Rail Inner London",null,null,{"$f":"'PM conversion'!D44","v":0.96599999999999997}]
["Rail Outer London",null,null,{"$f":"'PM conversion'!D45","v":0.96499999999999997}]
["Rail Inner Conurbation",null,null,{"$f":"'PM conversion'!D46","v":0.96599999999999997}]
["Rail Outer Conurbation",null,null,{"$f":"'PM conversion'!D47","v":0.95699999999999996}]
["Rail Urban Big",null,null,{"$f":"'PM conversion'!D48","v":0.96099999999999997}]
["Rail Urban Large",null,null,{"$f":"'PM conversion'!D49","v":0.90600000000000003}]
["Rail Urban Medium",null,null,{"$f":"'PM conversion'!D50","v":0.93799999999999994}]
["Rail Urban Small",null,null,{"$f":"'PM conversion'!D51","v":0.86799999999999999}]
["Rail Rural",null,null,{"$f":"'PM conversion'!D52","v":0.83899999999999997}]

{"sheet":"NOx damage","index":52,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,2],[50,0,50,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[5,4,5,18],[17,0,17,1],[18,0,18,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[10,0,10,1]]}
[]
[]
["TAG Table A3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Defra Air Quality Appraisal Damage Cost Guidance (Annex 1)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"(1) This estimate is intended for use only where a single point estimate is necessary and should always be accompanied by the central range."]
["Contents",null,null,null,"(2) Variation between the central values reflects uncertainty about impacts. Full explanation of which pathways are included in each sensitivity is in the source."]
["TAG Unit 3.3.3"]
["TAG Unit A 3"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2025}]
["Value year:",{"$f":"B16","v":2025}]
["Source year",2025]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A3.2"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 4)"]
[]
[]
[{"$f":"CONCATENATE(\"Damage cost values in £ per tonne (\",B14,\" prices, \",B15,\" values)\")","v":"Damage cost values in £ per tonne (2025 prices, 2025 values)"}]
[null,null,null,null,"Sensitivities"]
[null,null,null,"Central Value","Low value","High value"]
[]
["NOx National ",null,null,10193,1671,34546]
["NOx Aircraft ",null,null,17172,2346,59547]
["NOx Rail ",null,null,13241,1966,45465]
["NOx Ships ",null,null,3623,1036,11011]
["NOx Road Transport ",null,null,13631,2004,46863]
["NOx Road Transport Central London ",null,null,72737,7721,258606]
["NOx Road Transport Inner London ",null,null,71618,7613,254598]
["NOx Road Transport Outer London ",null,null,40048,4559,141501]
["NOx Road Transport Inner Conurbation ",null,null,28927,3483,101658]
["NOx Road Transport Outer Conurbation ",null,null,18365,2462,63823]
["NOx Road Transport Urban Big ",null,null,17655,2393,61279]
["NOx Road Transport Urban Large ",null,null,14307,2069,49286]
["NOx Road Transport Urban Medium ",null,null,11630,1810,39695]
["NOx Road Transport Urban Small ",null,null,10012,1654,33899]
["NOx Road Transport Rural","NOx Road Transport Rural ",null,5944,1260,19323]
["NOx Rail Transport Central London ",null,null,83509,8764,297196]
["NOx Rail Transport Inner London ",null,null,80591,8483,286738]
["NOx Rail Transport Outer London ",null,null,51611,5681,182916]
["NOx Rail Transport Inner Conurbation ",null,null,31508,3737,110898]
["NOx Rail Transport Outer Conurbation ",null,null,17233,2357,59752]
["NOx Rail Transport Urban Big ",null,null,18074,2439,62763]
["NOx Rail Transport Urban Large ",null,null,14422,2087,49677]
["NOx Rail Transport Urban Medium ",null,null,10937,1750,37191]
["NOx Rail Transport Urban Small ",null,null,8867,1551,29774]
["NOx Rail Transport Rural","NOx Road Transport Rural ",null,5960,1271,19355]

{"sheet":"PM2.5 damage","index":53,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":true,"merged":[[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[24,6,25,6],[17,0,17,1],[18,0,18,1],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]]}
[]
[]
["TAG Table A3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Defra Air Quality Appraisal Damage Cost Guidance (Annex 1)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"(1) This estimate is intended for use only where a single point estimate is necessary and should always be accompanied by the central range."]
["Contents",null,null,null,"(2) Variation between the central values reflects uncertainty about impacts. Full explanation of which pathways are included in each sensitivity is in the source."]
["TAG Unit 3.3.3"]
["TAG Unit A 3"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2025}]
["Value year:",{"$f":"B16","v":2025}]
["Source year",2025]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A3.2"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 4)"]
[]
[]
[{"$f":"CONCATENATE(\"Damage cost values in £ per tonne (\",B14,\" prices, \",B15,\" values)\")","v":"Damage cost values in £ per tonne (2025 prices, 2025 values)"}]
[null,null,null,null,"Sensitivities"]
[null,null,null,"Central Value","Low value","High value"]
[]
["PM2.5 National ",null,null,114411,40026,371654]
["PM2.5 Aircraft ",null,null,146743,51084,444486]
["PM2.5 Rail ",null,null,111755,38690,311294]
["PM2.5 Ships ",null,null,65693,22723,180426]
["PM2.5 Road Transport ",null,null,121222,42305,380527]
["PM2.5 Road Transport Central London ",null,null,648110,226292,2048400]
["PM2.5 Road Transport Inner London ",null,null,628530,219583,2002690]
["PM2.5 Road Transport Outer London ",null,null,353225,123383,1123061]
["PM2.5 Road Transport Inner Conurbation ",null,null,253612,88530,798916]
["PM2.5 Road Transport Outer Conurbation ",null,null,159099,55524,499532]
["PM2.5 Road Transport Urban Big ",null,null,152869,53356,480719]
["PM2.5 Road Transport Urban Large ",null,null,122884,42888,386116]
["PM2.5 Road Transport Urban Medium ",null,null,99639,34775,313066]
["PM2.5 Road Transport Urban Small ",null,null,84998,29664,266921]
["PM2.5 Road Transport Rural","NOx Road Transport Rural ",null,49192,17163,153912]
["PM2.5 Rail Transport Central London ",null,null,558441,193113,1527561]
["PM2.5 Rail Transport Inner London ",null,null,709957,245507,1941808]
["PM2.5 Rail Transport Outer London ",null,null,456691,157929,1249411]
["PM2.5 Rail Transport Inner Conurbation ",null,null,266139,92033,728001]
["PM2.5 Rail Transport Outer Conurbation ",null,null,145097,50181,397628]
["PM2.5 Rail Transport Urban Big ",null,null,158795,54916,434845]
["PM2.5 Rail Transport Urban Large ",null,null,119759,41449,332076]
["PM2.5 Rail Transport Urban Medium ",null,null,89462,30949,246241]
["PM2.5 Rail Transport Urban Small ",null,null,73313,25389,205259]
["PM2.5 Rail Transport Rural","NOx Road Transport Rural ",null,45868,15892,129411]

{"sheet":"NOx concentration","index":54,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":true,"merged":[[31,0,31,4],[32,0,32,4],[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[22,0,22,4],[23,0,23,4]]}
[]
[]
["TAG Table A 3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Reproduces Table 7-9 in 'Air quality damage cost update 2025' by Ricardo (for Defra)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.3.3"]
["TAG Unit A 3"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2025}]
["Value year:",{"$f":"B16","v":2025}]
["Source year:",2025]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 3.2"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 5)"]
[]
[]
["Costs per µgm-3 concentration change - Central damage cost sensitivity"]
[{"$f":"CONCATENATE(\"(\",B14,\" prices, \",B15,\" values)\")","v":"(2025 prices, 2025 values)"}]
["NOx"]
["National"]
[null,"A) Direct impacts (£ per popwm 1 µgm-3 change per person per year)",null,null,8.58]
[null,"B) Secondary PM2.5 impacts (£/tonne)",null,null,2780]
[null,"C) Other impacts (£/tonne)",null,null,-12]

{"sheet":"PM2.5 concentration","index":55,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":true,"merged":[[24,0,24,4],[11,0,11,1],[17,0,17,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[22,0,22,4],[23,0,23,4]]}
[]
[]
["TAG Table A 3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Reproduces Table 7-9 in 'Air quality damage cost update 2025' by Ricardo (for Defra)"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.3.3"]
["TAG Unit A 3"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2025}]
["Value year:",{"$f":"B16","v":2025}]
["Source year:",2025]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 3.2"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 5)"]
[]
[]
["Costs per µgm-3 concentration change - Central damage cost sensitivity"]
[{"$f":"CONCATENATE(\"(\",B14,\" prices, \",B15,\" values)\")","v":"(2025 prices, 2025 values)"}]
["National"]
[null,"A) Direct impacts (£ per popwm 1 µgm-3 change per person per year)",null,null,65.95]
[null,"B) Secondary PM2.5 impacts (£/tonne)",null,null,"-"]
[null,"C) Other impacts (£/tonne)",null,null,"-"]

{"sheet":"PM conversion","index":56,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":true,"merged":[[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[11,0,11,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[41,0,41,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[17,0,17,1],[23,0,23,2],[22,0,22,3],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[37,0,37,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2]]}
[]
[]
["TAG Table A 3.2"]
["Air Quality"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Exhaust Emissions:",null,"Defra Air Quality Appraisal Damage Cost Guidance (Annex 1)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,null,"with the exception of (1)","Air quality damage costs update 2025 (Ricardo, p. 22))"]
["Links:",null,null,null,null,"Non-Exhaust Emissions:",null,"Several sources - see notes below"]
["Contents",null,null,null,null,null,"(2)","The Tier 2 exhaust emission factor tables note that PM2.5=PM10=TSP, therefore the conversion factor is 1 (Chapter 1.A.3.b i-iv of EMEP EEA guidebook 2025)"]
["TAG Unit 3.3.3",null,null,null,null,null,"(3)","Implied in Table 3-7 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
["TAG Unit A 3",null,null,null,null,null,"(4)","Implied in Table 3-5 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
["Parameters:",null,null,null,null,null,"(5)","Implied in Table 3-9 (Chapter 1.A.3.b.vi-vii of EMEP EEA guidebook 2025)"]
["Price year:",{"$f":"B16","v":2022}]
["Value year:",{"$f":"B16","v":2022},null,null,"TAG follows Defra guidance in recommending conversion of PM emissions via the conversion factors provided below."]
["Source year:",2022,null,null,"The conversion factor is calculated as the proportion of PM2.5 emissions in PM10 emissions."]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 3.2"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 2)"]
[]
[]
["PM10 to PM2.5 conversion factors"]
["National (all sectors)(1)",null,null,0.50600000000000001]
["Aircraft",null,null,0.63600000000000001,null," "]
["Rail (RaT)",null,null,0.88800000000000001]
["Ships",null,null,0.94699999999999995]
["Road Transport (RoT)",null,null,0.56399999999999995]
["RoT Central London",null,null,0.55100000000000005]
["RoT Inner London",null,null,0.53700000000000003]
["RoT Outer London",null,null,0.54100000000000004]
["RoT Inner Conurbation",null,null,0.55700000000000005]
["RoT Outer Conurbation",null,null,0.56299999999999994]
["RoT Urban Big",null,null,0.56100000000000005]
["RoT Urban Large",null,null,0.56200000000000006]
["RoT Urban Medium",null,null,0.56200000000000006]
["RoT Urban Small",null,null,0.56299999999999994]
["RoT Rural",null,null,0.56999999999999995]
["RoT Exhaust(2)",null,null,0.99999999999999889]
["RoT Brake(3)",null,null,0.39795918367346939]
["RoT Tyre(4)",null,null,0.7]
["RoT Road Abrasion(5)",null,null,0.54]
["RaT Central London",null,null,0.96599999999999997]
["RaT Inner London",null,null,0.96599999999999997]
["RaT Outer London",null,null,0.96499999999999997]
["RaT Inner Conurbation",null,null,0.96599999999999997]
["RaT Outer Conurbation",null,null,0.95699999999999996]
["RaT Urban Big",null,null,0.96099999999999997]
["RaT Urban Large",null,null,0.90600000000000003]
["RaT Urban Medium",null,null,0.93799999999999994]
["RaT Urban Small",null,null,0.86799999999999999]
["RaT Rural",null,null,0.83899999999999997]

{"sheet":"A3.3","index":57,"n_rows":119,"n_cols":9,"rows_kept":119,"cut":false,"hidden":false,"merged":[[22,0,22,7],[19,0,19,1],[5,4,5,20],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 3.3"]
["Carbon Emissions"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DESNZ, 2023","Table 1 (electricity emission factors)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"DfT Low Carbon Fuels division - Liquid fuel to CO2e emission factors"]
["Links:"]
["Contents",null,null,null,"Notes:","(1) Roads electricity emissions factors are taken from the long-run marginal 'Domestic' series. "]
["TAG Unit 3.3.5",null,null,null,null,"(2) Rail electricity emissions factors are taken from the long-run marginal 'Industrial' series."]
["TAG Unit A 3",null,null,null,null,"(3) All electricity emissions factors are assumed by DESNZ to be flat post-2050"]
["Parameters:",null,null,null,null,"(4) Liquid fuel emissions factors include carbon and non-carbon GHG and account for forecast biofuel blending rates from the Renewable Transport Fuel Obligation (RTFO) bioblend targets and E10 regulations."]
[null,null,null,null,null,"(5) Liquid fuel emissions factors are assumed to decrease to 2032 as the current RTFO bioblend targets increase. These targets then flat-line after 2032."]
[null,null,null,null,null,"(6) These figures include Scope 1 emissions (from combustion of the fuel). Biofuels blended in are assumed to have zero Scope 1 carbon emissions to account for the CO2 absorbed by fast-growing bioenergy sources during their growth."]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010},null,null,null,"(7) The estimates here do not reflect the full fuel lifecycle meaning that Scope 2 and Scope 3 emissions are not included. For more guidance on out-of-scope emissions and what is within these breakdowns for the RTFO, please see:"]
["Sheet Navigation:",null,null,null,null,"GHG reporting: conversion factors",null,null,"RTFO Compliance guidance, para 8.47"]
[]
[null,null,null,null,"This feeds Table A 3.3, Electricity and VoC Fuel"]
[null,null,null,null,"TAG 1: Unit 3.3.5 (Table 1)"]
[]
[]
["Table A 3.3:  Carbon dioxide emissions per litre of fuel burnt / kWh used"]
[null,null,null,"Petrol","Diesel","Gas Oil","Electricity","Electricity"]
[null,null,null,null,null,"Rail Diesel","Roads","Rail"]
[null,"Year",null,"kg CO2e/l","kg CO2e/l","kg CO2e/l","kg CO2e/kWh","kg CO2e/kWh"]
[null,{"$f":"B16","v":2010},null,{"$f":"IF($B27<'CO2'!$B$27,\"\",IF($B27>2050,'CO2'!D$68,VLOOKUP($B27,'CO2'!$B$27:$H$69,3)))","v":2.2299199768831395},{"$f":"IF($B27<'CO2'!$B$27,\"\",IF($B27>2050,'CO2'!E$68,VLOOKUP($B27,'CO2'!$B$27:$H$69,4)))","v":2.5617129175583555},{"$f":"IF($B27<'CO2'!$B$27,\"\",IF($B27>2050,'CO2'!F$68,VLOOKUP($B27,'CO2'!$B$27:$H$69,5)))","v":2.9257703749999999},{"$f":"IF($B27<'CO2'!$B$27,\"\",IF($B27>2050,'CO2'!G$68,VLOOKUP($B27,'CO2'!$B$27:$H$69,6)))","v":0.38937839365401616},{"$f":"IF($B27<'CO2'!$B$27,\"\",IF($B27>2050,'CO2'!H$68,VLOOKUP($B27,'CO2'!$B$27:$H$69,7)))","v":0.37509250513634901}]
[null,{"$f":"B27+1","v":2011},null,{"$f":"IF($B28<'CO2'!$B$27,\"\",IF($B28>2050,'CO2'!D$68,VLOOKUP($B28,'CO2'!$B$27:$H$69,3)))","v":2.2560390477655812},{"$f":"IF($B28<'CO2'!$B$27,\"\",IF($B28>2050,'CO2'!E$68,VLOOKUP($B28,'CO2'!$B$27:$H$69,4)))","v":2.610816974736673},{"$f":"IF($B28<'CO2'!$B$27,\"\",IF($B28>2050,'CO2'!F$68,VLOOKUP($B28,'CO2'!$B$27:$H$69,5)))","v":2.9257703749999999},{"$f":"IF($B28<'CO2'!$B$27,\"\",IF($B28>2050,'CO2'!G$68,VLOOKUP($B28,'CO2'!$B$27:$H$69,6)))","v":0.38420990568790087},{"$f":"IF($B28<'CO2'!$B$27,\"\",IF($B28>2050,'CO2'!H$68,VLOOKUP($B28,'CO2'!$B$27:$H$69,7)))","v":0.37017702327780233}]
[null,{"$f":"B28+1","v":2012},null,{"$f":"IF($B29<'CO2'!$B$27,\"\",IF($B29>2050,'CO2'!D$68,VLOOKUP($B29,'CO2'!$B$27:$H$69,3)))","v":2.2327726861071979},{"$f":"IF($B29<'CO2'!$B$27,\"\",IF($B29>2050,'CO2'!E$68,VLOOKUP($B29,'CO2'!$B$27:$H$69,4)))","v":2.5828601636182396},{"$f":"IF($B29<'CO2'!$B$27,\"\",IF($B29>2050,'CO2'!F$68,VLOOKUP($B29,'CO2'!$B$27:$H$69,5)))","v":2.9257703749999999},{"$f":"IF($B29<'CO2'!$B$27,\"\",IF($B29>2050,'CO2'!G$68,VLOOKUP($B29,'CO2'!$B$27:$H$69,6)))","v":0.37733936275063379},{"$f":"IF($B29<'CO2'!$B$27,\"\",IF($B29>2050,'CO2'!H$68,VLOOKUP($B29,'CO2'!$B$27:$H$69,7)))","v":0.36357831338881125}]
[null,2013,null,{"$f":"IF($B30<'CO2'!$B$27,\"\",IF($B30>2050,'CO2'!D$68,VLOOKUP($B30,'CO2'!$B$27:$H$69,3)))","v":2.2260210117060071},{"$f":"IF($B30<'CO2'!$B$27,\"\",IF($B30>2050,'CO2'!E$68,VLOOKUP($B30,'CO2'!$B$27:$H$69,4)))","v":2.7050678064918028},{"$f":"IF($B30<'CO2'!$B$27,\"\",IF($B30>2050,'CO2'!F$68,VLOOKUP($B30,'CO2'!$B$27:$H$69,5)))","v":2.75809808821012},{"$f":"IF($B30<'CO2'!$B$27,\"\",IF($B30>2050,'CO2'!G$68,VLOOKUP($B30,'CO2'!$B$27:$H$69,6)))","v":0.36837962184865181},{"$f":"IF($B30<'CO2'!$B$27,\"\",IF($B30>2050,'CO2'!H$68,VLOOKUP($B30,'CO2'!$B$27:$H$69,7)))","v":0.35491063344474505}]
[null,2014,null,{"$f":"IF($B31<'CO2'!$B$27,\"\",IF($B31>2050,'CO2'!D$68,VLOOKUP($B31,'CO2'!$B$27:$H$69,3)))","v":2.2294284298323923},{"$f":"IF($B31<'CO2'!$B$27,\"\",IF($B31>2050,'CO2'!E$68,VLOOKUP($B31,'CO2'!$B$27:$H$69,4)))","v":2.7046472777931272},{"$f":"IF($B31<'CO2'!$B$27,\"\",IF($B31>2050,'CO2'!F$68,VLOOKUP($B31,'CO2'!$B$27:$H$69,5)))","v":2.7576687172921637},{"$f":"IF($B31<'CO2'!$B$27,\"\",IF($B31>2050,'CO2'!G$68,VLOOKUP($B31,'CO2'!$B$27:$H$69,6)))","v":0.36152971269444589},{"$f":"IF($B31<'CO2'!$B$27,\"\",IF($B31>2050,'CO2'!H$68,VLOOKUP($B31,'CO2'!$B$27:$H$69,7)))","v":0.3483745183773127}]
[null,2015,null,{"$f":"IF($B32<'CO2'!$B$27,\"\",IF($B32>2050,'CO2'!D$68,VLOOKUP($B32,'CO2'!$B$27:$H$69,3)))","v":2.2290632252987015},{"$f":"IF($B32<'CO2'!$B$27,\"\",IF($B32>2050,'CO2'!E$68,VLOOKUP($B32,'CO2'!$B$27:$H$69,4)))","v":2.7041141386305458},{"$f":"IF($B32<'CO2'!$B$27,\"\",IF($B32>2050,'CO2'!F$68,VLOOKUP($B32,'CO2'!$B$27:$H$69,5)))","v":2.757124368113721},{"$f":"IF($B32<'CO2'!$B$27,\"\",IF($B32>2050,'CO2'!G$68,VLOOKUP($B32,'CO2'!$B$27:$H$69,6)))","v":0.35124877725506382},{"$f":"IF($B32<'CO2'!$B$27,\"\",IF($B32>2050,'CO2'!H$68,VLOOKUP($B32,'CO2'!$B$27:$H$69,7)))","v":0.33843072738064162}]
[null,2016,null,{"$f":"IF($B33<'CO2'!$B$27,\"\",IF($B33>2050,'CO2'!D$68,VLOOKUP($B33,'CO2'!$B$27:$H$69,3)))","v":2.2284595351754839},{"$f":"IF($B33<'CO2'!$B$27,\"\",IF($B33>2050,'CO2'!E$68,VLOOKUP($B33,'CO2'!$B$27:$H$69,4)))","v":2.7042352459022556},{"$f":"IF($B33<'CO2'!$B$27,\"\",IF($B33>2050,'CO2'!F$68,VLOOKUP($B33,'CO2'!$B$27:$H$69,5)))","v":2.7572480218395872},{"$f":"IF($B33<'CO2'!$B$27,\"\",IF($B33>2050,'CO2'!G$68,VLOOKUP($B33,'CO2'!$B$27:$H$69,6)))","v":0.34039861851514308},{"$f":"IF($B33<'CO2'!$B$27,\"\",IF($B33>2050,'CO2'!H$68,VLOOKUP($B33,'CO2'!$B$27:$H$69,7)))","v":0.32794280100914919}]
[null,2017,null,{"$f":"IF($B34<'CO2'!$B$27,\"\",IF($B34>2050,'CO2'!D$68,VLOOKUP($B34,'CO2'!$B$27:$H$69,3)))","v":2.2260910235259561},{"$f":"IF($B34<'CO2'!$B$27,\"\",IF($B34>2050,'CO2'!E$68,VLOOKUP($B34,'CO2'!$B$27:$H$69,4)))","v":2.704795465537996},{"$f":"IF($B34<'CO2'!$B$27,\"\",IF($B34>2050,'CO2'!F$68,VLOOKUP($B34,'CO2'!$B$27:$H$69,5)))","v":2.7578200208969941},{"$f":"IF($B34<'CO2'!$B$27,\"\",IF($B34>2050,'CO2'!G$68,VLOOKUP($B34,'CO2'!$B$27:$H$69,6)))","v":0.33038539470534839},{"$f":"IF($B34<'CO2'!$B$27,\"\",IF($B34>2050,'CO2'!H$68,VLOOKUP($B34,'CO2'!$B$27:$H$69,7)))","v":0.31831876436104151}]
[null,2018,null,{"$f":"IF($B35<'CO2'!$B$27,\"\",IF($B35>2050,'CO2'!D$68,VLOOKUP($B35,'CO2'!$B$27:$H$69,3)))","v":2.2289435829541011},{"$f":"IF($B35<'CO2'!$B$27,\"\",IF($B35>2050,'CO2'!E$68,VLOOKUP($B35,'CO2'!$B$27:$H$69,4)))","v":2.6975773915970938},{"$f":"IF($B35<'CO2'!$B$27,\"\",IF($B35>2050,'CO2'!F$68,VLOOKUP($B35,'CO2'!$B$27:$H$69,5)))","v":2.7504501765947129},{"$f":"IF($B35<'CO2'!$B$27,\"\",IF($B35>2050,'CO2'!G$68,VLOOKUP($B35,'CO2'!$B$27:$H$69,6)))","v":0.31904071228084319},{"$f":"IF($B35<'CO2'!$B$27,\"\",IF($B35>2050,'CO2'!H$68,VLOOKUP($B35,'CO2'!$B$27:$H$69,7)))","v":0.30739222967821717}]
[null,2019,null,{"$f":"IF($B36<'CO2'!$B$27,\"\",IF($B36>2050,'CO2'!D$68,VLOOKUP($B36,'CO2'!$B$27:$H$69,3)))","v":2.2291648390120424},{"$f":"IF($B36<'CO2'!$B$27,\"\",IF($B36>2050,'CO2'!E$68,VLOOKUP($B36,'CO2'!$B$27:$H$69,4)))","v":2.6567516499945771},{"$f":"IF($B36<'CO2'!$B$27,\"\",IF($B36>2050,'CO2'!F$68,VLOOKUP($B36,'CO2'!$B$27:$H$69,5)))","v":2.7087660151966504},{"$f":"IF($B36<'CO2'!$B$27,\"\",IF($B36>2050,'CO2'!G$68,VLOOKUP($B36,'CO2'!$B$27:$H$69,6)))","v":0.30663560270260604},{"$f":"IF($B36<'CO2'!$B$27,\"\",IF($B36>2050,'CO2'!H$68,VLOOKUP($B36,'CO2'!$B$27:$H$69,7)))","v":0.29543638346497614}]
[null,2020,null,{"$f":"IF($B37<'CO2'!$B$27,\"\",IF($B37>2050,'CO2'!D$68,VLOOKUP($B37,'CO2'!$B$27:$H$69,3)))","v":2.2295093730255631},{"$f":"IF($B37<'CO2'!$B$27,\"\",IF($B37>2050,'CO2'!E$68,VLOOKUP($B37,'CO2'!$B$27:$H$69,4)))","v":2.5367699280205462},{"$f":"IF($B37<'CO2'!$B$27,\"\",IF($B37>2050,'CO2'!F$68,VLOOKUP($B37,'CO2'!$B$27:$H$69,5)))","v":2.693597768670176},{"$f":"IF($B37<'CO2'!$B$27,\"\",IF($B37>2050,'CO2'!G$68,VLOOKUP($B37,'CO2'!$B$27:$H$69,6)))","v":0.29341938793399103},{"$f":"IF($B37<'CO2'!$B$27,\"\",IF($B37>2050,'CO2'!H$68,VLOOKUP($B37,'CO2'!$B$27:$H$69,7)))","v":0.2827028630912089}]
[null,2021,null,{"$f":"IF($B38<'CO2'!$B$27,\"\",IF($B38>2050,'CO2'!D$68,VLOOKUP($B38,'CO2'!$B$27:$H$69,3)))","v":2.1874091900190518},{"$f":"IF($B38<'CO2'!$B$27,\"\",IF($B38>2050,'CO2'!E$68,VLOOKUP($B38,'CO2'!$B$27:$H$69,4)))","v":2.5303554920166951},{"$f":"IF($B38<'CO2'!$B$27,\"\",IF($B38>2050,'CO2'!F$68,VLOOKUP($B38,'CO2'!$B$27:$H$69,5)))","v":2.7080709106510281},{"$f":"IF($B38<'CO2'!$B$27,\"\",IF($B38>2050,'CO2'!G$68,VLOOKUP($B38,'CO2'!$B$27:$H$69,6)))","v":0.27921971512076155},{"$f":"IF($B38<'CO2'!$B$27,\"\",IF($B38>2050,'CO2'!H$68,VLOOKUP($B38,'CO2'!$B$27:$H$69,7)))","v":0.26902180340553661}]
[null,2022,null,{"$f":"IF($B39<'CO2'!$B$27,\"\",IF($B39>2050,'CO2'!D$68,VLOOKUP($B39,'CO2'!$B$27:$H$69,3)))","v":2.135960058073445},{"$f":"IF($B39<'CO2'!$B$27,\"\",IF($B39>2050,'CO2'!E$68,VLOOKUP($B39,'CO2'!$B$27:$H$69,4)))","v":2.5031459992523875},{"$f":"IF($B39<'CO2'!$B$27,\"\",IF($B39>2050,'CO2'!F$68,VLOOKUP($B39,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B39<'CO2'!$B$27,\"\",IF($B39>2050,'CO2'!G$68,VLOOKUP($B39,'CO2'!$B$27:$H$69,6)))","v":0.26396340221023079},{"$f":"IF($B39<'CO2'!$B$27,\"\",IF($B39>2050,'CO2'!H$68,VLOOKUP($B39,'CO2'!$B$27:$H$69,7)))","v":0.25432269517553546}]
[null,2023,null,{"$f":"IF($B40<'CO2'!$B$27,\"\",IF($B40>2050,'CO2'!D$68,VLOOKUP($B40,'CO2'!$B$27:$H$69,3)))","v":2.1143039057122337},{"$f":"IF($B40<'CO2'!$B$27,\"\",IF($B40>2050,'CO2'!E$68,VLOOKUP($B40,'CO2'!$B$27:$H$69,4)))","v":2.4724580252219668},{"$f":"IF($B40<'CO2'!$B$27,\"\",IF($B40>2050,'CO2'!F$68,VLOOKUP($B40,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B40<'CO2'!$B$27,\"\",IF($B40>2050,'CO2'!G$68,VLOOKUP($B40,'CO2'!$B$27:$H$69,6)))","v":0.24757182145442799},{"$f":"IF($B40<'CO2'!$B$27,\"\",IF($B40>2050,'CO2'!H$68,VLOOKUP($B40,'CO2'!$B$27:$H$69,7)))","v":0.23852978236604283}]
[null,2024,null,{"$f":"IF($B41<'CO2'!$B$27,\"\",IF($B41>2050,'CO2'!D$68,VLOOKUP($B41,'CO2'!$B$27:$H$69,3)))","v":2.1143034204931688},{"$f":"IF($B41<'CO2'!$B$27,\"\",IF($B41>2050,'CO2'!E$68,VLOOKUP($B41,'CO2'!$B$27:$H$69,4)))","v":2.4623888060346002},{"$f":"IF($B41<'CO2'!$B$27,\"\",IF($B41>2050,'CO2'!F$68,VLOOKUP($B41,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B41<'CO2'!$B$27,\"\",IF($B41>2050,'CO2'!G$68,VLOOKUP($B41,'CO2'!$B$27:$H$69,6)))","v":0.2299604941796351},{"$f":"IF($B41<'CO2'!$B$27,\"\",IF($B41>2050,'CO2'!H$68,VLOOKUP($B41,'CO2'!$B$27:$H$69,7)))","v":0.22156167170888241}]
[null,2025,null,{"$f":"IF($B42<'CO2'!$B$27,\"\",IF($B42>2050,'CO2'!D$68,VLOOKUP($B42,'CO2'!$B$27:$H$69,3)))","v":2.1143031008553645},{"$f":"IF($B42<'CO2'!$B$27,\"\",IF($B42>2050,'CO2'!E$68,VLOOKUP($B42,'CO2'!$B$27:$H$69,4)))","v":2.4536776008003707},{"$f":"IF($B42<'CO2'!$B$27,\"\",IF($B42>2050,'CO2'!F$68,VLOOKUP($B42,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B42<'CO2'!$B$27,\"\",IF($B42>2050,'CO2'!G$68,VLOOKUP($B42,'CO2'!$B$27:$H$69,6)))","v":0.21103865540151343},{"$f":"IF($B42<'CO2'!$B$27,\"\",IF($B42>2050,'CO2'!H$68,VLOOKUP($B42,'CO2'!$B$27:$H$69,7)))","v":0.20333091321950592}]
[null,2026,null,{"$f":"IF($B43<'CO2'!$B$27,\"\",IF($B43>2050,'CO2'!D$68,VLOOKUP($B43,'CO2'!$B$27:$H$69,3)))","v":2.1143029811221905},{"$f":"IF($B43<'CO2'!$B$27,\"\",IF($B43>2050,'CO2'!E$68,VLOOKUP($B43,'CO2'!$B$27:$H$69,4)))","v":2.4429731905357115},{"$f":"IF($B43<'CO2'!$B$27,\"\",IF($B43>2050,'CO2'!F$68,VLOOKUP($B43,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B43<'CO2'!$B$27,\"\",IF($B43>2050,'CO2'!G$68,VLOOKUP($B43,'CO2'!$B$27:$H$69,6)))","v":0.19070878604194016},{"$f":"IF($B43<'CO2'!$B$27,\"\",IF($B43>2050,'CO2'!H$68,VLOOKUP($B43,'CO2'!$B$27:$H$69,7)))","v":0.18374354949862409}]
[null,2027,null,{"$f":"IF($B44<'CO2'!$B$27,\"\",IF($B44>2050,'CO2'!D$68,VLOOKUP($B44,'CO2'!$B$27:$H$69,3)))","v":2.114302957089726},{"$f":"IF($B44<'CO2'!$B$27,\"\",IF($B44>2050,'CO2'!E$68,VLOOKUP($B44,'CO2'!$B$27:$H$69,4)))","v":2.4322928320101784},{"$f":"IF($B44<'CO2'!$B$27,\"\",IF($B44>2050,'CO2'!F$68,VLOOKUP($B44,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B44<'CO2'!$B$27,\"\",IF($B44>2050,'CO2'!G$68,VLOOKUP($B44,'CO2'!$B$27:$H$69,6)))","v":0.16886611033670176},{"$f":"IF($B44<'CO2'!$B$27,\"\",IF($B44>2050,'CO2'!H$68,VLOOKUP($B44,'CO2'!$B$27:$H$69,7)))","v":0.1626986314960249}]
[null,2028,null,{"$f":"IF($B45<'CO2'!$B$27,\"\",IF($B45>2050,'CO2'!D$68,VLOOKUP($B45,'CO2'!$B$27:$H$69,3)))","v":2.1143029452805076},{"$f":"IF($B45<'CO2'!$B$27,\"\",IF($B45>2050,'CO2'!E$68,VLOOKUP($B45,'CO2'!$B$27:$H$69,4)))","v":2.4207224851875755},{"$f":"IF($B45<'CO2'!$B$27,\"\",IF($B45>2050,'CO2'!F$68,VLOOKUP($B45,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B45<'CO2'!$B$27,\"\",IF($B45>2050,'CO2'!G$68,VLOOKUP($B45,'CO2'!$B$27:$H$69,6)))","v":0.14539805584379137},{"$f":"IF($B45<'CO2'!$B$27,\"\",IF($B45>2050,'CO2'!H$68,VLOOKUP($B45,'CO2'!$B$27:$H$69,7)))","v":0.14008769824092995}]
[null,2029,null,{"$f":"IF($B46<'CO2'!$B$27,\"\",IF($B46>2050,'CO2'!D$68,VLOOKUP($B46,'CO2'!$B$27:$H$69,3)))","v":2.1143030206194422},{"$f":"IF($B46<'CO2'!$B$27,\"\",IF($B46>2050,'CO2'!E$68,VLOOKUP($B46,'CO2'!$B$27:$H$69,4)))","v":2.408893889232373},{"$f":"IF($B46<'CO2'!$B$27,\"\",IF($B46>2050,'CO2'!F$68,VLOOKUP($B46,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B46<'CO2'!$B$27,\"\",IF($B46>2050,'CO2'!G$68,VLOOKUP($B46,'CO2'!$B$27:$H$69,6)))","v":0.12018367326931005},{"$f":"IF($B46<'CO2'!$B$27,\"\",IF($B46>2050,'CO2'!H$68,VLOOKUP($B46,'CO2'!$B$27:$H$69,7)))","v":0.1157942178575323}]
[null,2030,null,{"$f":"IF($B47<'CO2'!$B$27,\"\",IF($B47>2050,'CO2'!D$68,VLOOKUP($B47,'CO2'!$B$27:$H$69,3)))","v":2.1143039431756234},{"$f":"IF($B47<'CO2'!$B$27,\"\",IF($B47>2050,'CO2'!E$68,VLOOKUP($B47,'CO2'!$B$27:$H$69,4)))","v":2.398238757907551},{"$f":"IF($B47<'CO2'!$B$27,\"\",IF($B47>2050,'CO2'!F$68,VLOOKUP($B47,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B47<'CO2'!$B$27,\"\",IF($B47>2050,'CO2'!G$68,VLOOKUP($B47,'CO2'!$B$27:$H$69,6)))","v":9.3093013120878615E-2},{"$f":"IF($B47<'CO2'!$B$27,\"\",IF($B47>2050,'CO2'!H$68,VLOOKUP($B47,'CO2'!$B$27:$H$69,7)))","v":8.9692986984828707E-2}]
[null,2031,null,{"$f":"IF($B48<'CO2'!$B$27,\"\",IF($B48>2050,'CO2'!D$68,VLOOKUP($B48,'CO2'!$B$27:$H$69,3)))","v":2.1143046071284655},{"$f":"IF($B48<'CO2'!$B$27,\"\",IF($B48>2050,'CO2'!E$68,VLOOKUP($B48,'CO2'!$B$27:$H$69,4)))","v":2.3876392273309484},{"$f":"IF($B48<'CO2'!$B$27,\"\",IF($B48>2050,'CO2'!F$68,VLOOKUP($B48,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B48<'CO2'!$B$27,\"\",IF($B48>2050,'CO2'!G$68,VLOOKUP($B48,'CO2'!$B$27:$H$69,6)))","v":7.1444653351859899E-2},{"$f":"IF($B48<'CO2'!$B$27,\"\",IF($B48>2050,'CO2'!H$68,VLOOKUP($B48,'CO2'!$B$27:$H$69,7)))","v":6.8835287938346715E-2}]
[null,2032,null,{"$f":"IF($B49<'CO2'!$B$27,\"\",IF($B49>2050,'CO2'!D$68,VLOOKUP($B49,'CO2'!$B$27:$H$69,3)))","v":2.1143053578515834},{"$f":"IF($B49<'CO2'!$B$27,\"\",IF($B49>2050,'CO2'!E$68,VLOOKUP($B49,'CO2'!$B$27:$H$69,4)))","v":2.3757082855753553},{"$f":"IF($B49<'CO2'!$B$27,\"\",IF($B49>2050,'CO2'!F$68,VLOOKUP($B49,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B49<'CO2'!$B$27,\"\",IF($B49>2050,'CO2'!G$68,VLOOKUP($B49,'CO2'!$B$27:$H$69,6)))","v":5.4830521877507463E-2},{"$f":"IF($B49<'CO2'!$B$27,\"\",IF($B49>2050,'CO2'!H$68,VLOOKUP($B49,'CO2'!$B$27:$H$69,7)))","v":5.2827952606334404E-2}]
[null,2033,null,{"$f":"IF($B50<'CO2'!$B$27,\"\",IF($B50>2050,'CO2'!D$68,VLOOKUP($B50,'CO2'!$B$27:$H$69,3)))","v":2.1143061883856937},{"$f":"IF($B50<'CO2'!$B$27,\"\",IF($B50>2050,'CO2'!E$68,VLOOKUP($B50,'CO2'!$B$27:$H$69,4)))","v":2.3766088990997223},{"$f":"IF($B50<'CO2'!$B$27,\"\",IF($B50>2050,'CO2'!F$68,VLOOKUP($B50,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B50<'CO2'!$B$27,\"\",IF($B50>2050,'CO2'!G$68,VLOOKUP($B50,'CO2'!$B$27:$H$69,6)))","v":4.2079931643780044E-2},{"$f":"IF($B50<'CO2'!$B$27,\"\",IF($B50>2050,'CO2'!H$68,VLOOKUP($B50,'CO2'!$B$27:$H$69,7)))","v":4.0543050812494999E-2}]
[null,2034,null,{"$f":"IF($B51<'CO2'!$B$27,\"\",IF($B51>2050,'CO2'!D$68,VLOOKUP($B51,'CO2'!$B$27:$H$69,3)))","v":2.1143071529849684},{"$f":"IF($B51<'CO2'!$B$27,\"\",IF($B51>2050,'CO2'!E$68,VLOOKUP($B51,'CO2'!$B$27:$H$69,4)))","v":2.3780835852634965},{"$f":"IF($B51<'CO2'!$B$27,\"\",IF($B51>2050,'CO2'!F$68,VLOOKUP($B51,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B51<'CO2'!$B$27,\"\",IF($B51>2050,'CO2'!G$68,VLOOKUP($B51,'CO2'!$B$27:$H$69,6)))","v":3.2294433583926627E-2},{"$f":"IF($B51<'CO2'!$B$27,\"\",IF($B51>2050,'CO2'!H$68,VLOOKUP($B51,'CO2'!$B$27:$H$69,7)))","v":3.1114947449003658E-2}]
[null,2035,null,{"$f":"IF($B52<'CO2'!$B$27,\"\",IF($B52>2050,'CO2'!D$68,VLOOKUP($B52,'CO2'!$B$27:$H$69,3)))","v":2.1143080575328361},{"$f":"IF($B52<'CO2'!$B$27,\"\",IF($B52>2050,'CO2'!E$68,VLOOKUP($B52,'CO2'!$B$27:$H$69,4)))","v":2.3826240154029055},{"$f":"IF($B52<'CO2'!$B$27,\"\",IF($B52>2050,'CO2'!F$68,VLOOKUP($B52,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B52<'CO2'!$B$27,\"\",IF($B52>2050,'CO2'!G$68,VLOOKUP($B52,'CO2'!$B$27:$H$69,6)))","v":2.4784508904039694E-2},{"$f":"IF($B52<'CO2'!$B$27,\"\",IF($B52>2050,'CO2'!H$68,VLOOKUP($B52,'CO2'!$B$27:$H$69,7)))","v":2.3879306942927135E-2}]
[null,2036,null,{"$f":"IF($B53<'CO2'!$B$27,\"\",IF($B53>2050,'CO2'!D$68,VLOOKUP($B53,'CO2'!$B$27:$H$69,3)))","v":2.1143086294951194},{"$f":"IF($B53<'CO2'!$B$27,\"\",IF($B53>2050,'CO2'!E$68,VLOOKUP($B53,'CO2'!$B$27:$H$69,4)))","v":2.3822161657520002},{"$f":"IF($B53<'CO2'!$B$27,\"\",IF($B53>2050,'CO2'!F$68,VLOOKUP($B53,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B53<'CO2'!$B$27,\"\",IF($B53>2050,'CO2'!G$68,VLOOKUP($B53,'CO2'!$B$27:$H$69,6)))","v":1.9020983291688824E-2},{"$f":"IF($B53<'CO2'!$B$27,\"\",IF($B53>2050,'CO2'!H$68,VLOOKUP($B53,'CO2'!$B$27:$H$69,7)))","v":1.8326281958505677E-2}]
[null,2037,null,{"$f":"IF($B54<'CO2'!$B$27,\"\",IF($B54>2050,'CO2'!D$68,VLOOKUP($B54,'CO2'!$B$27:$H$69,3)))","v":2.1143098384907497},{"$f":"IF($B54<'CO2'!$B$27,\"\",IF($B54>2050,'CO2'!E$68,VLOOKUP($B54,'CO2'!$B$27:$H$69,4)))","v":2.381631785894057},{"$f":"IF($B54<'CO2'!$B$27,\"\",IF($B54>2050,'CO2'!F$68,VLOOKUP($B54,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B54<'CO2'!$B$27,\"\",IF($B54>2050,'CO2'!G$68,VLOOKUP($B54,'CO2'!$B$27:$H$69,6)))","v":1.4597739530910576E-2},{"$f":"IF($B54<'CO2'!$B$27,\"\",IF($B54>2050,'CO2'!H$68,VLOOKUP($B54,'CO2'!$B$27:$H$69,7)))","v":1.4064587855307401E-2}]
[null,2038,null,{"$f":"IF($B55<'CO2'!$B$27,\"\",IF($B55>2050,'CO2'!D$68,VLOOKUP($B55,'CO2'!$B$27:$H$69,3)))","v":2.1143110534678402},{"$f":"IF($B55<'CO2'!$B$27,\"\",IF($B55>2050,'CO2'!E$68,VLOOKUP($B55,'CO2'!$B$27:$H$69,4)))","v":2.3814190627837122},{"$f":"IF($B55<'CO2'!$B$27,\"\",IF($B55>2050,'CO2'!F$68,VLOOKUP($B55,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B55<'CO2'!$B$27,\"\",IF($B55>2050,'CO2'!G$68,VLOOKUP($B55,'CO2'!$B$27:$H$69,6)))","v":1.1203101130182913E-2},{"$f":"IF($B55<'CO2'!$B$27,\"\",IF($B55>2050,'CO2'!H$68,VLOOKUP($B55,'CO2'!$B$27:$H$69,7)))","v":1.0793931468889725E-2}]
[null,2039,null,{"$f":"IF($B56<'CO2'!$B$27,\"\",IF($B56>2050,'CO2'!D$68,VLOOKUP($B56,'CO2'!$B$27:$H$69,3)))","v":2.1143122050170411},{"$f":"IF($B56<'CO2'!$B$27,\"\",IF($B56>2050,'CO2'!E$68,VLOOKUP($B56,'CO2'!$B$27:$H$69,4)))","v":2.3816221448550228},{"$f":"IF($B56<'CO2'!$B$27,\"\",IF($B56>2050,'CO2'!F$68,VLOOKUP($B56,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B56<'CO2'!$B$27,\"\",IF($B56>2050,'CO2'!G$68,VLOOKUP($B56,'CO2'!$B$27:$H$69,6)))","v":8.5978705584752024E-3},{"$f":"IF($B56<'CO2'!$B$27,\"\",IF($B56>2050,'CO2'!H$68,VLOOKUP($B56,'CO2'!$B$27:$H$69,7)))","v":8.2838514539992133E-3}]
[null,2040,null,{"$f":"IF($B57<'CO2'!$B$27,\"\",IF($B57>2050,'CO2'!D$68,VLOOKUP($B57,'CO2'!$B$27:$H$69,3)))","v":2.1143135157428712},{"$f":"IF($B57<'CO2'!$B$27,\"\",IF($B57>2050,'CO2'!E$68,VLOOKUP($B57,'CO2'!$B$27:$H$69,4)))","v":2.3820103276763618},{"$f":"IF($B57<'CO2'!$B$27,\"\",IF($B57>2050,'CO2'!F$68,VLOOKUP($B57,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B57<'CO2'!$B$27,\"\",IF($B57>2050,'CO2'!G$68,VLOOKUP($B57,'CO2'!$B$27:$H$69,6)))","v":6.5984745903197722E-3},{"$f":"IF($B57<'CO2'!$B$27,\"\",IF($B57>2050,'CO2'!H$68,VLOOKUP($B57,'CO2'!$B$27:$H$69,7)))","v":6.3574792103977878E-3}]
[null,2041,null,{"$f":"IF($B58<'CO2'!$B$27,\"\",IF($B58>2050,'CO2'!D$68,VLOOKUP($B58,'CO2'!$B$27:$H$69,3)))","v":2.114314967903451},{"$f":"IF($B58<'CO2'!$B$27,\"\",IF($B58>2050,'CO2'!E$68,VLOOKUP($B58,'CO2'!$B$27:$H$69,4)))","v":2.3822489434309029},{"$f":"IF($B58<'CO2'!$B$27,\"\",IF($B58>2050,'CO2'!F$68,VLOOKUP($B58,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B58<'CO2'!$B$27,\"\",IF($B58>2050,'CO2'!G$68,VLOOKUP($B58,'CO2'!$B$27:$H$69,6)))","v":6.2252246729587882E-3},{"$f":"IF($B58<'CO2'!$B$27,\"\",IF($B58>2050,'CO2'!H$68,VLOOKUP($B58,'CO2'!$B$27:$H$69,7)))","v":5.9978614597457911E-3}]
[null,2042,null,{"$f":"IF($B59<'CO2'!$B$27,\"\",IF($B59>2050,'CO2'!D$68,VLOOKUP($B59,'CO2'!$B$27:$H$69,3)))","v":2.1143162041145573},{"$f":"IF($B59<'CO2'!$B$27,\"\",IF($B59>2050,'CO2'!E$68,VLOOKUP($B59,'CO2'!$B$27:$H$69,4)))","v":2.3827210373977326},{"$f":"IF($B59<'CO2'!$B$27,\"\",IF($B59>2050,'CO2'!F$68,VLOOKUP($B59,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B59<'CO2'!$B$27,\"\",IF($B59>2050,'CO2'!G$68,VLOOKUP($B59,'CO2'!$B$27:$H$69,6)))","v":3.9601631342987536E-3},{"$f":"IF($B59<'CO2'!$B$27,\"\",IF($B59>2050,'CO2'!H$68,VLOOKUP($B59,'CO2'!$B$27:$H$69,7)))","v":3.815526520784551E-3}]
[null,2043,null,{"$f":"IF($B60<'CO2'!$B$27,\"\",IF($B60>2050,'CO2'!D$68,VLOOKUP($B60,'CO2'!$B$27:$H$69,3)))","v":2.1143173249391625},{"$f":"IF($B60<'CO2'!$B$27,\"\",IF($B60>2050,'CO2'!E$68,VLOOKUP($B60,'CO2'!$B$27:$H$69,4)))","v":2.3832529846619033},{"$f":"IF($B60<'CO2'!$B$27,\"\",IF($B60>2050,'CO2'!F$68,VLOOKUP($B60,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B60<'CO2'!$B$27,\"\",IF($B60>2050,'CO2'!G$68,VLOOKUP($B60,'CO2'!$B$27:$H$69,6)))","v":3.043535780388326E-3},{"$f":"IF($B60<'CO2'!$B$27,\"\",IF($B60>2050,'CO2'!H$68,VLOOKUP($B60,'CO2'!$B$27:$H$69,7)))","v":2.932377049433011E-3}]
[null,2044,null,{"$f":"IF($B61<'CO2'!$B$27,\"\",IF($B61>2050,'CO2'!D$68,VLOOKUP($B61,'CO2'!$B$27:$H$69,3)))","v":2.1143183936287073},{"$f":"IF($B61<'CO2'!$B$27,\"\",IF($B61>2050,'CO2'!E$68,VLOOKUP($B61,'CO2'!$B$27:$H$69,4)))","v":2.3846648229281251},{"$f":"IF($B61<'CO2'!$B$27,\"\",IF($B61>2050,'CO2'!F$68,VLOOKUP($B61,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B61<'CO2'!$B$27,\"\",IF($B61>2050,'CO2'!G$68,VLOOKUP($B61,'CO2'!$B$27:$H$69,6)))","v":2.1485419269498731E-3},{"$f":"IF($B61<'CO2'!$B$27,\"\",IF($B61>2050,'CO2'!H$68,VLOOKUP($B61,'CO2'!$B$27:$H$69,7)))","v":2.070070960535421E-3}]
[null,2045,null,{"$f":"IF($B62<'CO2'!$B$27,\"\",IF($B62>2050,'CO2'!D$68,VLOOKUP($B62,'CO2'!$B$27:$H$69,3)))","v":2.1143193084655159},{"$f":"IF($B62<'CO2'!$B$27,\"\",IF($B62>2050,'CO2'!E$68,VLOOKUP($B62,'CO2'!$B$27:$H$69,4)))","v":2.3860063142206518},{"$f":"IF($B62<'CO2'!$B$27,\"\",IF($B62>2050,'CO2'!F$68,VLOOKUP($B62,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B62<'CO2'!$B$27,\"\",IF($B62>2050,'CO2'!G$68,VLOOKUP($B62,'CO2'!$B$27:$H$69,6)))","v":1.3757450107129204E-3},{"$f":"IF($B62<'CO2'!$B$27,\"\",IF($B62>2050,'CO2'!H$68,VLOOKUP($B62,'CO2'!$B$27:$H$69,7)))","v":1.3254988232048364E-3}]
[null,2046,null,{"$f":"IF($B63<'CO2'!$B$27,\"\",IF($B63>2050,'CO2'!D$68,VLOOKUP($B63,'CO2'!$B$27:$H$69,3)))","v":2.1143204200013535},{"$f":"IF($B63<'CO2'!$B$27,\"\",IF($B63>2050,'CO2'!E$68,VLOOKUP($B63,'CO2'!$B$27:$H$69,4)))","v":2.3870575855876797},{"$f":"IF($B63<'CO2'!$B$27,\"\",IF($B63>2050,'CO2'!F$68,VLOOKUP($B63,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B63<'CO2'!$B$27,\"\",IF($B63>2050,'CO2'!G$68,VLOOKUP($B63,'CO2'!$B$27:$H$69,6)))","v":1.4205294417196056E-3},{"$f":"IF($B63<'CO2'!$B$27,\"\",IF($B63>2050,'CO2'!H$68,VLOOKUP($B63,'CO2'!$B$27:$H$69,7)))","v":1.3686475972400029E-3}]
[null,2047,null,{"$f":"IF($B64<'CO2'!$B$27,\"\",IF($B64>2050,'CO2'!D$68,VLOOKUP($B64,'CO2'!$B$27:$H$69,3)))","v":2.1143213779457009},{"$f":"IF($B64<'CO2'!$B$27,\"\",IF($B64>2050,'CO2'!E$68,VLOOKUP($B64,'CO2'!$B$27:$H$69,4)))","v":2.3882372969992494},{"$f":"IF($B64<'CO2'!$B$27,\"\",IF($B64>2050,'CO2'!F$68,VLOOKUP($B64,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B64<'CO2'!$B$27,\"\",IF($B64>2050,'CO2'!G$68,VLOOKUP($B64,'CO2'!$B$27:$H$69,6)))","v":1.4253337930341954E-3},{"$f":"IF($B64<'CO2'!$B$27,\"\",IF($B64>2050,'CO2'!H$68,VLOOKUP($B64,'CO2'!$B$27:$H$69,7)))","v":1.3732764797466902E-3}]
[null,2048,null,{"$f":"IF($B65<'CO2'!$B$27,\"\",IF($B65>2050,'CO2'!D$68,VLOOKUP($B65,'CO2'!$B$27:$H$69,3)))","v":2.114322276476897},{"$f":"IF($B65<'CO2'!$B$27,\"\",IF($B65>2050,'CO2'!E$68,VLOOKUP($B65,'CO2'!$B$27:$H$69,4)))","v":2.389387610003987},{"$f":"IF($B65<'CO2'!$B$27,\"\",IF($B65>2050,'CO2'!F$68,VLOOKUP($B65,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B65<'CO2'!$B$27,\"\",IF($B65>2050,'CO2'!G$68,VLOOKUP($B65,'CO2'!$B$27:$H$69,6)))","v":1.5047377993270873E-3},{"$f":"IF($B65<'CO2'!$B$27,\"\",IF($B65>2050,'CO2'!H$68,VLOOKUP($B65,'CO2'!$B$27:$H$69,7)))","v":1.4497804220320678E-3}]
[null,2049,null,{"$f":"IF($B66<'CO2'!$B$27,\"\",IF($B66>2050,'CO2'!D$68,VLOOKUP($B66,'CO2'!$B$27:$H$69,3)))","v":2.1143231018412179},{"$f":"IF($B66<'CO2'!$B$27,\"\",IF($B66>2050,'CO2'!E$68,VLOOKUP($B66,'CO2'!$B$27:$H$69,4)))","v":2.3904970754586721},{"$f":"IF($B66<'CO2'!$B$27,\"\",IF($B66>2050,'CO2'!F$68,VLOOKUP($B66,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B66<'CO2'!$B$27,\"\",IF($B66>2050,'CO2'!G$68,VLOOKUP($B66,'CO2'!$B$27:$H$69,6)))","v":1.5415995545658237E-3},{"$f":"IF($B66<'CO2'!$B$27,\"\",IF($B66>2050,'CO2'!H$68,VLOOKUP($B66,'CO2'!$B$27:$H$69,7)))","v":1.4852958793368266E-3}]
[null,2050,null,{"$f":"IF($B67<'CO2'!$B$27,\"\",IF($B67>2050,'CO2'!D$68,VLOOKUP($B67,'CO2'!$B$27:$H$69,3)))","v":2.1143239026790606},{"$f":"IF($B67<'CO2'!$B$27,\"\",IF($B67>2050,'CO2'!E$68,VLOOKUP($B67,'CO2'!$B$27:$H$69,4)))","v":2.3915956384141661},{"$f":"IF($B67<'CO2'!$B$27,\"\",IF($B67>2050,'CO2'!F$68,VLOOKUP($B67,'CO2'!$B$27:$H$69,5)))","v":2.7031107072592437},{"$f":"IF($B67<'CO2'!$B$27,\"\",IF($B67>2050,'CO2'!G$68,VLOOKUP($B67,'CO2'!$B$27:$H$69,6)))","v":1.4101055939048539E-3},{"$f":"IF($B67<'CO2'!$B$27,\"\",IF($B67>2050,'CO2'!H$68,VLOOKUP($B67,'CO2'!$B$27:$H$69,7)))","v":1.3586044585012626E-3}]
[null,2051,null,{"$f":"IF($B68<'CO2'!$B$27,\"\",IF($B68>2050,'CO2'!D$68,VLOOKUP($B68,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B68<'CO2'!$B$27,\"\",IF($B68>2050,'CO2'!E$68,VLOOKUP($B68,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B68<'CO2'!$B$27,\"\",IF($B68>2050,'CO2'!F$68,VLOOKUP($B68,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B68<'CO2'!$B$27,\"\",IF($B68>2050,'CO2'!G$68,VLOOKUP($B68,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B68<'CO2'!$B$27,\"\",IF($B68>2050,'CO2'!H$68,VLOOKUP($B68,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2052,null,{"$f":"IF($B69<'CO2'!$B$27,\"\",IF($B69>2050,'CO2'!D$68,VLOOKUP($B69,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B69<'CO2'!$B$27,\"\",IF($B69>2050,'CO2'!E$68,VLOOKUP($B69,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B69<'CO2'!$B$27,\"\",IF($B69>2050,'CO2'!F$68,VLOOKUP($B69,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B69<'CO2'!$B$27,\"\",IF($B69>2050,'CO2'!G$68,VLOOKUP($B69,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B69<'CO2'!$B$27,\"\",IF($B69>2050,'CO2'!H$68,VLOOKUP($B69,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2053,null,{"$f":"IF($B70<'CO2'!$B$27,\"\",IF($B70>2050,'CO2'!D$68,VLOOKUP($B70,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B70<'CO2'!$B$27,\"\",IF($B70>2050,'CO2'!E$68,VLOOKUP($B70,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B70<'CO2'!$B$27,\"\",IF($B70>2050,'CO2'!F$68,VLOOKUP($B70,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B70<'CO2'!$B$27,\"\",IF($B70>2050,'CO2'!G$68,VLOOKUP($B70,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B70<'CO2'!$B$27,\"\",IF($B70>2050,'CO2'!H$68,VLOOKUP($B70,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2054,null,{"$f":"IF($B71<'CO2'!$B$27,\"\",IF($B71>2050,'CO2'!D$68,VLOOKUP($B71,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B71<'CO2'!$B$27,\"\",IF($B71>2050,'CO2'!E$68,VLOOKUP($B71,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B71<'CO2'!$B$27,\"\",IF($B71>2050,'CO2'!F$68,VLOOKUP($B71,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B71<'CO2'!$B$27,\"\",IF($B71>2050,'CO2'!G$68,VLOOKUP($B71,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B71<'CO2'!$B$27,\"\",IF($B71>2050,'CO2'!H$68,VLOOKUP($B71,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2055,null,{"$f":"IF($B72<'CO2'!$B$27,\"\",IF($B72>2050,'CO2'!D$68,VLOOKUP($B72,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B72<'CO2'!$B$27,\"\",IF($B72>2050,'CO2'!E$68,VLOOKUP($B72,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B72<'CO2'!$B$27,\"\",IF($B72>2050,'CO2'!F$68,VLOOKUP($B72,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B72<'CO2'!$B$27,\"\",IF($B72>2050,'CO2'!G$68,VLOOKUP($B72,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B72<'CO2'!$B$27,\"\",IF($B72>2050,'CO2'!H$68,VLOOKUP($B72,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2056,null,{"$f":"IF($B73<'CO2'!$B$27,\"\",IF($B73>2050,'CO2'!D$68,VLOOKUP($B73,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B73<'CO2'!$B$27,\"\",IF($B73>2050,'CO2'!E$68,VLOOKUP($B73,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B73<'CO2'!$B$27,\"\",IF($B73>2050,'CO2'!F$68,VLOOKUP($B73,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B73<'CO2'!$B$27,\"\",IF($B73>2050,'CO2'!G$68,VLOOKUP($B73,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B73<'CO2'!$B$27,\"\",IF($B73>2050,'CO2'!H$68,VLOOKUP($B73,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2057,null,{"$f":"IF($B74<'CO2'!$B$27,\"\",IF($B74>2050,'CO2'!D$68,VLOOKUP($B74,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B74<'CO2'!$B$27,\"\",IF($B74>2050,'CO2'!E$68,VLOOKUP($B74,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B74<'CO2'!$B$27,\"\",IF($B74>2050,'CO2'!F$68,VLOOKUP($B74,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B74<'CO2'!$B$27,\"\",IF($B74>2050,'CO2'!G$68,VLOOKUP($B74,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B74<'CO2'!$B$27,\"\",IF($B74>2050,'CO2'!H$68,VLOOKUP($B74,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2058,null,{"$f":"IF($B75<'CO2'!$B$27,\"\",IF($B75>2050,'CO2'!D$68,VLOOKUP($B75,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B75<'CO2'!$B$27,\"\",IF($B75>2050,'CO2'!E$68,VLOOKUP($B75,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B75<'CO2'!$B$27,\"\",IF($B75>2050,'CO2'!F$68,VLOOKUP($B75,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B75<'CO2'!$B$27,\"\",IF($B75>2050,'CO2'!G$68,VLOOKUP($B75,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B75<'CO2'!$B$27,\"\",IF($B75>2050,'CO2'!H$68,VLOOKUP($B75,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2059,null,{"$f":"IF($B76<'CO2'!$B$27,\"\",IF($B76>2050,'CO2'!D$68,VLOOKUP($B76,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B76<'CO2'!$B$27,\"\",IF($B76>2050,'CO2'!E$68,VLOOKUP($B76,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B76<'CO2'!$B$27,\"\",IF($B76>2050,'CO2'!F$68,VLOOKUP($B76,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B76<'CO2'!$B$27,\"\",IF($B76>2050,'CO2'!G$68,VLOOKUP($B76,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B76<'CO2'!$B$27,\"\",IF($B76>2050,'CO2'!H$68,VLOOKUP($B76,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2060,null,{"$f":"IF($B77<'CO2'!$B$27,\"\",IF($B77>2050,'CO2'!D$68,VLOOKUP($B77,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B77<'CO2'!$B$27,\"\",IF($B77>2050,'CO2'!E$68,VLOOKUP($B77,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B77<'CO2'!$B$27,\"\",IF($B77>2050,'CO2'!F$68,VLOOKUP($B77,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B77<'CO2'!$B$27,\"\",IF($B77>2050,'CO2'!G$68,VLOOKUP($B77,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B77<'CO2'!$B$27,\"\",IF($B77>2050,'CO2'!H$68,VLOOKUP($B77,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2061,null,{"$f":"IF($B78<'CO2'!$B$27,\"\",IF($B78>2050,'CO2'!D$68,VLOOKUP($B78,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B78<'CO2'!$B$27,\"\",IF($B78>2050,'CO2'!E$68,VLOOKUP($B78,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B78<'CO2'!$B$27,\"\",IF($B78>2050,'CO2'!F$68,VLOOKUP($B78,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B78<'CO2'!$B$27,\"\",IF($B78>2050,'CO2'!G$68,VLOOKUP($B78,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B78<'CO2'!$B$27,\"\",IF($B78>2050,'CO2'!H$68,VLOOKUP($B78,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2062,null,{"$f":"IF($B79<'CO2'!$B$27,\"\",IF($B79>2050,'CO2'!D$68,VLOOKUP($B79,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B79<'CO2'!$B$27,\"\",IF($B79>2050,'CO2'!E$68,VLOOKUP($B79,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B79<'CO2'!$B$27,\"\",IF($B79>2050,'CO2'!F$68,VLOOKUP($B79,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B79<'CO2'!$B$27,\"\",IF($B79>2050,'CO2'!G$68,VLOOKUP($B79,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B79<'CO2'!$B$27,\"\",IF($B79>2050,'CO2'!H$68,VLOOKUP($B79,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2063,null,{"$f":"IF($B80<'CO2'!$B$27,\"\",IF($B80>2050,'CO2'!D$68,VLOOKUP($B80,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B80<'CO2'!$B$27,\"\",IF($B80>2050,'CO2'!E$68,VLOOKUP($B80,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B80<'CO2'!$B$27,\"\",IF($B80>2050,'CO2'!F$68,VLOOKUP($B80,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B80<'CO2'!$B$27,\"\",IF($B80>2050,'CO2'!G$68,VLOOKUP($B80,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B80<'CO2'!$B$27,\"\",IF($B80>2050,'CO2'!H$68,VLOOKUP($B80,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2064,null,{"$f":"IF($B81<'CO2'!$B$27,\"\",IF($B81>2050,'CO2'!D$68,VLOOKUP($B81,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B81<'CO2'!$B$27,\"\",IF($B81>2050,'CO2'!E$68,VLOOKUP($B81,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B81<'CO2'!$B$27,\"\",IF($B81>2050,'CO2'!F$68,VLOOKUP($B81,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B81<'CO2'!$B$27,\"\",IF($B81>2050,'CO2'!G$68,VLOOKUP($B81,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B81<'CO2'!$B$27,\"\",IF($B81>2050,'CO2'!H$68,VLOOKUP($B81,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2065,null,{"$f":"IF($B82<'CO2'!$B$27,\"\",IF($B82>2050,'CO2'!D$68,VLOOKUP($B82,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B82<'CO2'!$B$27,\"\",IF($B82>2050,'CO2'!E$68,VLOOKUP($B82,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B82<'CO2'!$B$27,\"\",IF($B82>2050,'CO2'!F$68,VLOOKUP($B82,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B82<'CO2'!$B$27,\"\",IF($B82>2050,'CO2'!G$68,VLOOKUP($B82,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B82<'CO2'!$B$27,\"\",IF($B82>2050,'CO2'!H$68,VLOOKUP($B82,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2066,null,{"$f":"IF($B83<'CO2'!$B$27,\"\",IF($B83>2050,'CO2'!D$68,VLOOKUP($B83,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B83<'CO2'!$B$27,\"\",IF($B83>2050,'CO2'!E$68,VLOOKUP($B83,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B83<'CO2'!$B$27,\"\",IF($B83>2050,'CO2'!F$68,VLOOKUP($B83,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B83<'CO2'!$B$27,\"\",IF($B83>2050,'CO2'!G$68,VLOOKUP($B83,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B83<'CO2'!$B$27,\"\",IF($B83>2050,'CO2'!H$68,VLOOKUP($B83,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2067,null,{"$f":"IF($B84<'CO2'!$B$27,\"\",IF($B84>2050,'CO2'!D$68,VLOOKUP($B84,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B84<'CO2'!$B$27,\"\",IF($B84>2050,'CO2'!E$68,VLOOKUP($B84,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B84<'CO2'!$B$27,\"\",IF($B84>2050,'CO2'!F$68,VLOOKUP($B84,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B84<'CO2'!$B$27,\"\",IF($B84>2050,'CO2'!G$68,VLOOKUP($B84,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B84<'CO2'!$B$27,\"\",IF($B84>2050,'CO2'!H$68,VLOOKUP($B84,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2068,null,{"$f":"IF($B85<'CO2'!$B$27,\"\",IF($B85>2050,'CO2'!D$68,VLOOKUP($B85,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B85<'CO2'!$B$27,\"\",IF($B85>2050,'CO2'!E$68,VLOOKUP($B85,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B85<'CO2'!$B$27,\"\",IF($B85>2050,'CO2'!F$68,VLOOKUP($B85,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B85<'CO2'!$B$27,\"\",IF($B85>2050,'CO2'!G$68,VLOOKUP($B85,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B85<'CO2'!$B$27,\"\",IF($B85>2050,'CO2'!H$68,VLOOKUP($B85,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2069,null,{"$f":"IF($B86<'CO2'!$B$27,\"\",IF($B86>2050,'CO2'!D$68,VLOOKUP($B86,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B86<'CO2'!$B$27,\"\",IF($B86>2050,'CO2'!E$68,VLOOKUP($B86,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B86<'CO2'!$B$27,\"\",IF($B86>2050,'CO2'!F$68,VLOOKUP($B86,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B86<'CO2'!$B$27,\"\",IF($B86>2050,'CO2'!G$68,VLOOKUP($B86,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B86<'CO2'!$B$27,\"\",IF($B86>2050,'CO2'!H$68,VLOOKUP($B86,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2070,null,{"$f":"IF($B87<'CO2'!$B$27,\"\",IF($B87>2050,'CO2'!D$68,VLOOKUP($B87,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B87<'CO2'!$B$27,\"\",IF($B87>2050,'CO2'!E$68,VLOOKUP($B87,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B87<'CO2'!$B$27,\"\",IF($B87>2050,'CO2'!F$68,VLOOKUP($B87,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B87<'CO2'!$B$27,\"\",IF($B87>2050,'CO2'!G$68,VLOOKUP($B87,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B87<'CO2'!$B$27,\"\",IF($B87>2050,'CO2'!H$68,VLOOKUP($B87,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2071,null,{"$f":"IF($B88<'CO2'!$B$27,\"\",IF($B88>2050,'CO2'!D$68,VLOOKUP($B88,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B88<'CO2'!$B$27,\"\",IF($B88>2050,'CO2'!E$68,VLOOKUP($B88,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B88<'CO2'!$B$27,\"\",IF($B88>2050,'CO2'!F$68,VLOOKUP($B88,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B88<'CO2'!$B$27,\"\",IF($B88>2050,'CO2'!G$68,VLOOKUP($B88,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B88<'CO2'!$B$27,\"\",IF($B88>2050,'CO2'!H$68,VLOOKUP($B88,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2072,null,{"$f":"IF($B89<'CO2'!$B$27,\"\",IF($B89>2050,'CO2'!D$68,VLOOKUP($B89,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B89<'CO2'!$B$27,\"\",IF($B89>2050,'CO2'!E$68,VLOOKUP($B89,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B89<'CO2'!$B$27,\"\",IF($B89>2050,'CO2'!F$68,VLOOKUP($B89,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B89<'CO2'!$B$27,\"\",IF($B89>2050,'CO2'!G$68,VLOOKUP($B89,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B89<'CO2'!$B$27,\"\",IF($B89>2050,'CO2'!H$68,VLOOKUP($B89,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2073,null,{"$f":"IF($B90<'CO2'!$B$27,\"\",IF($B90>2050,'CO2'!D$68,VLOOKUP($B90,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B90<'CO2'!$B$27,\"\",IF($B90>2050,'CO2'!E$68,VLOOKUP($B90,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B90<'CO2'!$B$27,\"\",IF($B90>2050,'CO2'!F$68,VLOOKUP($B90,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B90<'CO2'!$B$27,\"\",IF($B90>2050,'CO2'!G$68,VLOOKUP($B90,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B90<'CO2'!$B$27,\"\",IF($B90>2050,'CO2'!H$68,VLOOKUP($B90,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2074,null,{"$f":"IF($B91<'CO2'!$B$27,\"\",IF($B91>2050,'CO2'!D$68,VLOOKUP($B91,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B91<'CO2'!$B$27,\"\",IF($B91>2050,'CO2'!E$68,VLOOKUP($B91,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B91<'CO2'!$B$27,\"\",IF($B91>2050,'CO2'!F$68,VLOOKUP($B91,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B91<'CO2'!$B$27,\"\",IF($B91>2050,'CO2'!G$68,VLOOKUP($B91,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B91<'CO2'!$B$27,\"\",IF($B91>2050,'CO2'!H$68,VLOOKUP($B91,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2075,null,{"$f":"IF($B92<'CO2'!$B$27,\"\",IF($B92>2050,'CO2'!D$68,VLOOKUP($B92,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B92<'CO2'!$B$27,\"\",IF($B92>2050,'CO2'!E$68,VLOOKUP($B92,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B92<'CO2'!$B$27,\"\",IF($B92>2050,'CO2'!F$68,VLOOKUP($B92,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B92<'CO2'!$B$27,\"\",IF($B92>2050,'CO2'!G$68,VLOOKUP($B92,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B92<'CO2'!$B$27,\"\",IF($B92>2050,'CO2'!H$68,VLOOKUP($B92,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,{"$f":"B92+1","v":2076},null,{"$f":"IF($B93<'CO2'!$B$27,\"\",IF($B93>2050,'CO2'!D$68,VLOOKUP($B93,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B93<'CO2'!$B$27,\"\",IF($B93>2050,'CO2'!E$68,VLOOKUP($B93,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B93<'CO2'!$B$27,\"\",IF($B93>2050,'CO2'!F$68,VLOOKUP($B93,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B93<'CO2'!$B$27,\"\",IF($B93>2050,'CO2'!G$68,VLOOKUP($B93,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B93<'CO2'!$B$27,\"\",IF($B93>2050,'CO2'!H$68,VLOOKUP($B93,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2077,null,{"$f":"IF($B94<'CO2'!$B$27,\"\",IF($B94>2050,'CO2'!D$68,VLOOKUP($B94,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B94<'CO2'!$B$27,\"\",IF($B94>2050,'CO2'!E$68,VLOOKUP($B94,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B94<'CO2'!$B$27,\"\",IF($B94>2050,'CO2'!F$68,VLOOKUP($B94,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B94<'CO2'!$B$27,\"\",IF($B94>2050,'CO2'!G$68,VLOOKUP($B94,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B94<'CO2'!$B$27,\"\",IF($B94>2050,'CO2'!H$68,VLOOKUP($B94,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2078,null,{"$f":"IF($B95<'CO2'!$B$27,\"\",IF($B95>2050,'CO2'!D$68,VLOOKUP($B95,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B95<'CO2'!$B$27,\"\",IF($B95>2050,'CO2'!E$68,VLOOKUP($B95,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B95<'CO2'!$B$27,\"\",IF($B95>2050,'CO2'!F$68,VLOOKUP($B95,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B95<'CO2'!$B$27,\"\",IF($B95>2050,'CO2'!G$68,VLOOKUP($B95,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B95<'CO2'!$B$27,\"\",IF($B95>2050,'CO2'!H$68,VLOOKUP($B95,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2079,null,{"$f":"IF($B96<'CO2'!$B$27,\"\",IF($B96>2050,'CO2'!D$68,VLOOKUP($B96,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B96<'CO2'!$B$27,\"\",IF($B96>2050,'CO2'!E$68,VLOOKUP($B96,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B96<'CO2'!$B$27,\"\",IF($B96>2050,'CO2'!F$68,VLOOKUP($B96,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B96<'CO2'!$B$27,\"\",IF($B96>2050,'CO2'!G$68,VLOOKUP($B96,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B96<'CO2'!$B$27,\"\",IF($B96>2050,'CO2'!H$68,VLOOKUP($B96,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2080,null,{"$f":"IF($B97<'CO2'!$B$27,\"\",IF($B97>2050,'CO2'!D$68,VLOOKUP($B97,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B97<'CO2'!$B$27,\"\",IF($B97>2050,'CO2'!E$68,VLOOKUP($B97,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B97<'CO2'!$B$27,\"\",IF($B97>2050,'CO2'!F$68,VLOOKUP($B97,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B97<'CO2'!$B$27,\"\",IF($B97>2050,'CO2'!G$68,VLOOKUP($B97,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B97<'CO2'!$B$27,\"\",IF($B97>2050,'CO2'!H$68,VLOOKUP($B97,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2081,null,{"$f":"IF($B98<'CO2'!$B$27,\"\",IF($B98>2050,'CO2'!D$68,VLOOKUP($B98,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B98<'CO2'!$B$27,\"\",IF($B98>2050,'CO2'!E$68,VLOOKUP($B98,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B98<'CO2'!$B$27,\"\",IF($B98>2050,'CO2'!F$68,VLOOKUP($B98,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B98<'CO2'!$B$27,\"\",IF($B98>2050,'CO2'!G$68,VLOOKUP($B98,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B98<'CO2'!$B$27,\"\",IF($B98>2050,'CO2'!H$68,VLOOKUP($B98,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2082,null,{"$f":"IF($B99<'CO2'!$B$27,\"\",IF($B99>2050,'CO2'!D$68,VLOOKUP($B99,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B99<'CO2'!$B$27,\"\",IF($B99>2050,'CO2'!E$68,VLOOKUP($B99,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B99<'CO2'!$B$27,\"\",IF($B99>2050,'CO2'!F$68,VLOOKUP($B99,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B99<'CO2'!$B$27,\"\",IF($B99>2050,'CO2'!G$68,VLOOKUP($B99,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B99<'CO2'!$B$27,\"\",IF($B99>2050,'CO2'!H$68,VLOOKUP($B99,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2083,null,{"$f":"IF($B100<'CO2'!$B$27,\"\",IF($B100>2050,'CO2'!D$68,VLOOKUP($B100,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B100<'CO2'!$B$27,\"\",IF($B100>2050,'CO2'!E$68,VLOOKUP($B100,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B100<'CO2'!$B$27,\"\",IF($B100>2050,'CO2'!F$68,VLOOKUP($B100,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B100<'CO2'!$B$27,\"\",IF($B100>2050,'CO2'!G$68,VLOOKUP($B100,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B100<'CO2'!$B$27,\"\",IF($B100>2050,'CO2'!H$68,VLOOKUP($B100,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2084,null,{"$f":"IF($B101<'CO2'!$B$27,\"\",IF($B101>2050,'CO2'!D$68,VLOOKUP($B101,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B101<'CO2'!$B$27,\"\",IF($B101>2050,'CO2'!E$68,VLOOKUP($B101,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B101<'CO2'!$B$27,\"\",IF($B101>2050,'CO2'!F$68,VLOOKUP($B101,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B101<'CO2'!$B$27,\"\",IF($B101>2050,'CO2'!G$68,VLOOKUP($B101,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B101<'CO2'!$B$27,\"\",IF($B101>2050,'CO2'!H$68,VLOOKUP($B101,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2085,null,{"$f":"IF($B102<'CO2'!$B$27,\"\",IF($B102>2050,'CO2'!D$68,VLOOKUP($B102,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B102<'CO2'!$B$27,\"\",IF($B102>2050,'CO2'!E$68,VLOOKUP($B102,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B102<'CO2'!$B$27,\"\",IF($B102>2050,'CO2'!F$68,VLOOKUP($B102,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B102<'CO2'!$B$27,\"\",IF($B102>2050,'CO2'!G$68,VLOOKUP($B102,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B102<'CO2'!$B$27,\"\",IF($B102>2050,'CO2'!H$68,VLOOKUP($B102,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2086,null,{"$f":"IF($B103<'CO2'!$B$27,\"\",IF($B103>2050,'CO2'!D$68,VLOOKUP($B103,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B103<'CO2'!$B$27,\"\",IF($B103>2050,'CO2'!E$68,VLOOKUP($B103,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B103<'CO2'!$B$27,\"\",IF($B103>2050,'CO2'!F$68,VLOOKUP($B103,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B103<'CO2'!$B$27,\"\",IF($B103>2050,'CO2'!G$68,VLOOKUP($B103,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B103<'CO2'!$B$27,\"\",IF($B103>2050,'CO2'!H$68,VLOOKUP($B103,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2087,null,{"$f":"IF($B104<'CO2'!$B$27,\"\",IF($B104>2050,'CO2'!D$68,VLOOKUP($B104,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B104<'CO2'!$B$27,\"\",IF($B104>2050,'CO2'!E$68,VLOOKUP($B104,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B104<'CO2'!$B$27,\"\",IF($B104>2050,'CO2'!F$68,VLOOKUP($B104,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B104<'CO2'!$B$27,\"\",IF($B104>2050,'CO2'!G$68,VLOOKUP($B104,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B104<'CO2'!$B$27,\"\",IF($B104>2050,'CO2'!H$68,VLOOKUP($B104,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2088,null,{"$f":"IF($B105<'CO2'!$B$27,\"\",IF($B105>2050,'CO2'!D$68,VLOOKUP($B105,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B105<'CO2'!$B$27,\"\",IF($B105>2050,'CO2'!E$68,VLOOKUP($B105,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B105<'CO2'!$B$27,\"\",IF($B105>2050,'CO2'!F$68,VLOOKUP($B105,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B105<'CO2'!$B$27,\"\",IF($B105>2050,'CO2'!G$68,VLOOKUP($B105,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B105<'CO2'!$B$27,\"\",IF($B105>2050,'CO2'!H$68,VLOOKUP($B105,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2089,null,{"$f":"IF($B106<'CO2'!$B$27,\"\",IF($B106>2050,'CO2'!D$68,VLOOKUP($B106,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B106<'CO2'!$B$27,\"\",IF($B106>2050,'CO2'!E$68,VLOOKUP($B106,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B106<'CO2'!$B$27,\"\",IF($B106>2050,'CO2'!F$68,VLOOKUP($B106,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B106<'CO2'!$B$27,\"\",IF($B106>2050,'CO2'!G$68,VLOOKUP($B106,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B106<'CO2'!$B$27,\"\",IF($B106>2050,'CO2'!H$68,VLOOKUP($B106,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2090,null,{"$f":"IF($B107<'CO2'!$B$27,\"\",IF($B107>2050,'CO2'!D$68,VLOOKUP($B107,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B107<'CO2'!$B$27,\"\",IF($B107>2050,'CO2'!E$68,VLOOKUP($B107,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B107<'CO2'!$B$27,\"\",IF($B107>2050,'CO2'!F$68,VLOOKUP($B107,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B107<'CO2'!$B$27,\"\",IF($B107>2050,'CO2'!G$68,VLOOKUP($B107,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B107<'CO2'!$B$27,\"\",IF($B107>2050,'CO2'!H$68,VLOOKUP($B107,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2091,null,{"$f":"IF($B108<'CO2'!$B$27,\"\",IF($B108>2050,'CO2'!D$68,VLOOKUP($B108,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B108<'CO2'!$B$27,\"\",IF($B108>2050,'CO2'!E$68,VLOOKUP($B108,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B108<'CO2'!$B$27,\"\",IF($B108>2050,'CO2'!F$68,VLOOKUP($B108,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B108<'CO2'!$B$27,\"\",IF($B108>2050,'CO2'!G$68,VLOOKUP($B108,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B108<'CO2'!$B$27,\"\",IF($B108>2050,'CO2'!H$68,VLOOKUP($B108,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2092,null,{"$f":"IF($B109<'CO2'!$B$27,\"\",IF($B109>2050,'CO2'!D$68,VLOOKUP($B109,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B109<'CO2'!$B$27,\"\",IF($B109>2050,'CO2'!E$68,VLOOKUP($B109,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B109<'CO2'!$B$27,\"\",IF($B109>2050,'CO2'!F$68,VLOOKUP($B109,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B109<'CO2'!$B$27,\"\",IF($B109>2050,'CO2'!G$68,VLOOKUP($B109,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B109<'CO2'!$B$27,\"\",IF($B109>2050,'CO2'!H$68,VLOOKUP($B109,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2093,null,{"$f":"IF($B110<'CO2'!$B$27,\"\",IF($B110>2050,'CO2'!D$68,VLOOKUP($B110,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B110<'CO2'!$B$27,\"\",IF($B110>2050,'CO2'!E$68,VLOOKUP($B110,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B110<'CO2'!$B$27,\"\",IF($B110>2050,'CO2'!F$68,VLOOKUP($B110,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B110<'CO2'!$B$27,\"\",IF($B110>2050,'CO2'!G$68,VLOOKUP($B110,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B110<'CO2'!$B$27,\"\",IF($B110>2050,'CO2'!H$68,VLOOKUP($B110,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2094,null,{"$f":"IF($B111<'CO2'!$B$27,\"\",IF($B111>2050,'CO2'!D$68,VLOOKUP($B111,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B111<'CO2'!$B$27,\"\",IF($B111>2050,'CO2'!E$68,VLOOKUP($B111,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B111<'CO2'!$B$27,\"\",IF($B111>2050,'CO2'!F$68,VLOOKUP($B111,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B111<'CO2'!$B$27,\"\",IF($B111>2050,'CO2'!G$68,VLOOKUP($B111,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B111<'CO2'!$B$27,\"\",IF($B111>2050,'CO2'!H$68,VLOOKUP($B111,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2095,null,{"$f":"IF($B112<'CO2'!$B$27,\"\",IF($B112>2050,'CO2'!D$68,VLOOKUP($B112,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B112<'CO2'!$B$27,\"\",IF($B112>2050,'CO2'!E$68,VLOOKUP($B112,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B112<'CO2'!$B$27,\"\",IF($B112>2050,'CO2'!F$68,VLOOKUP($B112,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B112<'CO2'!$B$27,\"\",IF($B112>2050,'CO2'!G$68,VLOOKUP($B112,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B112<'CO2'!$B$27,\"\",IF($B112>2050,'CO2'!H$68,VLOOKUP($B112,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2096,null,{"$f":"IF($B113<'CO2'!$B$27,\"\",IF($B113>2050,'CO2'!D$68,VLOOKUP($B113,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B113<'CO2'!$B$27,\"\",IF($B113>2050,'CO2'!E$68,VLOOKUP($B113,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B113<'CO2'!$B$27,\"\",IF($B113>2050,'CO2'!F$68,VLOOKUP($B113,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B113<'CO2'!$B$27,\"\",IF($B113>2050,'CO2'!G$68,VLOOKUP($B113,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B113<'CO2'!$B$27,\"\",IF($B113>2050,'CO2'!H$68,VLOOKUP($B113,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2097,null,{"$f":"IF($B114<'CO2'!$B$27,\"\",IF($B114>2050,'CO2'!D$68,VLOOKUP($B114,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B114<'CO2'!$B$27,\"\",IF($B114>2050,'CO2'!E$68,VLOOKUP($B114,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B114<'CO2'!$B$27,\"\",IF($B114>2050,'CO2'!F$68,VLOOKUP($B114,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B114<'CO2'!$B$27,\"\",IF($B114>2050,'CO2'!G$68,VLOOKUP($B114,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B114<'CO2'!$B$27,\"\",IF($B114>2050,'CO2'!H$68,VLOOKUP($B114,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2098,null,{"$f":"IF($B115<'CO2'!$B$27,\"\",IF($B115>2050,'CO2'!D$68,VLOOKUP($B115,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B115<'CO2'!$B$27,\"\",IF($B115>2050,'CO2'!E$68,VLOOKUP($B115,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B115<'CO2'!$B$27,\"\",IF($B115>2050,'CO2'!F$68,VLOOKUP($B115,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B115<'CO2'!$B$27,\"\",IF($B115>2050,'CO2'!G$68,VLOOKUP($B115,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B115<'CO2'!$B$27,\"\",IF($B115>2050,'CO2'!H$68,VLOOKUP($B115,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2099,null,{"$f":"IF($B116<'CO2'!$B$27,\"\",IF($B116>2050,'CO2'!D$68,VLOOKUP($B116,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B116<'CO2'!$B$27,\"\",IF($B116>2050,'CO2'!E$68,VLOOKUP($B116,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B116<'CO2'!$B$27,\"\",IF($B116>2050,'CO2'!F$68,VLOOKUP($B116,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B116<'CO2'!$B$27,\"\",IF($B116>2050,'CO2'!G$68,VLOOKUP($B116,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B116<'CO2'!$B$27,\"\",IF($B116>2050,'CO2'!H$68,VLOOKUP($B116,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[null,2100,null,{"$f":"IF($B117<'CO2'!$B$27,\"\",IF($B117>2050,'CO2'!D$68,VLOOKUP($B117,'CO2'!$B$27:$H$69,3)))","v":2.1134340883161591},{"$f":"IF($B117<'CO2'!$B$27,\"\",IF($B117>2050,'CO2'!E$68,VLOOKUP($B117,'CO2'!$B$27:$H$69,4)))","v":2.3735949710436439},{"$f":"IF($B117<'CO2'!$B$27,\"\",IF($B117>2050,'CO2'!F$68,VLOOKUP($B117,'CO2'!$B$27:$H$69,5)))","v":2.6997255351593372},{"$f":"IF($B117<'CO2'!$B$27,\"\",IF($B117>2050,'CO2'!G$68,VLOOKUP($B117,'CO2'!$B$27:$H$69,6)))","v":2.5008490744155053E-3},{"$f":"IF($B117<'CO2'!$B$27,\"\",IF($B117>2050,'CO2'!H$68,VLOOKUP($B117,'CO2'!$B$27:$H$69,7)))","v":2.4095108318313053E-3}]
[]
[null,null,null,"Top"]

{"sheet":"CO2","index":58,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":true,"merged":[[19,0,19,1],[5,4,5,20],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[16,0,16,1],[18,0,18,1]]}
[]
[]
["TAG Table A 3.3"]
["CO2 Emission Factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","DESNZ, 2023","Table 1 (electricity emission factors)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"DfT Low Carbon Fuels division - Liquid fuel to CO2e emission factors"]
["Links:"]
["Contents",null,null,null,"Notes:","(1) Roads electricity emissions factors are taken from the long-run marginal 'Domestic' series. "]
["TAG Unit 3.3.5",null,null,null,null,"(2) Rail electricity emissions factors are taken from the long-run marginal 'Industrial' series."]
["TAG Unit A 3",null,null,null,null,"(3) All electricity emissions factors are assumed by DESNZ to be flat post-2050"]
["Parameters:",null,null,null,null,"(4) Liquid fuel emissions factors include carbon and non-carbon GHG and account for forecast biofuel blending rates from the Renewable Transport Fuel Obligation (RTFO) bioblend targets and E10 regulations."]
[null,null,null,null,null,"(5) Liquid fuel emissions factors are assumed to decrease to 2032 as the current RTFO bioblend targets increase. These targets then flat-line after 2032."]
["Source year:",2023,null,null,null,"(6) These figures include Scope 1 emissions (from combustion of the fuel). Biofuels blended in are assumed to have zero Scope 1 carbon emissions to account for the CO2 absorbed by fast-growing bioenergy sources during their growth."]
["Sheet Navigation:",null,null,null,null,"(7) The estimates here do not reflect the full fuel lifecycle meaning that Scope 2 and Scope 3 emissions are not included. For more guidance on out-of-scope emissions and what is within these breakdowns for the RTFO, please see:"]
[null,null,null,null,null,"GHG reporting: conversion factors",null,null,"RTFO Compliance guidance, para 8.47"]
[]
[null,null,null,null,"This feeds Table A 3.3, Electricity and VoC Fuel"]
[null,null,null,null,"TAG 1: Unit 3.3.5 (Table 1)"]
[]
[]
["Carbon dioxide emissions per litre of fuel burnt / kWh used"]
[null,null,null,"Petrol","Diesel","Gas Oil","Electricity","Electricity"]
[null,null,null,null,null,null,"Roads","Rail"]
[null,"Year",null,"kg CO2e/l","kg CO2e/l","kg CO2e/l","kg CO2e/kWh","kg CO2e/kWh"]
[null,2010,null,2.2299199768831395,2.5617129175583555,2.9257703749999999,0.38937839365401616,0.37509250513634901]
[null,{"$f":"B27+1","v":2011},null,2.2560390477655812,2.610816974736673,2.9257703749999999,0.38420990568790087,0.37017702327780233]
[null,{"$f":"B28+1","v":2012},null,2.2327726861071979,2.5828601636182396,2.9257703749999999,0.37733936275063379,0.36357831338881125]
[null,2013,null,2.2260210117060071,2.7050678064918028,2.75809808821012,0.36837962184865181,0.35491063344474505]
[null,2014,null,2.2294284298323923,2.7046472777931272,2.7576687172921637,0.36152971269444589,0.3483745183773127]
[null,2015,null,2.2290632252987015,2.7041141386305458,2.757124368113721,0.35124877725506382,0.33843072738064162]
[null,2016,null,2.2284595351754839,2.7042352459022556,2.7572480218395872,0.34039861851514308,0.32794280100914919]
[null,2017,null,2.2260910235259561,2.704795465537996,2.7578200208969941,0.33038539470534839,0.31831876436104151]
[null,2018,null,2.2289435829541011,2.6975773915970938,2.7504501765947129,0.31904071228084319,0.30739222967821717]
[null,2019,null,2.2291648390120424,2.6567516499945771,2.7087660151966504,0.30663560270260604,0.29543638346497614]
[null,2020,null,2.2295093730255631,2.5367699280205462,2.693597768670176,0.29341938793399103,0.2827028630912089]
[null,2021,null,2.1874091900190518,2.5303554920166951,2.7080709106510281,0.27921971512076155,0.26902180340553661]
[null,2022,null,2.135960058073445,2.5031459992523875,2.7031107072592437,0.26396340221023079,0.25432269517553546]
[null,2023,null,2.1143039057122337,2.4724580252219668,2.7031107072592437,0.24757182145442799,0.23852978236604283]
[null,2024,null,2.1143034204931688,2.4623888060346002,2.7031107072592437,0.2299604941796351,0.22156167170888241]
[null,2025,null,2.1143031008553645,2.4536776008003707,2.7031107072592437,0.21103865540151343,0.20333091321950592]
[null,2026,null,2.1143029811221905,2.4429731905357115,2.7031107072592437,0.19070878604194016,0.18374354949862409]
[null,2027,null,2.114302957089726,2.4322928320101784,2.7031107072592437,0.16886611033670176,0.1626986314960249]
[null,2028,null,2.1143029452805076,2.4207224851875755,2.7031107072592437,0.14539805584379137,0.14008769824092995]
[null,2029,null,2.1143030206194422,2.408893889232373,2.7031107072592437,0.12018367326931005,0.1157942178575323]
[null,2030,null,2.1143039431756234,2.398238757907551,2.7031107072592437,9.3093013120878615E-2,8.9692986984828707E-2]
[null,2031,null,2.1143046071284655,2.3876392273309484,2.7031107072592437,7.1444653351859899E-2,6.8835287938346715E-2]
[null,2032,null,2.1143053578515834,2.3757082855753553,2.7031107072592437,5.4830521877507463E-2,5.2827952606334404E-2]
[null,2033,null,2.1143061883856937,2.3766088990997223,2.7031107072592437,4.2079931643780044E-2,4.0543050812494999E-2]
[null,2034,null,2.1143071529849684,2.3780835852634965,2.7031107072592437,3.2294433583926627E-2,3.1114947449003658E-2]
[null,2035,null,2.1143080575328361,2.3826240154029055,2.7031107072592437,2.4784508904039694E-2,2.3879306942927135E-2]
[null,2036,null,2.1143086294951194,2.3822161657520002,2.7031107072592437,1.9020983291688824E-2,1.8326281958505677E-2]
[null,2037,null,2.1143098384907497,2.381631785894057,2.7031107072592437,1.4597739530910576E-2,1.4064587855307401E-2]
[null,2038,null,2.1143110534678402,2.3814190627837122,2.7031107072592437,1.1203101130182913E-2,1.0793931468889725E-2]
[null,2039,null,2.1143122050170411,2.3816221448550228,2.7031107072592437,8.5978705584752024E-3,8.2838514539992133E-3]
[null,2040,null,2.1143135157428712,2.3820103276763618,2.7031107072592437,6.5984745903197722E-3,6.3574792103977878E-3]
[null,2041,null,2.114314967903451,2.3822489434309029,2.7031107072592437,6.2252246729587882E-3,5.9978614597457911E-3]
[null,2042,null,2.1143162041145573,2.3827210373977326,2.7031107072592437,3.9601631342987536E-3,3.815526520784551E-3]
[null,2043,null,2.1143173249391625,2.3832529846619033,2.7031107072592437,3.043535780388326E-3,2.932377049433011E-3]
[null,2044,null,2.1143183936287073,2.3846648229281251,2.7031107072592437,2.1485419269498731E-3,2.070070960535421E-3]
[null,2045,null,2.1143193084655159,2.3860063142206518,2.7031107072592437,1.3757450107129204E-3,1.3254988232048364E-3]
[null,2046,null,2.1143204200013535,2.3870575855876797,2.7031107072592437,1.4205294417196056E-3,1.3686475972400029E-3]
[null,2047,null,2.1143213779457009,2.3882372969992494,2.7031107072592437,1.4253337930341954E-3,1.3732764797466902E-3]
[null,2048,null,2.114322276476897,2.389387610003987,2.7031107072592437,1.5047377993270873E-3,1.4497804220320678E-3]
[null,2049,null,2.1143231018412179,2.3904970754586721,2.7031107072592437,1.5415995545658237E-3,1.4852958793368266E-3]
[null,2050,null,2.1143239026790606,2.3915956384141661,2.7031107072592437,1.4101055939048539E-3,1.3586044585012626E-3]
[null,"onwards",null,2.1134340883161591,2.3735949710436439,2.6997255351593372,2.5008490744155053E-3,2.4095108318313053E-3]

{"sheet":"A3.4","index":59,"n_rows":116,"n_cols":19,"rows_kept":116,"cut":false,"hidden":false,"merged":[[22,10,22,13],[22,15,22,17],[23,0,24,2],[23,3,23,5],[23,6,23,8],[22,0,22,8],[23,11,23,13],[23,10,24,10],[23,15,24,15],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 3.4"]
["Greenhouse Gases"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","BEIS, 2021","Table 3 - carbon prices and sensitivities. As from November 2021, the values in table 3.4 refer to both traded and non-traded carbon. "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"DESNZ, 2024","2024 modelling carbon values - \"Central\": DESNZ Market Carbon Values, \"Low\": DESNZ Low Sensitivity, \"High\": DESNZ High Sensitivity"]
["Links:"]
["Contents",null,null,null,"Notes:","TAG Unit A3 provides guidance on carbon valuation, including the appropriate adjustment of values applied to traded emissions within the scope of the UK Emissions Trading Scheme (ETS) and other carbon pricing schemes. "]
["TAG Unit 3.3.5",null,null,null,null,"Table A 3.4.3 provides adjusted central appraisal values for valuing traded (UK ETS) emissions."]
["TAG Unit A 3",null,null,null,null,"Table A 3.4.2 extends the published DESNZ traded carbon values to cover the period 2010-2100."]
["Parameters:",null,null,null,null,"Values after 2050 are assumed to increase in line with carbon appraisal values (by 1.5% pa); values before 2024 are sourced from BEIS (2018) traded carbon price series published in TAG Data Book v1.15 (July 2021)."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
[]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, GHG, Indirect tax correction"]
[null,null,null,null,"TAG 1: Unit 3.3.5 (Tables 2a & 2b)"]
[]
[]
[{"$f":"CONCATENATE(\"Table A 3.4.1:  Carbon Appraisal Values, £ per Tonne of CO2e (\",$B$14,\" prices)\")","v":"Table A 3.4.1:  Carbon Appraisal Values, £ per Tonne of CO2e (2023 prices)"},null,null,null,null,null,null,null,null,null,{"$f":"\"Table A 3.4.2: DESNZ traded carbon values, £/tCO2e, \"&$B$14&\" prices\"","v":"Table A 3.4.2: DESNZ traded carbon values, £/tCO2e, 2023 prices"},null,null,null,null,{"$f":"\"Table A 3.4.3: Adjusted (central) appraisal values for UK ETS traded emissions, £/tCO2e, \"&$B$14&\" prices\"","v":"Table A 3.4.3: Adjusted (central) appraisal values for UK ETS traded emissions, £/tCO2e, 2023 prices"},null,null,"Adjusted = Appraisal - Traded"]
["Year",null,null,"Factor cost unit of account",null,null,"Market price unit of account",null,null,null,"Year","Factor cost unit of account",null,null,null,"\nYear","Factor cost units","Market price units"]
[null,null,null,"Low","Central","High ","Low","Central","High ",null,null,"Low\nDESNZ Low Sensitivity","Central\nDESNZ Market Carbon Values","High \nDESNZ High Sensitivity",null,null,"Central","Central"]
[null,{"$f":"B16","v":2010},null,{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":116.59164834033024},{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":233.18329668066048},{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":349.77494502099074},{"$f":"D26*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B26,'Indirect tax correction'!$B$37:$B$127,0))","v":138.74406152499299},{"$f":"E26*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B26,'Indirect tax correction'!$B$37:$B$127,0))","v":277.48812304998597},{"$f":"F26*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B26,'Indirect tax correction'!$B$37:$B$127,0))","v":416.23218457497899},null,{"$f":"B26","v":2010},{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":17.022473603048013},{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":17.022473603048013},{"$f":"IF(ISERROR(MATCH($B26,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B26,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":17.022473603048013},null,{"$f":"B26","v":2010},{"$f":"E26-M26","v":216.16082307761246},{"$f":"Q26*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P26,'Indirect tax correction'!$B$37:$B$127,0))","v":257.2313794623588}]
[null,{"$f":"B26+1","v":2011},null,{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":118.36715567546219},{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":236.73431135092437},{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":355.10146702638656},{"$f":"D27*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B27,'Indirect tax correction'!$B$37:$B$127,0))","v":140.8569152538},{"$f":"E27*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B27,'Indirect tax correction'!$B$37:$B$127,0))","v":281.71383050759999},{"$f":"F27*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B27,'Indirect tax correction'!$B$37:$B$127,0))","v":422.57074576139996},null,{"$f":"K26+1","v":2011},{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":15.806582631401728},{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":15.806582631401728},{"$f":"IF(ISERROR(MATCH($B27,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B27,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":15.806582631401728},null,{"$f":"P26+1","v":2011},{"$f":"E27-M27","v":220.92772871952263},{"$f":"Q27*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P27,'Indirect tax correction'!$B$37:$B$127,0))","v":262.90399717623194}]
[null,{"$f":"B27+1","v":2012},null,{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":120.16970119336263},{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":240.33940238672525},{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":360.50910358008781},{"$f":"D28*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B28,'Indirect tax correction'!$B$37:$B$127,0))","v":143.00194442010152},{"$f":"E28*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B28,'Indirect tax correction'!$B$37:$B$127,0))","v":286.00388884020305},{"$f":"F28*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B28,'Indirect tax correction'!$B$37:$B$127,0))","v":429.00583326030448},null,{"$f":"K27+1","v":2012},{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":8.5112368015240065},{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":8.5112368015240065},{"$f":"IF(ISERROR(MATCH($B28,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B28,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":8.5112368015240065},null,{"$f":"P27+1","v":2012},231.82816558520125,{"$f":"Q28*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P28,'Indirect tax correction'!$B$37:$B$127,0))","v":275.87551704638946}]
[null,2013,null,{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":121.99969664300774},{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":243.99939328601548},{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":365.99908992902317},{"$f":"D29*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B29,'Indirect tax correction'!$B$37:$B$127,0))","v":145.17963900517921},{"$f":"E29*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B29,'Indirect tax correction'!$B$37:$B$127,0))","v":290.35927801035842},{"$f":"F29*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B29,'Indirect tax correction'!$B$37:$B$127,0))","v":435.53891701553755},null,2013,{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":4.8635638865851467},{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":4.8635638865851467},{"$f":"IF(ISERROR(MATCH($B29,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B29,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":4.8635638865851467},null,2013,239.13582939943032,{"$f":"Q29*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P29,'Indirect tax correction'!$B$37:$B$127,0))","v":284.57163698532207}]
[null,2014,null,{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":123.85756004366267},{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":247.71512008732535},{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":371.57268013098798},{"$f":"D30*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B30,'Indirect tax correction'!$B$37:$B$127,0))","v":147.39049645195857},{"$f":"E30*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B30,'Indirect tax correction'!$B$37:$B$127,0))","v":294.78099290391714},{"$f":"F30*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B30,'Indirect tax correction'!$B$37:$B$127,0))","v":442.17148935587568},null,2014,{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B30,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B30,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},null,2014,241.63566522909392,{"$f":"Q30*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P30,'Indirect tax correction'!$B$37:$B$127,0))","v":287.54644162262173}]
[null,2015,null,{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":125.74371578036819},{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":251.48743156073638},{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":377.23114734110453},{"$f":"D31*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B31,'Indirect tax correction'!$B$37:$B$127,0))","v":149.63502177863813},{"$f":"E31*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B31,'Indirect tax correction'!$B$37:$B$127,0))","v":299.27004355727627},{"$f":"F31*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B31,'Indirect tax correction'!$B$37:$B$127,0))","v":448.90506533591434},null,2015,{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":7.2953458298777196},{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":7.2953458298777196},{"$f":"IF(ISERROR(MATCH($B31,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B31,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":7.2953458298777196},null,2015,244.19208573085865,{"$f":"Q31*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P31,'Indirect tax correction'!$B$37:$B$127,0))","v":290.5885820197218}]
[null,2016,null,{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":127.65859470088139},{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":255.31718940176279},{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":382.97578410264418},{"$f":"D32*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B32,'Indirect tax correction'!$B$37:$B$127,0))","v":151.91372769404884},{"$f":"E32*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B32,'Indirect tax correction'!$B$37:$B$127,0))","v":303.82745538809769},{"$f":"F32*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B32,'Indirect tax correction'!$B$37:$B$127,0))","v":455.74118308214656},null,2016,{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B32,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B32,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},null,2016,249.23773454353136,{"$f":"Q32*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P32,'Indirect tax correction'!$B$37:$B$127,0))","v":296.59290410680228}]
[null,2017,null,{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":129.6026342140928},{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":259.2052684281856},{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":388.80790264227841},{"$f":"D33*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B33,'Indirect tax correction'!$B$37:$B$127,0))","v":154.22713471477041},{"$f":"E33*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B33,'Indirect tax correction'!$B$37:$B$127,0))","v":308.45426942954083},{"$f":"F33*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B33,'Indirect tax correction'!$B$37:$B$127,0))","v":462.68140414431127},null,2017,{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},{"$f":"IF(ISERROR(MATCH($B33,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B33,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":6.0794548582314336},null,2017,253.12581356995418,{"$f":"Q33*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P33,'Indirect tax correction'!$B$37:$B$127,0))","v":301.21971814824548}]
[null,2018,null,{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":131.57627838994193},{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":263.15255677988387},{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":394.7288351698258},{"$f":"D34*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B34,'Indirect tax correction'!$B$37:$B$127,0))","v":156.57577128403091},{"$f":"E34*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B34,'Indirect tax correction'!$B$37:$B$127,0))","v":313.15154256806181},{"$f":"F34*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B34,'Indirect tax correction'!$B$37:$B$127,0))","v":469.72731385209266},null,2018,{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":2.4317819432925734},{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":15.806582631401728},{"$f":"IF(ISERROR(MATCH($B34,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B34,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":31.613165262803456},null,2018,247.34597414848213,{"$f":"Q34*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P34,'Indirect tax correction'!$B$37:$B$127,0))","v":294.3417092366937}]
[null,2019,null,{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":133.57997806085476},{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":267.15995612170951},{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":400.7399341825643},{"$f":"D35*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B35,'Indirect tax correction'!$B$37:$B$127,0))","v":158.96017389241715},{"$f":"E35*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B35,'Indirect tax correction'!$B$37:$B$127,0))","v":317.92034778483429},{"$f":"F35*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B35,'Indirect tax correction'!$B$37:$B$127,0))","v":476.88052167725147},null,2019,{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":0},{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":15.806582631401728},{"$f":"IF(ISERROR(MATCH($B35,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B35,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":31.613165262803456},null,2019,251.35337349030777,{"$f":"Q35*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P35,'Indirect tax correction'!$B$37:$B$127,0))","v":299.11051445346624}]
[null,2020,null,{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":135.61419092472565},{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":271.2283818494513},{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":406.84257277417692},{"$f":"D36*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B36,'Indirect tax correction'!$B$37:$B$127,0))","v":161.3808872004235},{"$f":"E36*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B36,'Indirect tax correction'!$B$37:$B$127,0))","v":322.761774400847},{"$f":"F36*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B36,'Indirect tax correction'!$B$37:$B$127,0))","v":484.1426616012705},null,2020,{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":0},{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":17.022473603048013},{"$f":"IF(ISERROR(MATCH($B36,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B36,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":34.044947206096026},null,2020,254.20590824640328,{"$f":"Q36*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P36,'Indirect tax correction'!$B$37:$B$127,0))","v":302.50503081321989}]
[null,2021,null,{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":138.15630111301866},{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":276.31260222603731},{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":414.46890333905606},{"$f":"D37*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B37,'Indirect tax correction'!$B$37:$B$127,0))","v":164.4059983244922},{"$f":"E37*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B37,'Indirect tax correction'!$B$37:$B$127,0))","v":328.8119966489844},{"$f":"F37*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B37,'Indirect tax correction'!$B$37:$B$127,0))","v":493.21799497347666},null,2021,{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":4.8635638865851467},{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":25.53371040457202},{"$f":"IF(ISERROR(MATCH($B37,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B37,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":44.98796595091261},null,2021,250.77889182146529,{"$f":"Q37*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P37,'Indirect tax correction'!$B$37:$B$127,0))","v":298.42688126754371}]
[null,2022,null,{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":140.26020417565348},{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":280.52040835130697},{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":420.78061252696045},{"$f":"D38*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B38,'Indirect tax correction'!$B$37:$B$127,0))","v":166.90964296902763},{"$f":"E38*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B38,'Indirect tax correction'!$B$37:$B$127,0))","v":333.81928593805526},{"$f":"F38*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B38,'Indirect tax correction'!$B$37:$B$127,0))","v":500.72892890708295},null,2022,{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":9.7271277731702934},{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":32.829056234449737},{"$f":"IF(ISERROR(MATCH($B38,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B38,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":55.930984695729187},null,2022,247.69135211685722,{"$f":"Q38*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P38,'Indirect tax correction'!$B$37:$B$127,0))","v":294.75270901906009}]
[null,2023,null,{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":142.39614637122182},{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":284.79229274244364},{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":427.18843911366548},{"$f":"D39*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B39,'Indirect tax correction'!$B$37:$B$127,0))","v":169.45141418175396},{"$f":"E39*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B39,'Indirect tax correction'!$B$37:$B$127,0))","v":338.90282836350792},{"$f":"F39*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B39,'Indirect tax correction'!$B$37:$B$127,0))","v":508.35424254526191},null,2023,{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":14.590691659755439},{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":41.340293035973744},{"$f":"IF(ISERROR(MATCH($B39,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B39,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":68.089894412192052},null,2023,243.45199970646991,{"$f":"Q39*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P39,'Indirect tax correction'!$B$37:$B$127,0))","v":289.70787965069917}]
[null,2024,null,{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":144.56461560530133},{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":289.12923121060265},{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":433.6938468159039},{"$f":"D40*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B40,'Indirect tax correction'!$B$37:$B$127,0))","v":172.03189257030857},{"$f":"E40*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B40,'Indirect tax correction'!$B$37:$B$127,0))","v":344.06378514061714},{"$f":"F40*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B40,'Indirect tax correction'!$B$37:$B$127,0))","v":516.09567771092566},null,2024,{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":27.232735668520853},{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":35.986114990545417},{"$f":"IF(ISERROR(MATCH($B40,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B40,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":44.739494312569974},null,2024,253.14311622005724,{"$f":"Q40*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P40,'Indirect tax correction'!$B$37:$B$127,0))","v":301.24030830186808}]
[null,2025,null,{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":146.76610721350389},{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":293.53221442700777},{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":440.29832164051169},{"$f":"D41*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B41,'Indirect tax correction'!$B$37:$B$127,0))","v":174.65166758406963},{"$f":"E41*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B41,'Indirect tax correction'!$B$37:$B$127,0))","v":349.30333516813926},{"$f":"F41*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B41,'Indirect tax correction'!$B$37:$B$127,0))","v":523.95500275220888},null,2025,{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":47.657287419911498},{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":42.794298907675632},{"$f":"IF(ISERROR(MATCH($B41,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B41,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":71.972229981090834},null,2025,250.73791551933215,{"$f":"Q41*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P41,'Indirect tax correction'!$B$37:$B$127,0))","v":298.37811946800525}]
[null,2026,null,{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":149.00112407462325},{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":298.0022481492465},{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":447.0033722238698},{"$f":"D42*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B42,'Indirect tax correction'!$B$37:$B$127,0))","v":177.31133764880167},{"$f":"E42*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B42,'Indirect tax correction'!$B$37:$B$127,0))","v":354.62267529760334},{"$f":"F42*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B42,'Indirect tax correction'!$B$37:$B$127,0))","v":531.93401294640501},null,2026,{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":60.301057551724753},{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":60.301057551724753},{"$f":"IF(ISERROR(MATCH($B42,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B42,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":100.17756335205885},null,2026,237.70119059752176,{"$f":"Q42*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P42,'Indirect tax correction'!$B$37:$B$127,0))","v":282.86441681105089}]
[null,2027,null,{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":151.27017672550582},{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":302.54035345101164},{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":453.81053017651749},{"$f":"D43*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B43,'Indirect tax correction'!$B$37:$B$127,0))","v":180.01151030335191},{"$f":"E43*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B43,'Indirect tax correction'!$B$37:$B$127,0))","v":360.02302060670382},{"$f":"F43*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B43,'Indirect tax correction'!$B$37:$B$127,0))","v":540.03453091005576},null,2027,{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":64.191448361513451},{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":72.944827683538009},{"$f":"IF(ISERROR(MATCH($B43,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B43,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":101.15016105450604},null,2027,229.59552576747365,{"$f":"Q43*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P43,'Indirect tax correction'!$B$37:$B$127,0))","v":273.21867566329365}]
[null,2028,null,{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":153.5737834776709},{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":307.1475669553418},{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":460.72135043301267},{"$f":"D44*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B44,'Indirect tax correction'!$B$37:$B$127,0))","v":182.75280233842835},{"$f":"E44*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B44,'Indirect tax correction'!$B$37:$B$127,0))","v":365.50560467685671},{"$f":"F44*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B44,'Indirect tax correction'!$B$37:$B$127,0))","v":548.258407015285},null,2028,{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":60.301057551724753},{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":85.588597815351264},{"$f":"IF(ISERROR(MATCH($B44,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B44,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":106.98574726918906},null,2028,221.55896913999055,{"$f":"Q44*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P44,'Indirect tax correction'!$B$37:$B$127,0))","v":263.65517327658876}]
[null,2029,null,{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":155.91247053570649},{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":311.82494107141298},{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":467.7374116071195},{"$f":"D45*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B45,'Indirect tax correction'!$B$37:$B$127,0))","v":185.53583993749072},{"$f":"E45*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B45,'Indirect tax correction'!$B$37:$B$127,0))","v":371.07167987498144},{"$f":"F45*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B45,'Indirect tax correction'!$B$37:$B$127,0))","v":556.60751981247222},null,2029,{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":51.547678229700196},{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":77.807816195773881},{"$f":"IF(ISERROR(MATCH($B45,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B45,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":102.12275875695323},null,2029,234.0171248756391,{"$f":"Q45*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P45,'Indirect tax correction'!$B$37:$B$127,0))","v":278.48037860201049}]
[null,2030,null,{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":158.28677211746853},{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":316.57354423493706},{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":474.86031635240556},{"$f":"D46*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B46,'Indirect tax correction'!$B$37:$B$127,0))","v":188.36125881978754},{"$f":"E46*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B46,'Indirect tax correction'!$B$37:$B$127,0))","v":376.72251763957507},{"$f":"F46*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B46,'Indirect tax correction'!$B$37:$B$127,0))","v":565.08377645936264},null,2030,{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":48.629885122358672},{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":75.862620790879532},{"$f":"IF(ISERROR(MATCH($B46,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B46,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":104.06795416184758},null,2030,240.71092344405753,{"$f":"Q46*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P46,'Indirect tax correction'!$B$37:$B$127,0))","v":286.44599889842846}]
[null,2031,null,{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":160.6972305761102},{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":321.3944611522204},{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":482.0916917283306},{"$f":"D47*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B47,'Indirect tax correction'!$B$37:$B$127,0))","v":191.22970438557113},{"$f":"E47*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B47,'Indirect tax correction'!$B$37:$B$127,0))","v":382.45940877114225},{"$f":"F47*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B47,'Indirect tax correction'!$B$37:$B$127,0))","v":573.68911315671335},null,2031,{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":52.520275932147371},{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":82.67080470800974},{"$f":"IF(ISERROR(MATCH($B47,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B47,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":110.87613807897779},null,2031,238.72365644421066,{"$f":"Q47*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P47,'Indirect tax correction'!$B$37:$B$127,0))","v":284.08115116861069}]
[null,2032,null,{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":163.14439652396973},{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":326.28879304793946},{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":489.43318957190922},{"$f":"D48*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B48,'Indirect tax correction'!$B$37:$B$127,0))","v":194.14183186352398},{"$f":"E48*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B48,'Indirect tax correction'!$B$37:$B$127,0))","v":388.28366372704795},{"$f":"F48*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B48,'Indirect tax correction'!$B$37:$B$127,0))","v":582.42549559057193},null,2032,{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":58.355862146830411},{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":88.506390922692788},{"$f":"IF(ISERROR(MATCH($B48,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B48,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":114.76652888876647},null,2032,237.78240212524668,{"$f":"Q48*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P48,'Indirect tax correction'!$B$37:$B$127,0))","v":282.96105852904356}]
[null,2033,null,{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":165.62882895834491},{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":331.25765791668982},{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":496.88648687503468},{"$f":"D49*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B49,'Indirect tax correction'!$B$37:$B$127,0))","v":197.09830646043042},{"$f":"E49*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B49,'Indirect tax correction'!$B$37:$B$127,0))","v":394.19661292086084},{"$f":"F49*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B49,'Indirect tax correction'!$B$37:$B$127,0))","v":591.29491938129127},null,2033,{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":61.273655254171928},{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":94.341977137375821},{"$f":"IF(ISERROR(MATCH($B49,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B49,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":119.62951740100235},null,2033,236.91568077931402,{"$f":"Q49*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P49,'Indirect tax correction'!$B$37:$B$127,0))","v":281.92966012738367}]
[null,2034,null,{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":168.15109538918264},{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":336.30219077836529},{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":504.4532861675479},{"$f":"D50*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B50,'Indirect tax correction'!$B$37:$B$127,0))","v":200.09980351312734},{"$f":"E50*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B50,'Indirect tax correction'!$B$37:$B$127,0))","v":400.19960702625468},{"$f":"F50*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B50,'Indirect tax correction'!$B$37:$B$127,0))","v":600.29941053938194},null,2034,{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":63.218850659066277},{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":97.259770244717345},{"$f":"IF(ISERROR(MATCH($B50,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B50,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":121.5747128058967},null,2034,239.04242053364794,{"$f":"Q50*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P50,'Indirect tax correction'!$B$37:$B$127,0))","v":284.46048043504106}]
[null,2035,null,{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":170.71177196871335},{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":341.4235439374267},{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":512.13531590614014},{"$f":"D51*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B51,'Indirect tax correction'!$B$37:$B$127,0))","v":203.14700864276887},{"$f":"E51*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B51,'Indirect tax correction'!$B$37:$B$127,0))","v":406.29401728553773},{"$f":"F51*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B51,'Indirect tax correction'!$B$37:$B$127,0))","v":609.44102592830677},null,2035,{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":70.027034576196485},{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":106.0131495667419},{"$f":"IF(ISERROR(MATCH($B51,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B51,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":130.32809212792125},null,2035,235.4103943706848,{"$f":"Q51*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P51,'Indirect tax correction'!$B$37:$B$127,0))","v":280.13836930111489}]
[null,2036,null,{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":173.31144362305926},{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":346.62288724611852},{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":519.93433086917776},{"$f":"D52*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B52,'Indirect tax correction'!$B$37:$B$127,0))","v":206.24061791144052},{"$f":"E52*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B52,'Indirect tax correction'!$B$37:$B$127,0))","v":412.48123582288105},{"$f":"F52*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B52,'Indirect tax correction'!$B$37:$B$127,0))","v":618.72185373432148},null,2036,{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":74.890023088432358},{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":111.84873578142495},{"$f":"IF(ISERROR(MATCH($B52,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B52,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":136.1636783426043},null,2036,234.77415146469357,{"$f":"Q52*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P52,'Indirect tax correction'!$B$37:$B$127,0))","v":279.38124024298531}]
[null,2037,null,{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":175.95070418584694},{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":351.90140837169389},{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":527.85211255754086},{"$f":"D53*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B53,'Indirect tax correction'!$B$37:$B$127,0))","v":209.38133798115786},{"$f":"E53*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B53,'Indirect tax correction'!$B$37:$B$127,0))","v":418.76267596231571},{"$f":"F53*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B53,'Indirect tax correction'!$B$37:$B$127,0))","v":628.14401394347362},null,2037,{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":81.698207005562566},{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":118.65691969855516},{"$f":"IF(ISERROR(MATCH($B53,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B53,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":141.99926455728732},null,2037,233.24448867313873,{"$f":"Q53*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P53,'Indirect tax correction'!$B$37:$B$127,0))","v":277.56094152103509}]
[null,2038,null,{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":178.63015653385477},{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":357.26031306770955},{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":535.89046960156429},{"$f":"D54*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B54,'Indirect tax correction'!$B$37:$B$127,0))","v":212.56988627528716},{"$f":"E54*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B54,'Indirect tax correction'!$B$37:$B$127,0))","v":425.13977255057432},{"$f":"F54*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B54,'Indirect tax correction'!$B$37:$B$127,0))","v":637.70965882586142},null,2038,{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":91.424184030034297},{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":126.43770131813255},{"$f":"IF(ISERROR(MATCH($B54,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B54,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":148.80744847441755},null,2038,230.82261174957699,{"$f":"Q54*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P54,'Indirect tax correction'!$B$37:$B$127,0))","v":274.67890798199659}]
[null,2039,null,{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":181.35041272472563},{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":362.70082544945126},{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":544.05123817417689},{"$f":"D55*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B55,'Indirect tax correction'!$B$37:$B$127,0))","v":215.8069911424235},{"$f":"E55*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B55,'Indirect tax correction'!$B$37:$B$127,0))","v":431.613982284847},{"$f":"F55*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B55,'Indirect tax correction'!$B$37:$B$127,0))","v":647.4209734272705},null,2039,{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":93.369379434928646},{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":128.3828967230269},{"$f":"IF(ISERROR(MATCH($B55,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B55,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":148.80744847441755},null,2039,234.31792872642436,{"$f":"Q55*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P55,'Indirect tax correction'!$B$37:$B$127,0))","v":278.83833518444499}]
[null,2040,null,{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":184.1120941367773},{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":368.2241882735546},{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":552.33628241033193},{"$f":"D56*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B56,'Indirect tax correction'!$B$37:$B$127,0))","v":219.09339202276499},{"$f":"E56*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B56,'Indirect tax correction'!$B$37:$B$127,0))","v":438.18678404552998},{"$f":"F56*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B56,'Indirect tax correction'!$B$37:$B$127,0))","v":657.28017606829496},null,2040,{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":91.424184030034297},{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":124.4925059132382},{"$f":"IF(ISERROR(MATCH($B56,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B56,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":146.86225306952321},null,2040,243.7316823603164,{"$f":"Q56*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P56,'Indirect tax correction'!$B$37:$B$127,0))","v":290.04070200877652}]
[null,2041,null,{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":186.87377554882897},{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":373.74755109765795},{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":560.62132664648686},{"$f":"D57*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B57,'Indirect tax correction'!$B$37:$B$127,0))","v":222.37979290310648},{"$f":"E57*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B57,'Indirect tax correction'!$B$37:$B$127,0))","v":444.75958580621295},{"$f":"F57*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B57,'Indirect tax correction'!$B$37:$B$127,0))","v":667.13937870931932},null,2041,{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":87.533793220245613},{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":121.5747128058967},{"$f":"IF(ISERROR(MATCH($B57,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B57,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":144.91705766462886},null,2041,252.17283829176125,{"$f":"Q57*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P57,'Indirect tax correction'!$B$37:$B$127,0))","v":300.08567756719589}]
[null,2042,null,{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":189.67688218206138},{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":379.35376436412275},{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":569.03064654618413},{"$f":"D58*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B58,'Indirect tax correction'!$B$37:$B$127,0))","v":225.71548979665303},{"$f":"E58*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B58,'Indirect tax correction'!$B$37:$B$127,0))","v":451.43097959330606},{"$f":"F58*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B58,'Indirect tax correction'!$B$37:$B$127,0))","v":677.14646938995907},null,2042,{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":84.616000112904089},{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":118.65691969855516},{"$f":"IF(ISERROR(MATCH($B58,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B58,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":143.94445996218167},null,2042,260.6968446655676,{"$f":"Q58*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P58,'Indirect tax correction'!$B$37:$B$127,0))","v":310.22924515202544}]
[null,2043,null,{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":192.52203541479227},{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":385.04407082958454},{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":577.56610624437678},{"$f":"D59*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B59,'Indirect tax correction'!$B$37:$B$127,0))","v":229.1012221436028},{"$f":"E59*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B59,'Indirect tax correction'!$B$37:$B$127,0))","v":458.20244428720559},{"$f":"F59*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B59,'Indirect tax correction'!$B$37:$B$127,0))","v":687.30366643080833},null,2043,{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":82.67080470800974},{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":114.76652888876647},{"$f":"IF(ISERROR(MATCH($B59,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B59,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":141.02666685484016},null,2043,270.27754194081808,{"$f":"Q59*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P59,'Indirect tax correction'!$B$37:$B$127,0))","v":321.63027490957353}]
[null,2044,null,{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":195.40986594601418},{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":390.81973189202836},{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":586.22959783804254},{"$f":"D60*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B60,'Indirect tax correction'!$B$37:$B$127,0))","v":232.53774047575686},{"$f":"E60*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B60,'Indirect tax correction'!$B$37:$B$127,0))","v":465.07548095151373},{"$f":"F60*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B60,'Indirect tax correction'!$B$37:$B$127,0))","v":697.61322142727056},null,2044,{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":82.67080470800974},{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":115.73912659121365},{"$f":"IF(ISERROR(MATCH($B60,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B60,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":142.97186225973451},null,2044,275.08060530081468,{"$f":"Q60*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P60,'Indirect tax correction'!$B$37:$B$127,0))","v":327.34592030796944}]
[null,2045,null,{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":198.34101393520436},{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":396.68202787040872},{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":595.02304180561305},{"$f":"D61*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B61,'Indirect tax correction'!$B$37:$B$127,0))","v":236.02580658289318},{"$f":"E61*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B61,'Indirect tax correction'!$B$37:$B$127,0))","v":472.05161316578636},{"$f":"F61*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B61,'Indirect tax correction'!$B$37:$B$127,0))","v":708.07741974867952},null,2045,{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":82.67080470800974},{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":116.71172429366082},{"$f":"IF(ISERROR(MATCH($B61,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B61,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":143.94445996218167},null,2045,279.97030357674788,{"$f":"Q61*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P61,'Indirect tax correction'!$B$37:$B$127,0))","v":333.16466125632996}]
[null,2046,null,{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":201.31612914423243},{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":402.63225828846487},{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":603.94838743269725},{"$f":"D62*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B62,'Indirect tax correction'!$B$37:$B$127,0))","v":239.56619368163658},{"$f":"E62*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B62,'Indirect tax correction'!$B$37:$B$127,0))","v":479.13238736327315},{"$f":"F62*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B62,'Indirect tax correction'!$B$37:$B$127,0))","v":718.6985810449097},null,2046,{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":79.753011600668231},{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":115.73912659121365},{"$f":"IF(ISERROR(MATCH($B62,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B62,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":143.94445996218167},null,2046,286.89313169725119,{"$f":"Q62*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P62,'Indirect tax correction'!$B$37:$B$127,0))","v":341.40282671972892}]
[null,2047,null,{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":204.33587108139585},{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":408.6717421627917},{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":613.0076132441875},{"$f":"D63*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B63,'Indirect tax correction'!$B$37:$B$127,0))","v":243.15968658686106},{"$f":"E63*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B63,'Indirect tax correction'!$B$37:$B$127,0))","v":486.31937317372211},{"$f":"F63*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B63,'Indirect tax correction'!$B$37:$B$127,0))","v":729.47905976058314},null,2047,{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":80.725609303115405},{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":115.73912659121365},{"$f":"IF(ISERROR(MATCH($B63,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B63,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":145.88965536707602},null,2047,292.93261557157803,{"$f":"Q63*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P63,'Indirect tax correction'!$B$37:$B$127,0))","v":348.58981253017782}]
[null,2048,null,{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":207.40090914761677},{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":414.80181829523355},{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":622.20272744285035},{"$f":"D64*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B64,'Indirect tax correction'!$B$37:$B$127,0))","v":246.80708188566396},{"$f":"E64*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B64,'Indirect tax correction'!$B$37:$B$127,0))","v":493.61416377132792},{"$f":"F64*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B64,'Indirect tax correction'!$B$37:$B$127,0))","v":740.42124565699191},null,2048,{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":81.698207005562566},{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":117.684321996108},{"$f":"IF(ISERROR(MATCH($B64,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B64,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":146.86225306952321},null,2048,297.11749629912555,{"$f":"Q64*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P64,'Indirect tax correction'!$B$37:$B$127,0))","v":353.56982059595941}]
[null,2049,null,{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":210.51192278483097},{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":421.02384556966194},{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":631.53576835449292},{"$f":"D65*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B65,'Indirect tax correction'!$B$37:$B$127,0))","v":250.50918811394885},{"$f":"E65*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B65,'Indirect tax correction'!$B$37:$B$127,0))","v":501.0183762278977},{"$f":"F65*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B65,'Indirect tax correction'!$B$37:$B$127,0))","v":751.52756434184653},null,2049,{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":81.698207005562566},{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":118.65691969855516},{"$f":"IF(ISERROR(MATCH($B65,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B65,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":147.83485077197037},null,2049,302.36692587110679,{"$f":"Q65*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P65,'Indirect tax correction'!$B$37:$B$127,0))","v":359.81664178661708}]
[null,2050,null,{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":213.66960162660342},{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":427.33920325320685},{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":641.00880487981033},{"$f":"D66*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B66,'Indirect tax correction'!$B$37:$B$127,0))","v":254.26682593565806},{"$f":"E66*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B66,'Indirect tax correction'!$B$37:$B$127,0))","v":508.53365187131612},{"$f":"F66*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B66,'Indirect tax correction'!$B$37:$B$127,0))","v":762.8004778069743},null,2050,{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":82.67080470800974},{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":120.60211510344951},{"$f":"IF(ISERROR(MATCH($B66,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B66,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":149.78004617686472},null,2050,306.73708814975737,{"$f":"Q66*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P66,'Indirect tax correction'!$B$37:$B$127,0))","v":365.01713489821122}]
[null,2051,null,{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":216.87464565100248},{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":433.74929130200496},{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":650.62393695300739},{"$f":"D67*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B67,'Indirect tax correction'!$B$37:$B$127,0))","v":258.08082832469296},{"$f":"E67*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B67,'Indirect tax correction'!$B$37:$B$127,0))","v":516.16165664938592},{"$f":"F67*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B67,'Indirect tax correction'!$B$37:$B$127,0))","v":774.24248497407871},null,2051,{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":83.910866778629881},{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":122.41114683000123},{"$f":"IF(ISERROR(MATCH($B67,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B67,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":152.02674686951767},null,2051,311.33814447200371,{"$f":"Q67*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P67,'Indirect tax correction'!$B$37:$B$127,0))","v":370.49239192168437}]
[null,2052,null,{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":220.12776533576746},{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":440.25553067153493},{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":660.38329600730242},{"$f":"D68*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B68,'Indirect tax correction'!$B$37:$B$127,0))","v":261.95204074956325},{"$f":"E68*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B68,'Indirect tax correction'!$B$37:$B$127,0))","v":523.90408149912651},{"$f":"F68*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B68,'Indirect tax correction'!$B$37:$B$127,0))","v":785.85612224868987},null,2052,{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":85.169529780309318},{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":124.24731403245124},{"$f":"IF(ISERROR(MATCH($B68,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B68,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":154.30714807256041},null,2052,316.00821663908368,{"$f":"Q68*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P68,'Indirect tax correction'!$B$37:$B$127,0))","v":376.04977780050956}]
[null,2053,null,{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":223.42968181580395},{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":446.85936363160789},{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":670.28904544741192},{"$f":"D69*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B69,'Indirect tax correction'!$B$37:$B$127,0))","v":265.88132136080668},{"$f":"E69*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B69,'Indirect tax correction'!$B$37:$B$127,0))","v":531.76264272161336},{"$f":"F69*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B69,'Indirect tax correction'!$B$37:$B$127,0))","v":797.6439640824201},null,2053,{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":86.447072727013946},{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":126.11102374293802},{"$f":"IF(ISERROR(MATCH($B69,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B69,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":156.62175529364879},null,2053,320.74833988866988,{"$f":"Q69*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P69,'Indirect tax correction'!$B$37:$B$127,0))","v":381.69052446751715}]
[null,2054,null,{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":226.78112704304098},{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":453.56225408608196},{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":680.34338112912292},{"$f":"D70*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B70,'Indirect tax correction'!$B$37:$B$127,0))","v":269.86954118121878},{"$f":"E70*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B70,'Indirect tax correction'!$B$37:$B$127,0))","v":539.73908236243756},{"$f":"F70*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B70,'Indirect tax correction'!$B$37:$B$127,0))","v":809.60862354365622},null,2054,{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":87.74377881791915},{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":128.00268909908206},{"$f":"IF(ISERROR(MATCH($B70,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B70,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":158.97108162305349},null,2054,325.55956498699993,{"$f":"Q70*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P70,'Indirect tax correction'!$B$37:$B$127,0))","v":387.4158823345299}]
[null,2055,null,{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":230.18284394868658},{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":460.36568789737316},{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":690.54853184605986},{"$f":"D71*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B71,'Indirect tax correction'!$B$37:$B$127,0))","v":273.91758429893702},{"$f":"E71*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B71,'Indirect tax correction'!$B$37:$B$127,0))","v":547.83516859787403},{"$f":"F71*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B71,'Indirect tax correction'!$B$37:$B$127,0))","v":821.75275289681122},null,2055,{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":89.059935500187933},{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":129.92272943556827},{"$f":"IF(ISERROR(MATCH($B71,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B71,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":161.35564784739927},null,2055,330.44295846180489,{"$f":"Q71*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P71,'Indirect tax correction'!$B$37:$B$127,0))","v":393.22712056954782}]
[null,2056,null,{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":233.63558660791685},{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":467.2711732158337},{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":700.90675982375058},{"$f":"D72*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B72,'Indirect tax correction'!$B$37:$B$127,0))","v":278.02634806342104},{"$f":"E72*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B72,'Indirect tax correction'!$B$37:$B$127,0))","v":556.05269612684208},{"$f":"F72*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B72,'Indirect tax correction'!$B$37:$B$127,0))","v":834.07904419026318},null,2056,{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":90.395834532690756},{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":131.87157037710179},{"$f":"IF(ISERROR(MATCH($B72,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B72,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":163.77598256511024},null,2056,335.39960283873188,{"$f":"Q72*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P72,'Indirect tax correction'!$B$37:$B$127,0))","v":399.12552737809091}]
[null,2057,null,{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":237.1401204070356},{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":474.28024081407119},{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":711.42036122110687},{"$f":"D73*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B73,'Indirect tax correction'!$B$37:$B$127,0))","v":282.19674328437236},{"$f":"E73*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B73,'Indirect tax correction'!$B$37:$B$127,0))","v":564.39348656874472},{"$f":"F73*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B73,'Indirect tax correction'!$B$37:$B$127,0))","v":846.59022985311719},null,2057,{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":91.751772050681097},{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":133.84964393275831},{"$f":"IF(ISERROR(MATCH($B73,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B73,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":166.23262230358688},null,2057,340.43059688131291,{"$f":"Q73*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P73,'Indirect tax correction'!$B$37:$B$127,0))","v":405.11241028876236}]
[null,2058,null,{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":240.69722221314109},{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":481.39444442628218},{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":722.09166663942335},{"$f":"D74*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B74,'Indirect tax correction'!$B$37:$B$127,0))","v":286.42969443363791},{"$f":"E74*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B74,'Indirect tax correction'!$B$37:$B$127,0))","v":572.85938886727581},{"$f":"F74*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B74,'Indirect tax correction'!$B$37:$B$127,0))","v":859.28908330091372},null,2058,{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":93.128048631441303},{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":135.85738859174967},{"$f":"IF(ISERROR(MATCH($B74,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B74,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":168.72611163814068},null,2058,345.53705583453251,{"$f":"Q74*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P74,'Indirect tax correction'!$B$37:$B$127,0))","v":411.18909644309366}]
[null,2059,null,{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":244.30768054633819},{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":488.61536109267638},{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":732.92304163901451},{"$f":"D75*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B75,'Indirect tax correction'!$B$37:$B$127,0))","v":290.72613985014243},{"$f":"E75*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B75,'Indirect tax correction'!$B$37:$B$127,0))","v":581.45227970028486},{"$f":"F75*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B75,'Indirect tax correction'!$B$37:$B$127,0))","v":872.17841955042718},null,2059,{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":94.524969360912934},{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":137.8952494206259},{"$f":"IF(ISERROR(MATCH($B75,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B75,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":171.25700331271275},null,2059,350.72011167205051,{"$f":"Q75*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P75,'Indirect tax correction'!$B$37:$B$127,0))","v":417.35693288974011}]
[null,2060,null,{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":247.97229575453323},{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":495.94459150906647},{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":743.91688726359962},{"$f":"D76*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B76,'Indirect tax correction'!$B$37:$B$127,0))","v":295.08703194789456},{"$f":"E76*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B76,'Indirect tax correction'!$B$37:$B$127,0))","v":590.17406389578912},{"$f":"F76*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B76,'Indirect tax correction'!$B$37:$B$127,0))","v":885.26109584368351},null,2060,{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":95.942843901326597},{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":139.96367816193526},{"$f":"IF(ISERROR(MATCH($B76,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B76,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":173.82585836240344},null,2060,355.98091334713121,{"$f":"Q76*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P76,'Indirect tax correction'!$B$37:$B$127,0))","v":423.61728688308614}]
[null,2061,null,{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":251.69188019085124},{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":503.38376038170247},{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":755.07564057255354},{"$f":"D77*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B77,'Indirect tax correction'!$B$37:$B$127,0))","v":299.51333742711296},{"$f":"E77*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B77,'Indirect tax correction'!$B$37:$B$127,0))","v":599.02667485422592},{"$f":"F77*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B77,'Indirect tax correction'!$B$37:$B$127,0))","v":898.5400122813387},null,2061,{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":97.381986559846482},{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":142.06313333436427},{"$f":"IF(ISERROR(MATCH($B77,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B77,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":176.43324623783951},null,2061,361.32062704733823,{"$f":"Q77*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P77,'Indirect tax correction'!$B$37:$B$127,0))","v":429.97154618633249}]
[null,2062,null,{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":255.46725839371399},{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":510.93451678742798},{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":766.40177518114194},{"$f":"D78*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B78,'Indirect tax correction'!$B$37:$B$127,0))","v":304.00603748851961},{"$f":"E78*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B78,'Indirect tax correction'!$B$37:$B$127,0))","v":608.01207497703922},{"$f":"F78*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B78,'Indirect tax correction'!$B$37:$B$127,0))","v":912.01811246555883},null,2062,{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":98.842716358244175},{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":144.19408033437972},{"$f":"IF(ISERROR(MATCH($B78,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B78,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":179.07974493140708},null,2062,366.74043645304823,{"$f":"Q78*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P78,'Indirect tax correction'!$B$37:$B$127,0))","v":436.42111937912739}]
[null,2063,null,{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":259.29926726961963},{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":518.59853453923927},{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":777.89780180885896},{"$f":"D79*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B79,'Indirect tax correction'!$B$37:$B$127,0))","v":308.56612805084734},{"$f":"E79*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B79,'Indirect tax correction'!$B$37:$B$127,0))","v":617.13225610169468},{"$f":"F79*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B79,'Indirect tax correction'!$B$37:$B$127,0))","v":925.69838415254208},null,2063,{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":100.32535710361782},{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":146.35699153939541},{"$f":"IF(ISERROR(MATCH($B79,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B79,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":181.76594110537818},null,2063,372.24154299984389,{"$f":"Q79*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P79,'Indirect tax correction'!$B$37:$B$127,0))","v":442.96743616981422}]
[null,2064,null,{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":263.18875627866396},{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":526.37751255732792},{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":789.56626883599188},{"$f":"D80*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B80,'Indirect tax correction'!$B$37:$B$127,0))","v":313.19461997161011},{"$f":"E80*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B80,'Indirect tax correction'!$B$37:$B$127,0))","v":626.38923994322022},{"$f":"F80*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B80,'Indirect tax correction'!$B$37:$B$127,0))","v":939.58385991483033},null,2064,{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":101.83023746017209},{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":148.55234641248632},{"$f":"IF(ISERROR(MATCH($B80,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B80,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":184.49243022195887},null,2064,377.8251661448416,{"$f":"Q80*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P80,'Indirect tax correction'!$B$37:$B$127,0))","v":449.61194771236148}]
[null,2065,null,{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":267.13658762284388},{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":534.27317524568775},{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":801.40976286853163},{"$f":"D81*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B81,'Indirect tax correction'!$B$37:$B$127,0))","v":317.89253927118421},{"$f":"E81*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B81,'Indirect tax correction'!$B$37:$B$127,0))","v":635.78507854236841},{"$f":"F81*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B81,'Indirect tax correction'!$B$37:$B$127,0))","v":953.67761781355262},null,2065,{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":103.35769102207468},{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":150.78063160867359},{"$f":"IF(ISERROR(MATCH($B81,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B81,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":187.25981667528819},null,2065,383.49254363701414,{"$f":"Q81*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P81,'Indirect tax correction'!$B$37:$B$127,0))","v":456.35612692804682}]
[null,2066,null,{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":271.1436364371865},{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":542.287272874373},{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":813.43090931155939},{"$f":"D82*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B82,'Indirect tax correction'!$B$37:$B$127,0))","v":322.66092736025195},{"$f":"E82*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B82,'Indirect tax correction'!$B$37:$B$127,0))","v":645.32185472050389},{"$f":"F82*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B82,'Indirect tax correction'!$B$37:$B$127,0))","v":967.98278208075567},null,2066,{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":104.90805638740576},{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":153.04234108280369},{"$f":"IF(ISERROR(MATCH($B82,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B82,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":190.06871392541746},null,2066,389.24493179156934,{"$f":"Q82*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P82,'Indirect tax correction'!$B$37:$B$127,0))","v":463.20146883196747}]
[null,2067,null,{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":275.21079098374429},{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":550.42158196748858},{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":825.63237295123281},{"$f":"D83*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B83,'Indirect tax correction'!$B$37:$B$127,0))","v":327.50084127065571},{"$f":"E83*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B83,'Indirect tax correction'!$B$37:$B$127,0))","v":655.00168254131142},{"$f":"F83*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B83,'Indirect tax correction'!$B$37:$B$127,0))","v":982.50252381196697},null,2067,{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":106.48167723321686},{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":155.33797619904573},{"$f":"IF(ISERROR(MATCH($B83,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B83,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":192.91974463429872},null,2067,395.08360576844285,{"$f":"Q83*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P83,'Indirect tax correction'!$B$37:$B$127,0))","v":470.14949086444699}]
[null,2068,null,{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":279.33895284850041},{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":558.67790569700082},{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":838.01685854550112},{"$f":"D84*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B84,'Indirect tax correction'!$B$37:$B$127,0))","v":332.41335388971549},{"$f":"E84*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B84,'Indirect tax correction'!$B$37:$B$127,0))","v":664.82670777943099},{"$f":"F84*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B84,'Indirect tax correction'!$B$37:$B$127,0))","v":997.24006166914626},null,2068,{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":108.07890239171509},{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":157.6680458420314},{"$f":"IF(ISERROR(MATCH($B84,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B84,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":195.8135408038132},null,2068,401.00985985496942,{"$f":"Q84*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P84,'Indirect tax correction'!$B$37:$B$127,0))","v":477.20173322741357}]
[null,2069,null,{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":283.52903714122789},{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":567.05807428245578},{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":850.58711142368361},{"$f":"D85*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B85,'Indirect tax correction'!$B$37:$B$127,0))","v":337.3995541980612},{"$f":"E85*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B85,'Indirect tax correction'!$B$37:$B$127,0))","v":674.79910839612239},{"$f":"F85*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B85,'Indirect tax correction'!$B$37:$B$127,0))","v":1012.1986625941835},null,2069,{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":109.70008592759081},{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":160.03306652966185},{"$f":"IF(ISERROR(MATCH($B85,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B85,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":198.75074391587037},null,2069,407.02500775279395,{"$f":"Q85*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P85,'Indirect tax correction'!$B$37:$B$127,0))","v":484.3597592258248}]
[null,2070,null,{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":287.78197269834629},{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":575.56394539669259},{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":863.34591809503888},{"$f":"D86*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B86,'Indirect tax correction'!$B$37:$B$127,0))","v":342.46054751103208},{"$f":"E86*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B86,'Indirect tax correction'!$B$37:$B$127,0))","v":684.92109502206415},{"$f":"F86*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B86,'Indirect tax correction'!$B$37:$B$127,0))","v":1027.3816425330963},null,2070,{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":111.34558721650464},{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":162.43356252760677},{"$f":"IF(ISERROR(MATCH($B86,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B86,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":201.73200507460842},null,2070,413.13038286908579,{"$f":"Q86*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P86,'Indirect tax correction'!$B$37:$B$127,0))","v":491.62515561421208}]
[null,2071,null,{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":292.09870228882141},{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":584.19740457764283},{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":876.29610686646413},{"$f":"D87*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B87,'Indirect tax correction'!$B$37:$B$127,0))","v":347.59745572369746},{"$f":"E87*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B87,'Indirect tax correction'!$B$37:$B$127,0))","v":695.19491144739493},{"$f":"F87*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B87,'Indirect tax correction'!$B$37:$B$127,0))","v":1042.7923671710923},null,2071,{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":113.01577102475221},{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":164.87006596552089},{"$f":"IF(ISERROR(MATCH($B87,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B87,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":204.75798515072754},null,2071,419.32733861212193,{"$f":"Q87*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P87,'Indirect tax correction'!$B$37:$B$127,0))","v":498.9995329484251}]
[null,2072,null,{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":296.48018282315371},{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":592.96036564630742},{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":889.44054846946119},{"$f":"D88*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B88,'Indirect tax correction'!$B$37:$B$127,0))","v":352.81141755955292},{"$f":"E88*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B88,'Indirect tax correction'!$B$37:$B$127,0))","v":705.62283511910584},{"$f":"F88*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B88,'Indirect tax correction'!$B$37:$B$127,0))","v":1058.4342526786588},null,2072,{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":114.71100759012349},{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":167.34311695500367},{"$f":"IF(ISERROR(MATCH($B88,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B88,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":207.82935492798842},null,2072,425.61724869130376,{"$f":"Q88*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P88,'Indirect tax correction'!$B$37:$B$127,0))","v":506.48452594265143}]
[null,2073,null,{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":300.92738556550103},{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":601.85477113100205},{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":902.78215669650297},{"$f":"D89*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B89,'Indirect tax correction'!$B$37:$B$127,0))","v":358.10358882294622},{"$f":"E89*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B89,'Indirect tax correction'!$B$37:$B$127,0))","v":716.20717764589244},{"$f":"F89*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B89,'Indirect tax correction'!$B$37:$B$127,0))","v":1074.3107664688384},null,2073,{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":116.43167270397532},{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":169.8532637093287},{"$f":"IF(ISERROR(MATCH($B89,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B89,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":210.94679525190821},null,2073,432.00150742167335,{"$f":"Q89*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P89,'Indirect tax correction'!$B$37:$B$127,0))","v":514.08179383179129}]
[null,2074,null,{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":305.44129634898349},{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":610.88259269796697},{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":916.3238890469504},{"$f":"D90*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B90,'Indirect tax correction'!$B$37:$B$127,0))","v":363.47514265529031},{"$f":"E90*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B90,'Indirect tax correction'!$B$37:$B$127,0))","v":726.95028531058063},{"$f":"F90*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B90,'Indirect tax correction'!$B$37:$B$127,0))","v":1090.425427965871},null,2074,{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":118.17814779453494},{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":172.40106266496861},{"$f":"IF(ISERROR(MATCH($B90,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B90,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":214.11099718068684},null,2074,438.48153003299836,{"$f":"Q90*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P90,'Indirect tax correction'!$B$37:$B$127,0))","v":521.79302073926806}]
[null,2075,null,{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":310.02291579421819},{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":620.04583158843639},{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":930.06874738265469},{"$f":"D91*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B91,'Indirect tax correction'!$B$37:$B$127,0))","v":368.92726979511963},{"$f":"E91*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B91,'Indirect tax correction'!$B$37:$B$127,0))","v":737.85453959023926},{"$f":"F91*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B91,'Indirect tax correction'!$B$37:$B$127,0))","v":1106.7818093853591},null,2075,{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":119.95082001145295},{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":174.98707860494312},{"$f":"IF(ISERROR(MATCH($B91,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B91,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":217.32266213839705},null,2075,{"$f":"E91-M91","v":445.05875298349326},{"$f":"Q91*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P91,'Indirect tax correction'!$B$37:$B$127,0))","v":529.61991605035701}]
[null,{"$f":"B91+1","v":2076},null,{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":314.67325953113146},{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":629.34651906226293},{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":944.01977859339434},{"$f":"D92*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B92,'Indirect tax correction'!$B$37:$B$127,0))","v":374.46117884204642},{"$f":"E92*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B92,'Indirect tax correction'!$B$37:$B$127,0))","v":748.92235768409284},{"$f":"F92*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B92,'Indirect tax correction'!$B$37:$B$127,0))","v":1123.3835365261391},null,{"$f":"K91+1","v":2076},{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":121.75008231162472},{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":177.61188478401726},{"$f":"IF(ISERROR(MATCH($B92,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B92,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":220.58250207047303},null,{"$f":"P91+1","v":2076},451.73463427824566,{"$f":"Q92*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P92,'Indirect tax correction'!$B$37:$B$127,0))","v":537.56421479111236}]
[null,2077,null,{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":319.39335842409844},{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":638.78671684819687},{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":958.18007527229531},{"$f":"D93*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B93,'Indirect tax correction'!$B$37:$B$127,0))","v":380.07809652467711},{"$f":"E93*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B93,'Indirect tax correction'!$B$37:$B$127,0))","v":760.15619304935421},{"$f":"F93*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B93,'Indirect tax correction'!$B$37:$B$127,0))","v":1140.2342895740314},null,2077,{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":123.57633354629908},{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":180.27606305577751},{"$f":"IF(ISERROR(MATCH($B93,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B93,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":223.89123960153012},null,2077,458.51065379241936,{"$f":"Q93*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P93,'Indirect tax correction'!$B$37:$B$127,0))","v":545.627678012979}]
[null,2078,null,{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":324.18425880045987},{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":648.36851760091974},{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":972.55277640137956},{"$f":"D94*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B94,'Indirect tax correction'!$B$37:$B$127,0))","v":385.77926797254725},{"$f":"E94*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B94,'Indirect tax correction'!$B$37:$B$127,0))","v":771.55853594509449},{"$f":"F94*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B94,'Indirect tax correction'!$B$37:$B$127,0))","v":1157.3378039176416},null,2078,{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":125.42997854949355},{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":182.9802040016142},{"$f":"IF(ISERROR(MATCH($B94,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B94,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":227.24960819555301},null,2078,465.38831359930555,{"$f":"Q94*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P94,'Indirect tax correction'!$B$37:$B$127,0))","v":553.8120931831736}]
[null,2079,null,{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":329.04702268246672},{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":658.09404536493344},{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":987.14106804740004},{"$f":"D95*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B95,'Indirect tax correction'!$B$37:$B$127,0))","v":391.5659569921354},{"$f":"E95*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B95,'Indirect tax correction'!$B$37:$B$127,0))","v":783.1319139842708},{"$f":"F95*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B95,'Indirect tax correction'!$B$37:$B$127,0))","v":1174.697870976406},null,2079,{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":127.31142822773595},{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":185.72490706163836},{"$f":"IF(ISERROR(MATCH($B95,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B95,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":230.65835231848629},null,2079,472.36913830329507,{"$f":"Q95*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P95,'Indirect tax correction'!$B$37:$B$127,0))","v":562.11927458092111}]
[null,2080,null,{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":333.98272802270367},{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":667.96545604540734},{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1001.948184068111},{"$f":"D96*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B96,'Indirect tax correction'!$B$37:$B$127,0))","v":397.43944634701734},{"$f":"E96*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B96,'Indirect tax correction'!$B$37:$B$127,0))","v":794.87889269403468},{"$f":"F96*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B96,'Indirect tax correction'!$B$37:$B$127,0))","v":1192.318339041052},null,2080,{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":129.22109965115197},{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":188.51078066756293},{"$f":"IF(ISERROR(MATCH($B96,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B96,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":234.11822760326356},null,2080,479.45467537784441,{"$f":"Q96*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P96,'Indirect tax correction'!$B$37:$B$127,0))","v":570.55106369963482}]
[null,2081,null,{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":338.99246894304423},{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":677.98493788608846},{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1016.9774068291326},{"$f":"D97*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B97,'Indirect tax correction'!$B$37:$B$127,0))","v":403.40103804222264},{"$f":"E97*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B97,'Indirect tax correction'!$B$37:$B$127,0))","v":806.80207608444528},{"$f":"F97*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B97,'Indirect tax correction'!$B$37:$B$127,0))","v":1210.2031141266677},null,2081,{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":131.15941614591924},{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":191.33844237757637},{"$f":"IF(ISERROR(MATCH($B97,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B97,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":237.63000101731251},null,2081,486.64649550851209,{"$f":"Q97*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P97,'Indirect tax correction'!$B$37:$B$127,0))","v":579.10932965512939}]
[null,2082,null,{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":344.07735597718988},{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":688.15471195437976},{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1032.2320679315696},{"$f":"D98*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B98,'Indirect tax correction'!$B$37:$B$127,0))","v":409.45205361285593},{"$f":"E98*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B98,'Indirect tax correction'!$B$37:$B$127,0))","v":818.90410722571187},{"$f":"F98*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B98,'Indirect tax correction'!$B$37:$B$127,0))","v":1228.3561608385678},null,2082,{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":133.12680738810801},{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":194.20851901323996},{"$f":"IF(ISERROR(MATCH($B98,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B98,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":241.19445103257215},null,2082,493.94619294113977,{"$f":"Q98*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P98,'Indirect tax correction'!$B$37:$B$127,0))","v":587.79596959995627}]
[null,2083,null,{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":349.23851631684767},{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":698.47703263369533},{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1047.7155489505431},{"$f":"D99*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B99,'Indirect tax correction'!$B$37:$B$127,0))","v":415.5938344170487},{"$f":"E99*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B99,'Indirect tax correction'!$B$37:$B$127,0))","v":831.18766883409739},{"$f":"F99*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B99,'Indirect tax correction'!$B$37:$B$127,0))","v":1246.7815032511462},null,2083,{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":135.1237094989296},{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":197.12164679843855},{"$f":"IF(ISERROR(MATCH($B99,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B99,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":244.81236779806071},null,2083,501.35538583525681,{"$f":"Q99*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P99,'Indirect tax correction'!$B$37:$B$127,0))","v":596.61290914395556}]
[null,2084,null,{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":354.47709406160038},{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":708.95418812320077},{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1063.4312821848011},{"$f":"D100*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B100,'Indirect tax correction'!$B$37:$B$127,0))","v":421.82774193330442},{"$f":"E100*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B100,'Indirect tax correction'!$B$37:$B$127,0))","v":843.65548386660885},{"$f":"F100*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B100,'Indirect tax correction'!$B$37:$B$127,0))","v":1265.4832257999133},null,2084,{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":137.15056514141352},{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":200.07847150041511},{"$f":"IF(ISERROR(MATCH($B100,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B100,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":248.48455331503158},null,2084,508.87571662278566,{"$f":"Q100*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P100,'Indirect tax correction'!$B$37:$B$127,0))","v":605.56210278111496}]
[null,2085,null,{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":359.79425047252431},{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":719.58850094504862},{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1079.3827514175728},{"$f":"D101*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B101,'Indirect tax correction'!$B$37:$B$127,0))","v":428.15515806230388},{"$f":"E101*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B101,'Indirect tax correction'!$B$37:$B$127,0))","v":856.31031612460777},{"$f":"F101*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B101,'Indirect tax correction'!$B$37:$B$127,0))","v":1284.4654741869115},null,2085,{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":139.20782361853472},{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":203.07964857292131},{"$f":"IF(ISERROR(MATCH($B101,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B101,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":252.21182161475701},null,2085,516.50885237212731,{"$f":"Q101*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P101,'Indirect tax correction'!$B$37:$B$127,0))","v":614.64553432283151}]
[null,2086,null,{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":365.19116422961207},{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":730.38232845922414},{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1095.5734926888365},{"$f":"D102*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B102,'Indirect tax correction'!$B$37:$B$127,0))","v":434.57748543323834},{"$f":"E102*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B102,'Indirect tax correction'!$B$37:$B$127,0))","v":869.15497086647667},{"$f":"F102*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B102,'Indirect tax correction'!$B$37:$B$127,0))","v":1303.7324562997153},null,2086,{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":141.29594097281273},{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":206.12584330151512},{"$f":"IF(ISERROR(MATCH($B102,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B102,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":255.9949989389784},null,2086,524.25648515770899,{"$f":"Q102*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P102,'Indirect tax correction'!$B$37:$B$127,0))","v":623.8652173376737}]
[null,2087,null,{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":370.66903169305624},{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":741.33806338611248},{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1112.0070950791689},{"$f":"D103*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B103,'Indirect tax correction'!$B$37:$B$127,0))","v":441.0961477147369},{"$f":"E103*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B103,'Indirect tax correction'!$B$37:$B$127,0))","v":882.1922954294738},{"$f":"F103*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B103,'Indirect tax correction'!$B$37:$B$127,0))","v":1323.288443144211},null,2087,{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":143.41538008740491},{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":209.21773095103782},{"$f":"IF(ISERROR(MATCH($B103,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B103,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":259.834923923063},null,2087,532.12033243507472,{"$f":"Q103*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P103,'Indirect tax correction'!$B$37:$B$127,0))","v":633.22319559773894}]
[null,2088,null,{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":376.22906716845205},{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":752.4581343369041},{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1128.6872015053559},{"$f":"D104*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B104,'Indirect tax correction'!$B$37:$B$127,0))","v":447.71258993045791},{"$f":"E104*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B104,'Indirect tax correction'!$B$37:$B$127,0))","v":895.42517986091582},{"$f":"F104*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B104,'Indirect tax correction'!$B$37:$B$127,0))","v":1343.1377697913736},null,2088,{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":145.56661078871596},{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":212.35599691530336},{"$f":"IF(ISERROR(MATCH($B104,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B104,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":263.73244778190895},null,2088,540.10213742160067,{"$f":"Q104*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P104,'Indirect tax correction'!$B$37:$B$127,0))","v":642.72154353170481}]
[null,2089,null,{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":381.87250317597875},{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":763.7450063519575},{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1145.6175095279364},{"$f":"D105*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B105,'Indirect tax correction'!$B$37:$B$127,0))","v":454.42827877941471},{"$f":"E105*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B105,'Indirect tax correction'!$B$37:$B$127,0))","v":908.85655755882942},{"$f":"F105*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B105,'Indirect tax correction'!$B$37:$B$127,0))","v":1363.2848363382443},null,2089,{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":147.75010995054669},{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":215.5413368690329},{"$f":"IF(ISERROR(MATCH($B105,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B105,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":267.68843449863755},null,2089,548.20366948292462,{"$f":"Q105*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P105,'Indirect tax correction'!$B$37:$B$127,0))","v":652.3623666846803}]
[null,2090,null,{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":387.60059072361844},{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":775.20118144723688},{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1162.8017721708552},{"$f":"D106*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B106,'Indirect tax correction'!$B$37:$B$127,0))","v":461.24470296110593},{"$f":"E106*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B106,'Indirect tax correction'!$B$37:$B$127,0))","v":922.48940592221186},{"$f":"F106*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B106,'Indirect tax correction'!$B$37:$B$127,0))","v":1383.7341088833177},null,2090,{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":149.96636159980488},{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":218.7744569220684},{"$f":"IF(ISERROR(MATCH($B106,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B106,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":271.70376101611708},null,2090,556.42672452516854,{"$f":"Q106*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P106,'Indirect tax correction'!$B$37:$B$127,0))","v":662.14780218495048}]
[null,2091,null,{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":393.41459958447274},{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":786.82919916894548},{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1180.2437987534181},{"$f":"D107*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B107,'Indirect tax correction'!$B$37:$B$127,0))","v":468.16337350552254},{"$f":"E107*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B107,'Indirect tax correction'!$B$37:$B$127,0))","v":936.32674701104509},{"$f":"F107*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B107,'Indirect tax correction'!$B$37:$B$127,0))","v":1404.4901205165675},null,2091,{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":152.21585702380193},{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":222.05607377589934},{"$f":"IF(ISERROR(MATCH($B107,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B107,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":275.77931743135883},null,2091,564.77312539304614,{"$f":"Q107*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P107,'Indirect tax correction'!$B$37:$B$127,0))","v":672.08001921772484}]
[null,2092,null,{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":399.31581857823971},{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":798.63163715647943},{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1197.9474557347191},{"$f":"D108*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B108,'Indirect tax correction'!$B$37:$B$127,0))","v":475.18582410810524},{"$f":"E108*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B108,'Indirect tax correction'!$B$37:$B$127,0))","v":950.37164821621047},{"$f":"F108*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B108,'Indirect tax correction'!$B$37:$B$127,0))","v":1425.5574723243158},null,2092,{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":154.49909487915895},{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":225.38691488253781},{"$f":"IF(ISERROR(MATCH($B108,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B108,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":279.91600719282917},null,2092,573.24472227394165,{"$f":"Q108*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P108,'Indirect tax correction'!$B$37:$B$127,0))","v":682.16121950599052}]
[null,2093,null,{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":405.30555585691337},{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":810.61111171382674},{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1215.9166675707399},{"$f":"D109*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B109,'Indirect tax correction'!$B$37:$B$127,0))","v":482.31361146972688},{"$f":"E109*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B109,'Indirect tax correction'!$B$37:$B$127,0))","v":964.62722293945376},{"$f":"F109*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B109,'Indirect tax correction'!$B$37:$B$127,0))","v":1446.9408344091805},null,2093,{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":156.81658130234632},{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":228.76771860577588},{"$f":"IF(ISERROR(MATCH($B109,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B109,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":284.1147473007216},null,2093,581.8433931080508,{"$f":"Q109*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P109,'Indirect tax correction'!$B$37:$B$127,0))","v":692.39363779858047}]
[null,2094,null,{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":411.38513919476691},{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":822.77027838953381},{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1234.1554175843009},{"$f":"D110*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B110,'Indirect tax correction'!$B$37:$B$127,0))","v":489.5483156417726},{"$f":"E110*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B110,'Indirect tax correction'!$B$37:$B$127,0))","v":979.09663128354521},{"$f":"F110*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B110,'Indirect tax correction'!$B$37:$B$127,0))","v":1468.644946925318},null,2094,{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":159.16883002188149},{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":232.19923438486251},{"$f":"IF(ISERROR(MATCH($B110,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B110,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":288.37646851023243},null,2094,590.57104400467131,{"$f":"Q110*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P110,'Indirect tax correction'!$B$37:$B$127,0))","v":702.77954236555877}]
[null,2095,null,{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":417.55591628268849},{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":835.11183256537697},{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1252.6677488480652},{"$f":"D111*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B111,'Indirect tax correction'!$B$37:$B$127,0))","v":496.89154037639929},{"$f":"E111*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B111,'Indirect tax correction'!$B$37:$B$127,0))","v":993.78308075279858},{"$f":"F111*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B111,'Indirect tax correction'!$B$37:$B$127,0))","v":1490.6746211291975},null,2095,{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":161.55636247220968},{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":235.68222290063542},{"$f":"IF(ISERROR(MATCH($B111,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B111,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":292.7021155378859},null,2095,599.42960966474152,{"$f":"Q111*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P111,'Indirect tax correction'!$B$37:$B$127,0))","v":713.32123550104234}]
[null,2096,null,{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":423.81925502692877},{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":847.63851005385754},{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1271.4577650807862},{"$f":"D112*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B112,'Indirect tax correction'!$B$37:$B$127,0))","v":504.34491348204523},{"$f":"E112*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B112,'Indirect tax correction'!$B$37:$B$127,0))","v":1008.6898269640905},{"$f":"F112*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B112,'Indirect tax correction'!$B$37:$B$127,0))","v":1513.0347404461354},null,2096,{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":163.97970790929281},{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":239.21745624414493},{"$f":"IF(ISERROR(MATCH($B112,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B112,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":297.09264727095416},null,2096,608.42105380971259,{"$f":"Q112*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P112,'Indirect tax correction'!$B$37:$B$127,0))","v":724.0210540335579}]
[null,2097,null,{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":430.17654385233266},{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":860.35308770466531},{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1290.5296315569979},{"$f":"D113*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B113,'Indirect tax correction'!$B$37:$B$127,0))","v":511.91008718427582},{"$f":"E113*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B113,'Indirect tax correction'!$B$37:$B$127,0))","v":1023.8201743685516},{"$f":"F113*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B113,'Indirect tax correction'!$B$37:$B$127,0))","v":1535.7302615528274},null,2097,{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":166.4394035279322},{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":242.80571808780707},{"$f":"IF(ISERROR(MATCH($B113,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B113,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":301.54903698001846},null,2097,617.5473696168583,{"$f":"Q113*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P113,'Indirect tax correction'!$B$37:$B$127,0))","v":734.8813698440614}]
[null,2098,null,{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":436.62919201011755},{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":873.2583840202351},{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1309.8875760303529},{"$f":"D114*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B114,'Indirect tax correction'!$B$37:$B$127,0))","v":519.58873849203985},{"$f":"E114*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B114,'Indirect tax correction'!$B$37:$B$127,0))","v":1039.1774769840797},{"$f":"F114*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B114,'Indirect tax correction'!$B$37:$B$127,0))","v":1558.7662154761199},null,2098,{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":168.93599458085117},{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":246.44780385912415},{"$f":"IF(ISERROR(MATCH($B114,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B114,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":306.07227253471871},null,2098,626.81058016111092,{"$f":"Q114*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P114,'Indirect tax correction'!$B$37:$B$127,0))","v":745.90459039172197}]
[null,2099,null,{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":443.17862989026935},{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":886.3572597805387},{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1329.535889670808},{"$f":"D115*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B115,'Indirect tax correction'!$B$37:$B$127,0))","v":527.38256956942053},{"$f":"E115*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B115,'Indirect tax correction'!$B$37:$B$127,0))","v":1054.7651391388411},{"$f":"F115*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B115,'Indirect tax correction'!$B$37:$B$127,0))","v":1582.1477087082615},null,2099,{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":171.47003449956392},{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":250.14452091701099},{"$f":"IF(ISERROR(MATCH($B115,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B115,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":310.66335662273946},null,2099,636.21273886352765,{"$f":"Q115*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P115,'Indirect tax correction'!$B$37:$B$127,0))","v":757.0931592475979}]
[null,2100,null,{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$F$119,3)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":449.82630933862339},{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$F$119,4)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":899.65261867724678},{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$F$119,5)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$B$14,'Annual Parameters'!$B$44:$D$115,3,))","v":1349.47892801587},{"$f":"D116*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B116,'Indirect tax correction'!$B$37:$B$127,0))","v":535.29330811296177},{"$f":"E116*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B116,'Indirect tax correction'!$B$37:$B$127,0))","v":1070.5866162259235},{"$f":"F116*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$B116,'Indirect tax correction'!$B$37:$B$127,0))","v":1605.8799243388853},null,2100,{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$I$119,6)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":174.04208501705736},{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$I$119,7)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":253.89668873076616},{"$f":"IF(ISERROR(MATCH($B116,GHG!$B$27:$B$119,0)),\"\",VLOOKUP($B116,GHG!$B$27:$I$119,8)*VLOOKUP($B$14,'Annual Parameters'!$B$44:$D$115,3,)/VLOOKUP(GHG!$I$22,'Annual Parameters'!$B$44:$D$115,3,))","v":315.3233069720805},null,2100,645.75592994648059,{"$f":"Q116*INDEX('Indirect tax correction'!$H$37:$H$127,MATCH('A3.4'!$P116,'Indirect tax correction'!$B$37:$B$127,0))","v":768.44955663631185}]

{"sheet":"GHG","index":60,"n_rows":121,"n_cols":14,"rows_kept":121,"cut":false,"hidden":true,"merged":[[22,11,23,13],[24,11,24,13],[22,3,22,5],[23,3,23,5],[22,6,23,8],[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,15],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Table A 3.4"]
["Greenhouse Gas Values"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","BEIS, 2021","Table 3 - carbon prices and sensitivities (2020 prices)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"DESNZ, 2024","2024 modelling carbon values - Traded carbon values used for modelling purposes, Low Sensitivity, and High Sensitivity"]
["Links:"]
["Contents",null,null,null,null,"The published DESNZ traded carbon values series have been extended to cover the periods 2010-2023, and 2051-2100."]
["TAG Unit 3.3.5",null,null,null,null,"Historical values (2010-2023) are sourced from traded carbon prices published by BEIS in 2018, reproduced in the July 2021 TAG Data Book (v1.15)."]
["TAG Unit A 3",null,null,null,null,"An annual growth rate of 1.5% is applied after 2050, matching the carbon appraisal values' growth rate."]
["Parameters:",null,null,null,null,"Appraisal values presented in Table A3.4.1 may differ because they are expressed in the user-specified price base, and, where denoted, converted to the market-price unit of account."]
["Price year:",2020]
["Source year:",2020]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, GHG"]
[null,null,null,null,"TAG 1: Unit 3.3.5 (Tables 2a & 2b)"]
[]
[null,null,null,null,null,null,null,"Price year:",2023,null,null,null,"Price year:",2018]
[null,null,null,"Carbon Appraisal Values, £/tCO2e",null,null,{"$f":"\"DESNZ Traded Carbon Values for Modelling Purposes, \"&I22&\" prices\"","v":"DESNZ Traded Carbon Values for Modelling Purposes, 2023 prices"},null,null,null,null,{"$f":"\"BEIS traded carbon values (2019), £/tCO2e \"&N22&\" prices\"","v":"BEIS traded carbon values (2019), £/tCO2e 2018 prices"}]
[null,null,null,{"$f":"B14&\" prices\"","v":"2020 prices"}]
[null,null,null,"Factor cost unit of account",null,null,"Factor cost unit of account",null,null,null,null,"Factor cost"]
["Year",null,null,"Low","Central","High","Low\nLow Sensitivity","Central\nMarket Carbon Values","High\nHigh Sensitivity",null,"Year","Low","Central","High"]
[null,2010,null,103.22210916440605,206.4442183288121,309.66632749321815,{"$f":"L27*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":17.022473603048013},{"$f":"M27*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":17.022473603048013},{"$f":"N27*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":17.022473603048013},null,{"$f":"B27","v":2010},14,14,14]
[null,{"$f":"B27+1","v":2011},null,104.7940194562498,209.5880389124996,314.38205836874943,{"$f":"L28*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":15.806582631401726},{"$f":"M28*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":15.806582631401726},{"$f":"N28*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":15.806582631401726},null,{"$f":"B28","v":2011},13,13,13]
[null,{"$f":"B28+1","v":2012},null,106.38986746827391,212.77973493654781,319.16960240482172,{"$f":"L29*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":8.5112368015240065},{"$f":"M29*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":8.5112368015240065},{"$f":"N29*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":8.5112368015240065},null,2012,7,7,7]
[null,2013,null,108.01001773428823,216.02003546857645,324.03005320286468,{"$f":"L30*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":4.8635638865851467},{"$f":"M30*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":4.8635638865851467},{"$f":"N30*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":4.8635638865851467},null,2013,4,4,4]
[null,2014,null,109.65484033937891,219.30968067875781,328.96452101813674,{"$f":"L31*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"M31*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"N31*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},null,2014,5,5,5]
[null,2015,null,111.32471100444559,222.64942200889118,333.97413301333677,{"$f":"L32*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":7.2953458298777196},{"$f":"M32*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":7.2953458298777196},{"$f":"N32*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":7.2953458298777196},null,2015,6,6,6]
[null,2016,null,113.02001117202597,226.04002234405195,339.06003351607791,{"$f":"L33*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"M33*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"N33*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},null,2016,5,5,5]
[null,2017,null,114.74112809342739,229.48225618685478,344.22338428028218,{"$f":"L34*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"M34*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},{"$f":"N34*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":6.0794548582314336},null,2017,5,5,5]
[null,2018,null,116.48845491718517,232.97690983437033,349.46536475155551,{"$f":"L35*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":2.4317819432925734},{"$f":"M35*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":15.806582631401726},{"$f":"N35*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":31.613165262803452},null,2018,2,13,26]
[null,2019,null,118.26239077886819,236.52478155773639,354.78717233660461,{"$f":"L36*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":0},{"$f":"M36*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":15.806582631401726},{"$f":"N36*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":31.613165262803452},null,2019,0,13,26]
[null,2020,null,120.06334089225197,240.12668178450394,360.19002267675592,{"$f":"L37*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":0},{"$f":"M37*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":17.022473603048013},{"$f":"N37*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":34.044947206096026},null,2020,0,14,28]
[null,2021,null,122.31394785337824,244.62789570675648,366.94184356013471,{"$f":"L38*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":4.8635638865851467},{"$f":"M38*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":25.53371040457202},{"$f":"N38*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":44.98796595091261},null,2021,4,21,37]
[null,2022,null,124.17659680546014,248.35319361092027,372.52979041638042,{"$f":"L39*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":9.7271277731702934},{"$f":"M39*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":32.829056234449737},{"$f":"N39*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":55.930984695729187},null,2022,8,27,46]
[null,2023,null,126.06761097001029,252.13522194002059,378.20283291003091,{"$f":"L40*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":14.590691659755439},{"$f":"M40*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":41.340293035973744},{"$f":"N40*(VLOOKUP($I$22,'Annual Parameters'!$B$40:$D$155,3,FALSE)/VLOOKUP($N$22,'Annual Parameters'!$B$40:$D$155,3,FALSE))","v":68.089894412192052},null,2023,12,34,56]
[null,2024,null,127.98742230457898,255.97484460915797,383.96226691373693,27.232735668520856,35.986114990545417,44.739494312569981]
[null,2025,null,129.93646934475024,259.87293868950047,389.80940803425074,47.657287419911498,42.794298907675632,71.972229981090834]
[null,2026,null,131.91519730431497,263.83039460862994,395.74559191294492,60.301057551724753,60.301057551724753,100.17756335205887]
[null,2027,null,133.92405817696951,267.84811635393902,401.7721745309085,64.191448361513451,72.944827683538009,101.15016105450604]
[null,2028,null,135.96351083956296,271.92702167912591,407.89053251868887,60.301057551724753,85.588597815351264,106.98574726918908]
[null,2029,null,138.03402115691671,276.06804231383342,414.10206347075012,51.547678229700196,77.807816195773881,102.12275875695322]
[null,2030,null,140.13606208824032,280.27212417648065,420.40818626472094,48.629885122358672,75.862620790879532,104.06795416184757]
[null,2031,null,142.27011379516784,284.54022759033569,426.81034138550353,52.520275932147371,82.67080470800974,110.87613807897777]
[null,2032,null,144.43666375143943,288.87332750287885,433.30999125431828,58.355862146830411,88.506390922692788,114.76652888876647]
[null,2033,null,146.63620685425323,293.27241370850646,439.90862056275967,61.273655254171928,94.341977137375821,119.62951740100233]
[null,2034,null,148.86924553731293,297.73849107462587,446.60773661193878,63.218850659066277,97.259770244717345,121.57471280589668]
[null,2035,null,151.13628988559688,302.27257977119376,453.40886965679067,70.027034576196485,106.0131495667419,130.32809212792125]
[null,2036,null,153.43785775187501,306.87571550375003,460.31357325562504,74.890023088432358,111.84873578142495,136.1636783426043]
[null,2037,null,155.77447487500001,311.54894975000002,467.32342462500003,81.698207005562566,118.65691969855516,141.99926455728732]
[null,2038,null,158.14667500000002,316.29335000000003,474.44002500000005,91.424184030034311,126.43770131813255,148.80744847441755]
[null,2039,null,160.55500000000001,321.11,481.66500000000002,93.369379434928646,128.3828967230269,148.80744847441755]
[null,2040,null,163,326,489,91.424184030034311,124.4925059132382,146.86225306952321]
[null,2041,null,165.44499999999999,330.89,496.33499999999998,87.533793220245613,121.57471280589668,144.91705766462886]
[null,2042,null,167.92667499999999,335.85334999999998,503.78002499999997,84.616000112904089,118.65691969855516,143.94445996218167]
[null,2043,null,170.44557512499998,340.89115024999995,511.3367253749999,82.67080470800974,114.76652888876647,141.02666685484016]
[null,2044,null,173.00225875187496,346.00451750374992,519.00677625562491,82.67080470800974,115.73912659121365,142.97186225973451]
[null,2045,null,175.59729263315307,351.19458526630615,526.79187789945922,82.67080470800974,116.71172429366082,143.94445996218167]
[null,2046,null,178.23125202265035,356.4625040453007,534.69375606795109,79.753011600668231,115.73912659121365,143.94445996218167]
[null,2047,null,180.90472080299008,361.80944160598017,542.7141624089702,80.725609303115405,115.73912659121365,145.88965536707602]
[null,2048,null,183.61829161503491,367.23658323006981,550.85487484510475,81.698207005562566,117.684321996108,146.86225306952321]
[null,2049,null,186.37256598926041,372.74513197852082,559.11769796778117,81.698207005562566,118.65691969855516,147.83485077197037]
[null,2050,null,189.16815447909929,378.33630895819857,567.50446343729789,82.67080470800974,120.60211510344951,149.78004617686472]
[null,2051,null,192.00567679628577,384.01135359257154,576.01703038885728,{"$f":"G67*1.015","v":83.910866778629881},{"$f":"H67*1.015","v":122.41114683000124},152.02674686951767]
[null,2052,null,194.88576194823003,389.77152389646005,584.65728584469002,{"$f":"G68*1.015","v":85.169529780309318},{"$f":"H68*1.015","v":124.24731403245126},{"$f":"I68*1.015","v":154.30714807256041}]
[null,2053,null,197.80904837745345,395.6180967549069,593.42714513236035,86.447072727013946,126.11102374293802,156.62175529364879]
[null,2054,null,200.77618410311524,401.55236820623048,602.3285523093457,87.74377881791915,128.00268909908206,158.97108162305349]
[null,2055,null,203.78782686466195,407.5756537293239,611.36348059398586,89.059935500187933,129.92272943556827,161.35564784739927]
[null,2056,null,206.84464426763185,413.6892885352637,620.53393280289561,90.395834532690742,131.87157037710179,163.77598256511024]
[null,2057,null,209.94731393164631,419.89462786329261,629.84194179493898,91.751772050681097,133.84964393275831,166.23262230358688]
[null,2058,null,213.09652364062097,426.19304728124195,639.28957092186295,93.128048631441303,135.85738859174967,168.72611163814068]
[null,2059,null,216.29297149523026,432.58594299046052,648.87891448569076,94.52496936091292,137.8952494206259,171.25700331271278]
[null,2060,null,219.5373660676587,439.07473213531739,658.61209820297609,95.942843901326597,139.96367816193526,173.82585836240347]
[null,2061,null,222.83042655867357,445.66085311734713,668.49127967602067,97.381986559846482,142.06313333436427,176.43324623783951]
[null,2062,null,226.17288295705364,452.34576591410729,678.51864887116096,98.842716358244175,144.19408033437972,179.07974493140708]
[null,2063,null,229.56547620140944,459.13095240281888,688.69642860422834,100.32535710361783,146.35699153939541,181.76594110537818]
[null,2064,null,233.00895834443057,466.01791668886113,699.02687503329173,101.83023746017209,148.55234641248632,184.49243022195884]
[null,2065,null,236.504092719597,473.00818543919399,709.51227815879099,103.35769102207466,150.78063160867359,187.25981667528819]
[null,2066,null,240.05165411039093,480.10330822078186,720.15496233117278,104.90805638740576,153.04234108280369,190.06871392541748]
[null,2067,null,243.65242892204677,487.30485784409353,730.95728676614033,106.48167723321684,155.33797619904573,192.91974463429872]
[null,2068,null,247.30721535587745,494.61443071175489,741.92164606763231,108.07890239171509,157.6680458420314,195.8135408038132]
[null,2069,null,251.01682358621559,502.03364717243119,753.05047075864672,109.70008592759081,160.03306652966185,198.75074391587037]
[null,2070,null,254.78207594000881,509.56415188001762,764.34622782002646,111.34558721650465,162.43356252760677,201.73200507460842]
[null,2071,null,258.60380707910889,517.20761415821778,775.81142123732661,113.01577102475221,164.87006596552087,204.75798515072754]
[null,2072,null,262.48286418529551,524.96572837059102,787.44859255588653,114.71100759012349,167.34311695500367,207.82935492798842]
[null,2073,null,266.42010714807492,532.84021429614984,799.2603214442247,116.43167270397532,169.8532637093287,210.94679525190821]
[null,2074,null,270.416408755296,540.83281751059201,811.24922626588796,118.17814779453494,172.40106266496861,214.11099718068681]
[null,2075,null,274.47265488662543,548.94530977325087,823.41796465987636,119.95082001145295,174.98707860494312,217.32266213839708]
[null,{"$f":"B92+1","v":2076},null,278.58974470992479,557.17948941984957,835.7692341297743,121.75008231162472,177.61188478401726,220.58250207047303]
[null,2077,null,282.76859088057364,565.53718176114728,848.30577264172098,123.57633354629908,180.27606305577751,223.89123960153009]
[null,2078,null,287.01011974378224,574.02023948756448,861.03035923134667,125.42997854949355,182.98020400161417,227.24960819555301]
[null,2079,null,291.31527153993892,582.63054307987784,873.9458146198167,127.31142822773595,185.72490706163836,230.65835231848629]
[null,2080,null,295.68500061303797,591.37000122607594,887.05500183911386,129.22109965115197,188.51078066756293,234.11822760326356]
[null,2081,null,300.12027562223352,600.24055124446704,900.36082686670056,131.15941614591924,191.33844237757634,237.63000101731248]
[null,2082,null,304.62207975656702,609.24415951313404,913.86623926970105,133.12680738810801,194.20851901323996,241.19445103257215]
[null,2083,null,309.19141095291548,618.38282190583095,927.57423285874643,135.1237094989296,197.12164679843855,244.81236779806071]
[null,2084,null,313.82928211720917,627.65856423441835,941.48784635162747,137.15056514141352,200.07847150041511,248.4845533150316]
[null,2085,null,318.53672134896726,637.07344269793452,955.61016404690179,139.20782361853472,203.07964857292131,252.21182161475704]
[null,2086,null,323.31477216920172,646.62954433840343,969.94431650760521,141.29594097281273,206.12584330151512,255.99499893897837]
[null,2087,null,328.16449375173971,656.32898750347942,984.49348125521919,143.41538008740491,209.21773095103782,259.834923923063]
[null,2088,null,333.08696115801575,666.17392231603151,999.2608834740472,145.56661078871596,212.35599691530336,263.73244778190895]
[null,2089,null,338.08326557538595,676.1665311507719,1014.2497967261579,147.75010995054669,215.5413368690329,267.68843449863755]
[null,2090,null,343.15451455901672,686.30902911803344,1029.4635436770502,149.96636159980488,218.77445692206837,271.70376101611708]
[null,2091,null,348.30183227740196,696.60366455480391,1044.9054968322059,152.21585702380193,222.05607377589936,275.77931743135883]
[null,2092,null,353.52635976156296,707.05271952312592,1060.5790792846888,154.49909487915895,225.38691488253784,279.91600719282917]
[null,2093,null,358.82925515798638,717.65851031597276,1076.4877654739591,156.81658130234632,228.76771860577588,284.1147473007216]
[null,2094,null,364.21169398535613,728.42338797071227,1092.6350819560685,159.16883002188149,232.19923438486251,288.37646851023243]
[null,2095,null,369.67486939513645,739.34973879027291,1109.0246081854093,161.55636247220968,235.68222290063542,292.7021155378859]
[null,2096,null,375.21999243606348,750.43998487212696,1125.6599773081905,163.97970790929281,239.21745624414493,297.09264727095416]
[null,2097,null,380.84829232260438,761.69658464520876,1142.5448769678133,166.4394035279322,242.80571808780707,301.54903698001846]
[null,2098,null,386.5610167074434,773.1220334148868,1159.6830501223303,168.93599458085117,246.44780385912415,306.07227253471871]
[null,2099,null,392.35943195805504,784.71886391611008,1177.0782958741652,171.47003449956392,250.14452091701099,310.66335662273946]
[null,2100,null,398.24482343742585,796.4896468748517,1194.7344703122776,174.04208501705736,253.89668873076613,315.3233069720805]
[]
[]
[]
[null,null,null,"Top"]

{"sheet":"A3.5","index":61,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[11,0,11,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[44,1,44,7],[44,12,44,18],[17,0,17,1],[18,0,18,1],[19,0,19,1],[24,1,24,7],[24,12,24,18],[25,8,25,9],[25,19,25,20],[34,1,34,7],[34,12,34,18],[35,8,35,9],[35,19,35,20],[45,8,45,9],[45,19,45,20],[54,1,54,7],[54,12,54,18],[55,8,55,9],[55,19,55,20],[64,1,64,7],[64,12,64,18],[65,8,65,9],[65,19,65,20],[74,1,74,7],[74,12,74,18],[94,1,94,7],[94,12,94,18],[95,8,95,9],[95,19,95,20],[75,8,75,9],[75,19,75,20],[84,1,84,7],[84,12,84,18],[85,8,85,9],[85,19,85,20]]}
[]
[]
["TAG Table A 3.5"]
["Air quality emission factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG'",null,null,null,null,null,null,"For car, LGV, OGV and PSV values"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Ricardo-AEA (2019) 'Consideration of Methodologies for Introducing Cold Starting Emissions into the NTM'",null,null,null,null,null,null,"For cold-start values"]
["Links:",null,null,null,null,"Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG' (Table 17 and 18)",null,null,null,null,null,null,"For non-exhaust values (motorcycles)"]
["Contents",null,null,null,null,"Ricardo-AEA (2023) 'Speed-emission/energy Consumption Curves for Ultra-low Emission Vehicles and Non-fuel Operating Costs for all Vehicles",null,null,null,null,null,null,"For non-exhaust values (all other vehicles)"]
["TAG Unit 3.3.5"]
["TAG Unit A 3"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
[]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, GHG"]
[null,null,null,null,"TAG 1: Unit 3.3.5 (Tables 2a & 2b)"]
[]
[]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 3.5c:","Exhaust cold start emissions "]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(g/trip)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"NOx","PM10"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Petrol cars",{"$f":"'AQ emits'!X26","v":8.1000000000000003E-2},{"$f":"'AQ emits'!Y26","v":"N/A"}]
[2015,{"$f":"'AQ emits'!B27","v":3.49805498812457E-3},{"$f":"'AQ emits'!C27","v":7.7743483527653405E-4},{"$f":"'AQ emits'!D27","v":9.6145978207217605E-6},{"$f":"'AQ emits'!E27","v":-4.3993369304548699E-7},{"$f":"'AQ emits'!F27","v":9.0084105620552902E-9},{"$f":"'AQ emits'!G27","v":-9.0160326700270902E-11},{"$f":"'AQ emits'!H27","v":3.5120510311104898E-13},{"$f":"'AQ emits'!I27","v":10},{"$f":"'AQ emits'!J27","v":130},null,2015,{"$f":"'AQ emits'!M27","v":-2.75192545432511E-2},{"$f":"'AQ emits'!N27","v":0.13346473099619099},{"$f":"'AQ emits'!O27","v":-1.2219517890502199E-3},{"$f":"'AQ emits'!P27","v":-1.0649575670486801E-5},{"$f":"'AQ emits'!Q27","v":4.7477759586424998E-7},{"$f":"'AQ emits'!R27","v":-4.3698612588158098E-9},{"$f":"'AQ emits'!S27","v":1.40096506941682E-11},{"$f":"'AQ emits'!T27","v":10},{"$f":"'AQ emits'!U27","v":130},null,"Diesel cars",{"$f":"'AQ emits'!X27","v":0.36599999999999999},{"$f":"'AQ emits'!Y27","v":3.4000000000000002E-2}]
[2020,{"$f":"'AQ emits'!B28","v":2.3790698801005902E-3},{"$f":"'AQ emits'!C28","v":6.2231577319743004E-4},{"$f":"'AQ emits'!D28","v":5.75808913362796E-6},{"$f":"'AQ emits'!E28","v":-3.3866354067131402E-7},{"$f":"'AQ emits'!F28","v":6.5654696056210996E-9},{"$f":"'AQ emits'!G28","v":-6.2935358467106902E-11},{"$f":"'AQ emits'!H28","v":2.4829119098315999E-13},{"$f":"'AQ emits'!I28","v":10},{"$f":"'AQ emits'!J28","v":130},null,2020,{"$f":"'AQ emits'!M28","v":1.44526759397721E-2},{"$f":"'AQ emits'!N28","v":9.3061728383802597E-2},{"$f":"'AQ emits'!O28","v":-1.2240426881247001E-3},{"$f":"'AQ emits'!P28","v":1.02637242111328E-5},{"$f":"'AQ emits'!Q28","v":2.5307388473950399E-9},{"$f":"'AQ emits'!R28","v":-4.06549342407426E-10},{"$f":"'AQ emits'!S28","v":1.7108796727140099E-12},{"$f":"'AQ emits'!T28","v":10},{"$f":"'AQ emits'!U28","v":130},null,"Petrol LGVs",{"$f":"'AQ emits'!X28","v":0.124},{"$f":"'AQ emits'!Y28","v":"N/A"}]
[2025,{"$f":"'AQ emits'!B29","v":1.8728664150767199E-3},{"$f":"'AQ emits'!C29","v":7.3068519555765103E-4},{"$f":"'AQ emits'!D29","v":4.2050087783048597E-6},{"$f":"'AQ emits'!E29","v":-3.1676940761949302E-7},{"$f":"'AQ emits'!F29","v":5.8454637119260503E-9},{"$f":"'AQ emits'!G29","v":-5.343760679746E-11},{"$f":"'AQ emits'!H29","v":2.1158310445189501E-13},{"$f":"'AQ emits'!I29","v":10},{"$f":"'AQ emits'!J29","v":130},null,2025,{"$f":"'AQ emits'!M29","v":1.9012890653919999E-2},{"$f":"'AQ emits'!N29","v":8.7126949883114799E-2},{"$f":"'AQ emits'!O29","v":-1.27847465795829E-3},{"$f":"'AQ emits'!P29","v":1.71941537345734E-5},{"$f":"'AQ emits'!Q29","v":-1.28595456579676E-7},{"$f":"'AQ emits'!R29","v":5.9454120412796199E-10},{"$f":"'AQ emits'!S29","v":-1.1625952850603201E-12},{"$f":"'AQ emits'!T29","v":10},{"$f":"'AQ emits'!U29","v":130},null,"Diesel LGVs",{"$f":"'AQ emits'!X29","v":0.65400000000000003},{"$f":"'AQ emits'!Y29","v":3.6999999999999998E-2}]
[2030,{"$f":"'AQ emits'!B30","v":1.4671757340891001E-3},{"$f":"'AQ emits'!C30","v":7.8165580826272695E-4},{"$f":"'AQ emits'!D30","v":3.1582269819569901E-6},{"$f":"'AQ emits'!E30","v":-2.8940909906115701E-7},{"$f":"'AQ emits'!F30","v":5.1598265542293502E-9},{"$f":"'AQ emits'!G30","v":-4.5431820247312801E-11},{"$f":"'AQ emits'!H30","v":1.79832643402635E-13},{"$f":"'AQ emits'!I30","v":10},{"$f":"'AQ emits'!J30","v":130},null,2030,{"$f":"'AQ emits'!M30","v":1.6552343465818398E-2},{"$f":"'AQ emits'!N30","v":8.8048273363696805E-2},{"$f":"'AQ emits'!O30","v":-1.30898364917632E-3},{"$f":"'AQ emits'!P30","v":1.8108594971755901E-5},{"$f":"'AQ emits'!Q30","v":-1.4274768369976501E-7},{"$f":"'AQ emits'!R30","v":6.9286529328185202E-10},{"$f":"'AQ emits'!S30","v":-1.42287115090939E-12},{"$f":"'AQ emits'!T30","v":10},{"$f":"'AQ emits'!U30","v":130}]
[2035,{"$f":"'AQ emits'!B31","v":1.38804479700541E-3},{"$f":"'AQ emits'!C31","v":7.9045137187353301E-4},{"$f":"'AQ emits'!D31","v":2.9805442836197502E-6},{"$f":"'AQ emits'!E31","v":-2.8469451137292901E-7},{"$f":"'AQ emits'!F31","v":5.0400158439934702E-9},{"$f":"'AQ emits'!G31","v":-4.4003831415734499E-11},{"$f":"'AQ emits'!H31","v":1.74032326077764E-13},{"$f":"'AQ emits'!I31","v":10},{"$f":"'AQ emits'!J31","v":130},null,2035,{"$f":"'AQ emits'!M31","v":1.5820274429745901E-2},{"$f":"'AQ emits'!N31","v":8.8398260635171796E-2},{"$f":"'AQ emits'!O31","v":-1.3165124658178001E-3},{"$f":"'AQ emits'!P31","v":1.8198597221632399E-5},{"$f":"'AQ emits'!Q31","v":-1.43564091781183E-7},{"$f":"'AQ emits'!R31","v":6.9713353246075195E-10},{"$f":"'AQ emits'!S31","v":-1.4322756087486199E-12},{"$f":"'AQ emits'!T31","v":10},{"$f":"'AQ emits'!U31","v":130},null,"Table A 3.5d:","Non-exhaust PM10 emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g/km)"]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,null,"Road abrasion","Tyre wear","Brake wear"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,"Cars",{"$f":"'AQ emits'!X34","v":7.5409443640452557E-3},{"$f":"'AQ emits'!Y34","v":7.658449961466981E-3},{"$f":"'AQ emits'!Z34","v":1.2737220921656238E-2}]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"LGVs",{"$f":"'AQ emits'!X35","v":7.4999999999999997E-3},{"$f":"'AQ emits'!Y35","v":1.1950322580645161E-2},{"$f":"'AQ emits'!Z35","v":1.8055698924731182E-2}]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"HGVs",{"$f":"'AQ emits'!X36","v":3.7999999999999999E-2},{"$f":"'AQ emits'!Y36","v":3.2023364963503644E-2},{"$f":"'AQ emits'!Z36","v":3.3109854014598532E-2}]
[2015,{"$f":"'AQ emits'!B37","v":1.20401533182911E-2},{"$f":"'AQ emits'!C37","v":1.6028620530593202E-2},{"$f":"'AQ emits'!D37","v":-2.36830444553702E-4},{"$f":"'AQ emits'!E37","v":2.2260610500099701E-6},{"$f":"'AQ emits'!F37","v":-7.84992142890768E-9},{"$f":"'AQ emits'!G37","v":4.1967499044362603E-11},{"$f":"'AQ emits'!H37","v":-9.0995460023675395E-14},{"$f":"'AQ emits'!I37","v":10},{"$f":"'AQ emits'!J37","v":130},null,2015,{"$f":"'AQ emits'!M37","v":1.84399251721172},{"$f":"'AQ emits'!N37","v":0.93317395754800103},{"$f":"'AQ emits'!O37","v":-1.4067924869423E-2},{"$f":"'AQ emits'!P37","v":9.5366909612947499E-5},{"$f":"'AQ emits'!Q37","v":4.8822875968462896E-7},{"$f":"'AQ emits'!R37","v":-8.1438351309097199E-9},{"$f":"'AQ emits'!S37","v":3.94983009047297E-11},{"$f":"'AQ emits'!T37","v":10},{"$f":"'AQ emits'!U37","v":120},null,"Buses",{"$f":"'AQ emits'!X37","v":3.7999999999999999E-2},{"$f":"'AQ emits'!Y37","v":3.2553333333333337E-2},{"$f":"'AQ emits'!Z37","v":4.588666666666668E-2}]
[2020,{"$f":"'AQ emits'!B38","v":1.52400479012134E-2},{"$f":"'AQ emits'!C38","v":6.6268929846418096E-3},{"$f":"'AQ emits'!D38","v":-1.19539042976408E-4},{"$f":"'AQ emits'!E38","v":1.61873010423777E-6},{"$f":"'AQ emits'!F38","v":-1.32113925215569E-8},{"$f":"'AQ emits'!G38","v":7.2165393739307902E-11},{"$f":"'AQ emits'!H38","v":-1.5869453373059699E-13},{"$f":"'AQ emits'!I38","v":10},{"$f":"'AQ emits'!J38","v":130},null,2020,{"$f":"'AQ emits'!M38","v":1.4491746539730399},{"$f":"'AQ emits'!N38","v":0.72381515139210995},{"$f":"'AQ emits'!O38","v":-1.06833269435757E-2},{"$f":"'AQ emits'!P38","v":7.4704794855321504E-5},{"$f":"'AQ emits'!Q38","v":2.4433353190272601E-7},{"$f":"'AQ emits'!R38","v":-4.94166379337865E-9},{"$f":"'AQ emits'!S38","v":2.6079943180382299E-11},{"$f":"'AQ emits'!T38","v":10},{"$f":"'AQ emits'!U38","v":120},null,"Motorcycles",{"$f":"'AQ emits'!X38","v":3.0000000000000001E-3},{"$f":"'AQ emits'!Y38","v":3.3E-3},{"$f":"'AQ emits'!Z38","v":4.2000000000000006E-3}]
[2025,{"$f":"'AQ emits'!B39","v":1.6126308493135001E-2},{"$f":"'AQ emits'!C39","v":3.6033553510513099E-3},{"$f":"'AQ emits'!D39","v":-8.8156237833218398E-5},{"$f":"'AQ emits'!E39","v":1.54086292056819E-6},{"$f":"'AQ emits'!F39","v":-1.5599286843222899E-8},{"$f":"'AQ emits'!G39","v":8.5779522008085298E-11},{"$f":"'AQ emits'!H39","v":-1.8944165073180901E-13},{"$f":"'AQ emits'!I39","v":10},{"$f":"'AQ emits'!J39","v":130},null,2025,{"$f":"'AQ emits'!M39","v":1.0591029725007199},{"$f":"'AQ emits'!N39","v":0.480767927487806},{"$f":"'AQ emits'!O39","v":-6.91525860129106E-3},{"$f":"'AQ emits'!P39","v":4.8602738442031298E-5},{"$f":"'AQ emits'!Q39","v":1.5591740111948001E-7},{"$f":"'AQ emits'!R39","v":-3.3918490539109399E-9},{"$f":"'AQ emits'!S39","v":1.8333991802655101E-11},{"$f":"'AQ emits'!T39","v":10},{"$f":"'AQ emits'!U39","v":120}]
[2030,{"$f":"'AQ emits'!B40","v":1.5942672543860101E-2},{"$f":"'AQ emits'!C40","v":3.1525779477261798E-3},{"$f":"'AQ emits'!D40","v":-8.4904739184514798E-5},{"$f":"'AQ emits'!E40","v":1.56129477333241E-6},{"$f":"'AQ emits'!F40","v":-1.62883991389615E-8},{"$f":"'AQ emits'!G40","v":8.9842765909926394E-11},{"$f":"'AQ emits'!H40","v":-1.9880113708537099E-13},{"$f":"'AQ emits'!I40","v":10},{"$f":"'AQ emits'!J40","v":130},null,2030,{"$f":"'AQ emits'!M40","v":0.81580304726866104},{"$f":"'AQ emits'!N40","v":0.32607532033347802},{"$f":"'AQ emits'!O40","v":-4.0777447536817103E-3},{"$f":"'AQ emits'!P40","v":1.0556885028687599E-5},{"$f":"'AQ emits'!Q40","v":4.7716587354933998E-7},{"$f":"'AQ emits'!R40","v":-5.2010212363734401E-9},{"$f":"'AQ emits'!S40","v":2.1157462364374901E-11},{"$f":"'AQ emits'!T40","v":10},{"$f":"'AQ emits'!U40","v":130},null,"Table A 3.5e:","Non-exhaust PM10 emissions by road type"]
[2035,{"$f":"'AQ emits'!B41","v":1.5883788622696401E-2},{"$f":"'AQ emits'!C41","v":3.1337391760548599E-3},{"$f":"'AQ emits'!D41","v":-8.4959604373122496E-5},{"$f":"'AQ emits'!E41","v":1.56668755269889E-6},{"$f":"'AQ emits'!F41","v":-1.63704740382274E-8},{"$f":"'AQ emits'!G41","v":9.0337897286424499E-11},{"$f":"'AQ emits'!H41","v":-1.99956315949425E-13},{"$f":"'AQ emits'!I41","v":10},{"$f":"'AQ emits'!J41","v":130},null,2035,{"$f":"'AQ emits'!M41","v":0.70450742531042698},{"$f":"'AQ emits'!N41","v":0.28124179751612899},{"$f":"'AQ emits'!O41","v":-3.5150983408091599E-3},{"$f":"'AQ emits'!P41","v":9.0701749925101501E-6},{"$f":"'AQ emits'!Q41","v":4.1206526390114001E-7},{"$f":"'AQ emits'!R41","v":-4.4914534580188097E-9},{"$f":"'AQ emits'!S41","v":1.8271020849747301E-11},{"$f":"'AQ emits'!T41","v":10},{"$f":"'AQ emits'!U41","v":130},null,null,"(g/km)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road type","Tyre wear","Brake wear"]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Cars","Urban",{"$f":"'AQ emits'!Y43","v":9.0300245605096675E-3},{"$f":"'AQ emits'!Z43","v":1.9355594413431116E-2}]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"'AQ emits'!Y44","v":7.3245548603154955E-3},{"$f":"'AQ emits'!Z44","v":1.1128648292379043E-2}]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Motorway",{"$f":"'AQ emits'!Y45","v":5.8218396070711708E-3},{"$f":"'AQ emits'!Z45","v":3.8689231638674485E-3}]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"LGVs","Urban",{"$f":"'AQ emits'!Y46","v":1.41E-2},{"$f":"'AQ emits'!Z46","v":2.7799999999999998E-2}]
[2015,{"$f":"'AQ emits'!B47","v":9.4189993365766209E-4},{"$f":"'AQ emits'!C47","v":8.5959911109214368E-4},{"$f":"'AQ emits'!D47","v":9.9130416899048901E-7},{"$f":"'AQ emits'!E47","v":7.3742616324653406E-8},{"$f":"'AQ emits'!F47","v":-3.7298684956102492E-10},{"$f":"'AQ emits'!G47","v":1.1855287685271241E-12},{"$f":"'AQ emits'!H47","v":1.2142679229669951E-14},{"$f":"'AQ emits'!I47","v":10},{"$f":"'AQ emits'!J47","v":110},null,2015,{"$f":"'AQ emits'!M47","v":-2.25372106533843E-2},{"$f":"'AQ emits'!N47","v":0.36422653811984201},{"$f":"'AQ emits'!O47","v":1.0220267083806099E-3},{"$f":"'AQ emits'!P47","v":-2.11068194147954E-5},{"$f":"'AQ emits'!Q47","v":5.81550691857675E-7},{"$f":"'AQ emits'!R47","v":-3.92721578625576E-9},{"$f":"'AQ emits'!S47","v":8.7764258332600107E-12},{"$f":"'AQ emits'!T47","v":10},{"$f":"'AQ emits'!U47","v":110},null,null,"Rural",{"$f":"'AQ emits'!Y47","v":1.17E-2},{"$f":"'AQ emits'!Z47","v":1.6899999999999998E-2}]
[2020,{"$f":"'AQ emits'!B48","v":1.5137006268005962E-3},{"$f":"'AQ emits'!C48","v":2.2099552347353539E-4},{"$f":"'AQ emits'!D48","v":1.5931572212915496E-6},{"$f":"'AQ emits'!E48","v":1.1850728290978198E-7},{"$f":"'AQ emits'!F48","v":-5.9937582239824593E-10},{"$f":"'AQ emits'!G48","v":1.9049151677214423E-12},{"$f":"'AQ emits'!H48","v":1.9515038717185201E-14},{"$f":"'AQ emits'!I48","v":10},{"$f":"'AQ emits'!J48","v":110},null,2020,{"$f":"'AQ emits'!M48","v":1.0474042452067499E-2},{"$f":"'AQ emits'!N48","v":7.5580709646399596E-2},{"$f":"'AQ emits'!O48","v":-5.9269763403277495E-4},{"$f":"'AQ emits'!P48","v":5.0227882132011101E-6},{"$f":"'AQ emits'!Q48","v":2.1830008252268299E-8},{"$f":"'AQ emits'!R48","v":-2.4078611356139598E-10},{"$f":"'AQ emits'!S48","v":4.1442646732999298E-13},{"$f":"'AQ emits'!T48","v":10},{"$f":"'AQ emits'!U48","v":110},null,null,"Motorway",{"$f":"'AQ emits'!Y48","v":9.7000000000000003E-3},{"$f":"'AQ emits'!Z48","v":7.9000000000000008E-3}]
[2025,{"$f":"'AQ emits'!B49","v":1.7986760974741749E-3},{"$f":"'AQ emits'!C49","v":1.5349611326773965E-4},{"$f":"'AQ emits'!D49","v":1.8928699050138965E-6},{"$f":"'AQ emits'!E49","v":1.408269999502659E-7},{"$f":"'AQ emits'!F49","v":-7.1233781308055844E-10},{"$f":"'AQ emits'!G49","v":2.2643991193344407E-12},{"$f":"'AQ emits'!H49","v":2.3186928908511233E-14},{"$f":"'AQ emits'!I49","v":10},{"$f":"'AQ emits'!J49","v":110},null,2025,{"$f":"'AQ emits'!M49","v":1.97478291776924E-2},{"$f":"'AQ emits'!N49","v":5.5569735907557399E-2},{"$f":"'AQ emits'!O49","v":-5.81925804991337E-4},{"$f":"'AQ emits'!P49","v":1.25530812681109E-5},{"$f":"'AQ emits'!Q49","v":-1.3039508739919299E-7},{"$f":"'AQ emits'!R49","v":7.5936162724740004E-10},{"$f":"'AQ emits'!S49","v":-1.8575822600383601E-12},{"$f":"'AQ emits'!T49","v":10},{"$f":"'AQ emits'!U49","v":110},null,"Rigid HGVs","Urban",{"$f":"'AQ emits'!Y49","v":2.12E-2},{"$f":"'AQ emits'!Z49","v":5.45E-2}]
[2030,{"$f":"'AQ emits'!B50","v":1.8150547743835202E-3},{"$f":"'AQ emits'!C50","v":1.504493484374211E-4},{"$f":"'AQ emits'!D50","v":1.9102007244154007E-6},{"$f":"'AQ emits'!E50","v":1.4210552692116455E-7},{"$f":"'AQ emits'!F50","v":-7.1877348965670146E-10},{"$f":"'AQ emits'!G50","v":2.2846678801557406E-12},{"$f":"'AQ emits'!H50","v":2.33988922106482E-14},{"$f":"'AQ emits'!I50","v":10},{"$f":"'AQ emits'!J50","v":110},null,2030,{"$f":"'AQ emits'!M50","v":2.0200396434956799E-2},{"$f":"'AQ emits'!N50","v":5.6036433271641199E-2},{"$f":"'AQ emits'!O50","v":-5.7001176628078203E-4},{"$f":"'AQ emits'!P50","v":1.29070139268899E-5},{"$f":"'AQ emits'!Q50","v":-1.37424176220673E-7},{"$f":"'AQ emits'!R50","v":8.0534301911432598E-10},{"$f":"'AQ emits'!S50","v":-1.9623108999636102E-12},{"$f":"'AQ emits'!T50","v":10},{"$f":"'AQ emits'!U50","v":110},null,null,"Rural",{"$f":"'AQ emits'!Y50","v":1.9E-2},{"$f":"'AQ emits'!Z50","v":3.6600000000000001E-2}]
[2035,{"$f":"'AQ emits'!B51","v":1.8148237128387458E-3},{"$f":"'AQ emits'!C51","v":1.5076405086068256E-4},{"$f":"'AQ emits'!D51","v":1.9096952696823772E-6},{"$f":"'AQ emits'!E51","v":1.4209822812428473E-7},{"$f":"'AQ emits'!F51","v":-7.1883574192981135E-10},{"$f":"'AQ emits'!G51","v":2.2855303417079922E-12},{"$f":"'AQ emits'!H51","v":2.3392831664706682E-14},{"$f":"'AQ emits'!I51","v":10},{"$f":"'AQ emits'!J51","v":110},null,2035,{"$f":"'AQ emits'!M51","v":2.0203425503713401E-2},{"$f":"'AQ emits'!N51","v":5.66576249238607E-2},{"$f":"'AQ emits'!O51","v":-5.6384924547686404E-4},{"$f":"'AQ emits'!P51","v":1.2910331622894599E-5},{"$f":"'AQ emits'!Q51","v":-1.3752521450543501E-7},{"$f":"'AQ emits'!R51","v":8.0603211442732401E-10},{"$f":"'AQ emits'!S51","v":-1.9638443386958002E-12},{"$f":"'AQ emits'!T51","v":10},{"$f":"'AQ emits'!U51","v":110},null,null,"Motorway",{"$f":"'AQ emits'!Y51","v":1.6400000000000001E-2},{"$f":"'AQ emits'!Z51","v":2.47E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic HGVs","Urban",{"$f":"'AQ emits'!Y52","v":4.8099999999999997E-2},{"$f":"'AQ emits'!Z52","v":5.45E-2}]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"'AQ emits'!Y53","v":4.1700000000000001E-2},{"$f":"'AQ emits'!Z53","v":3.6600000000000001E-2}]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Motorway",{"$f":"'AQ emits'!Y54","v":3.6999999999999998E-2},{"$f":"'AQ emits'!Z54","v":2.47E-2}]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"Buses","Urban",{"$f":"'AQ emits'!Y55","v":3.49E-2},{"$f":"'AQ emits'!Z55","v":5.45E-2}]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,null,"Rural",{"$f":"'AQ emits'!Y56","v":2.9899999999999999E-2},{"$f":"'AQ emits'!Z56","v":3.6200000000000003E-2}]
[2015,{"$f":"'AQ emits'!B57","v":1.0556602822435399E-2},{"$f":"'AQ emits'!C57","v":3.7440176825494498E-2},{"$f":"'AQ emits'!D57","v":-9.4179488848670102E-4},{"$f":"'AQ emits'!E57","v":8.7650722304144596E-6},{"$f":"'AQ emits'!F57","v":-1.9470886139344701E-9},{"$f":"'AQ emits'!G57","v":1.3673129411237699E-11},{"$f":"'AQ emits'!H57","v":-3.8633035890303998E-14},{"$f":"'AQ emits'!I57","v":10},{"$f":"'AQ emits'!J57","v":100},null,2015,{"$f":"'AQ emits'!M57","v":2.8119939389788402},{"$f":"'AQ emits'!N57","v":1.3151655929880099},{"$f":"'AQ emits'!O57","v":-1.7597269870939999E-2},{"$f":"'AQ emits'!P57","v":2.7430975975348E-4},{"$f":"'AQ emits'!Q57","v":-2.8910049989019902E-6},{"$f":"'AQ emits'!R57","v":1.9808343323170301E-8},{"$f":"'AQ emits'!S57","v":-1.1101639372624099E-11},{"$f":"'AQ emits'!T57","v":10},{"$f":"'AQ emits'!U57","v":110},null,null,"Motorway",{"$f":"'AQ emits'!Y57","v":2.47E-2},{"$f":"'AQ emits'!Z57","v":1.6799999999999999E-2}]
[2020,{"$f":"'AQ emits'!B58","v":1.69648004920697E-2},{"$f":"'AQ emits'!C58","v":8.9019523064830502E-3},{"$f":"'AQ emits'!D58","v":-2.1726115006170401E-4},{"$f":"'AQ emits'!E58","v":2.1450616907086E-6},{"$f":"'AQ emits'!F58","v":-3.1301786315849698E-9},{"$f":"'AQ emits'!G58","v":2.1983123140938801E-11},{"$f":"'AQ emits'!H58","v":-6.2118089080053997E-14},{"$f":"'AQ emits'!I58","v":10},{"$f":"'AQ emits'!J58","v":100},null,2020,{"$f":"'AQ emits'!M58","v":3.09559908933368},{"$f":"'AQ emits'!N58","v":0.84236507621643997},{"$f":"'AQ emits'!O58","v":-9.8700818859907107E-3},{"$f":"'AQ emits'!P58","v":2.29481046976887E-4},{"$f":"'AQ emits'!Q58","v":-3.17146296444991E-6},{"$f":"'AQ emits'!R58","v":2.1706352911451499E-8},{"$f":"'AQ emits'!S58","v":-1.20391686147365E-11},{"$f":"'AQ emits'!T58","v":10},{"$f":"'AQ emits'!U58","v":110},null,"Motorcycles","Urban",{"$f":"'AQ emits'!Y58","v":3.7599999999999999E-3},{"$f":"'AQ emits'!Z58","v":5.8399999999999997E-3}]
[2025,{"$f":"'AQ emits'!B59","v":1.8779240224688399E-2},{"$f":"'AQ emits'!C59","v":2.5081192201483801E-3},{"$f":"'AQ emits'!D59","v":-5.4758282187506197E-5},{"$f":"'AQ emits'!E59","v":6.6345984206684498E-7},{"$f":"'AQ emits'!F59","v":-3.4646214211041799E-9},{"$f":"'AQ emits'!G59","v":2.43310232012264E-11},{"$f":"'AQ emits'!H59","v":-6.8749997617110302E-14},{"$f":"'AQ emits'!I59","v":10},{"$f":"'AQ emits'!J59","v":100},null,2025,{"$f":"'AQ emits'!M59","v":1.9819766425744001},{"$f":"'AQ emits'!N59","v":0.46100519095941001},{"$f":"'AQ emits'!O59","v":-5.0923964780456897E-3},{"$f":"'AQ emits'!P59","v":1.3745385522114599E-4},{"$f":"'AQ emits'!Q59","v":-2.0266566828768E-6},{"$f":"'AQ emits'!R59","v":1.38626798688466E-8},{"$f":"'AQ emits'!S59","v":-7.6444596585350302E-12},{"$f":"'AQ emits'!T59","v":10},{"$f":"'AQ emits'!U59","v":110},null,null,"Rural",{"$f":"'AQ emits'!Y59","v":2.9199999999999999E-3},{"$f":"'AQ emits'!Z59","v":2.7599999999999999E-3}]
[2030,{"$f":"'AQ emits'!B60","v":1.9078762232157299E-2},{"$f":"'AQ emits'!C60","v":1.5368622509586299E-3},{"$f":"'AQ emits'!D60","v":-3.0062182224896899E-5},{"$f":"'AQ emits'!E60","v":4.3849607730769401E-7},{"$f":"'AQ emits'!F60","v":-3.5198172518803601E-9},{"$f":"'AQ emits'!G60","v":2.4718641434880701E-11},{"$f":"'AQ emits'!H60","v":-6.9845385927651898E-14},{"$f":"'AQ emits'!I60","v":10},{"$f":"'AQ emits'!J60","v":100},null,2030,{"$f":"'AQ emits'!M60","v":1.39369773549466},{"$f":"'AQ emits'!N60","v":0.31011265160057699},{"$f":"'AQ emits'!O60","v":-3.3630326715502301E-3},{"$f":"'AQ emits'!P60","v":9.4853057377267198E-5},{"$f":"'AQ emits'!Q60","v":-1.42177439495767E-6},{"$f":"'AQ emits'!R60","v":9.71805986360567E-9},{"$f":"'AQ emits'!S60","v":-5.3207148131403802E-12},{"$f":"'AQ emits'!T60","v":10},{"$f":"'AQ emits'!U60","v":110},null,null,"Motorway",{"$f":"'AQ emits'!Y60","v":2.49E-3},{"$f":"'AQ emits'!Z60","v":6.8000000000000005E-4}]
[2035,{"$f":"'AQ emits'!B61","v":1.9103152100139801E-2},{"$f":"'AQ emits'!C61","v":1.4613954640341901E-3},{"$f":"'AQ emits'!D61","v":-2.81429904144331E-5},{"$f":"'AQ emits'!E61","v":4.2103015808734302E-7},{"$f":"'AQ emits'!F61","v":-3.5244451665043698E-9},{"$f":"'AQ emits'!G61","v":2.4750885144831101E-11},{"$f":"'AQ emits'!H61","v":-6.9935373239481494E-14},{"$f":"'AQ emits'!I61","v":10},{"$f":"'AQ emits'!J61","v":100},null,2035,{"$f":"'AQ emits'!M61","v":1.1999626195909601},{"$f":"'AQ emits'!N61","v":0.26577619735396402},{"$f":"'AQ emits'!O61","v":-2.8771839752405799E-3},{"$f":"'AQ emits'!P61","v":8.1480023147577495E-5},{"$f":"'AQ emits'!Q61","v":-1.2230680503200001E-6},{"$f":"'AQ emits'!R61","v":8.3576058532566799E-9},{"$f":"'AQ emits'!S61","v":-4.5635287449605004E-12},{"$f":"'AQ emits'!T61","v":10},{"$f":"'AQ emits'!U61","v":110}]
[]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: rigid HGV",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: rigid HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,{"$f":"'AQ emits'!B67","v":0.67047013801516198},{"$f":"'AQ emits'!C67","v":4.9728221578952299E-2},{"$f":"'AQ emits'!D67","v":-1.3762266144488301E-3},{"$f":"'AQ emits'!E67","v":2.8357947160648699E-5},{"$f":"'AQ emits'!F67","v":-3.1861755059841801E-7},{"$f":"'AQ emits'!G67","v":1.8750253498675101E-9},{"$f":"'AQ emits'!H67","v":-4.1197672118892599E-12},{"$f":"'AQ emits'!I67","v":12},{"$f":"'AQ emits'!J67","v":85},null,2015,{"$f":"'AQ emits'!M67","v":47.941023002482197},{"$f":"'AQ emits'!N67","v":5.1495818065860099},{"$f":"'AQ emits'!O67","v":-0.19094519923935199},{"$f":"'AQ emits'!P67","v":4.4786613159551302E-3},{"$f":"'AQ emits'!Q67","v":-5.9932076244515701E-5},{"$f":"'AQ emits'!R67","v":4.2129698951587798E-7},{"$f":"'AQ emits'!S67","v":-1.1823253186005701E-9},{"$f":"'AQ emits'!T67","v":12},{"$f":"'AQ emits'!U67","v":85}]
[2020,{"$f":"'AQ emits'!B68","v":0.236917200907766},{"$f":"'AQ emits'!C68","v":1.4721327188368299E-2},{"$f":"'AQ emits'!D68","v":-3.7116237557264598E-4},{"$f":"'AQ emits'!E68","v":7.2710656314107501E-6},{"$f":"'AQ emits'!F68","v":-7.1488889344123394E-8},{"$f":"'AQ emits'!G68","v":2.75703426018024E-10},{"$f":"'AQ emits'!H68","v":1.3269386465058399E-13},{"$f":"'AQ emits'!I68","v":12},{"$f":"'AQ emits'!J68","v":85},null,2020,{"$f":"'AQ emits'!M68","v":29.128012791212001},{"$f":"'AQ emits'!N68","v":1.3679850504829301},{"$f":"'AQ emits'!O68","v":-4.6021765798273898E-2},{"$f":"'AQ emits'!P68","v":8.4656871257053699E-4},{"$f":"'AQ emits'!Q68","v":-8.6624027783451998E-6},{"$f":"'AQ emits'!R68","v":4.2102056005029397E-8},{"$f":"'AQ emits'!S68","v":-5.4896381331378897E-11},{"$f":"'AQ emits'!T68","v":12},{"$f":"'AQ emits'!U68","v":85}]
[2025,{"$f":"'AQ emits'!B69","v":0.112226010081854},{"$f":"'AQ emits'!C69","v":3.78787865172231E-3},{"$f":"'AQ emits'!D69","v":-5.2932989219744802E-5},{"$f":"'AQ emits'!E69","v":1.19997221690825E-7},{"$f":"'AQ emits'!F69","v":1.8462753086337902E-8},{"$f":"'AQ emits'!G69","v":-3.2076570780317801E-10},{"$f":"'AQ emits'!H69","v":1.6836674939310201E-12},{"$f":"'AQ emits'!I69","v":12},{"$f":"'AQ emits'!J69","v":85},null,2025,{"$f":"'AQ emits'!M69","v":20.6428291722059},{"$f":"'AQ emits'!N69","v":-0.21706169743916401},{"$f":"'AQ emits'!O69","v":1.7417647665712601E-2},{"$f":"'AQ emits'!P69","v":-6.7818029396438898E-4},{"$f":"'AQ emits'!Q69","v":1.23592733770007E-5},{"$f":"'AQ emits'!R69","v":-1.09863353045458E-7},{"$f":"'AQ emits'!S69","v":3.8416788858154499E-10},{"$f":"'AQ emits'!T69","v":12},{"$f":"'AQ emits'!U69","v":85}]
[2030,{"$f":"'AQ emits'!B70","v":9.3088116449123098E-2},{"$f":"'AQ emits'!C70","v":1.78548225522794E-3},{"$f":"'AQ emits'!D70","v":7.3362153960482797E-6},{"$f":"'AQ emits'!E70","v":-1.30751687958465E-6},{"$f":"'AQ emits'!F70","v":3.7280312237590499E-8},{"$f":"'AQ emits'!G70","v":-4.4802389492438902E-10},{"$f":"'AQ emits'!H70","v":2.0137995236545999E-12},{"$f":"'AQ emits'!I70","v":12},{"$f":"'AQ emits'!J70","v":85},null,2030,{"$f":"'AQ emits'!M70","v":18.847288194125799},{"$f":"'AQ emits'!N70","v":-0.55598204559600894},{"$f":"'AQ emits'!O70","v":3.1295074024888E-2},{"$f":"'AQ emits'!P70","v":-1.0057020629787099E-3},{"$f":"'AQ emits'!Q70","v":1.68263278392388E-5},{"$f":"'AQ emits'!R70","v":-1.41798624947753E-7},{"$f":"'AQ emits'!S70","v":4.7511033258734201E-10},{"$f":"'AQ emits'!T70","v":12},{"$f":"'AQ emits'!U70","v":85}]
[2035,{"$f":"'AQ emits'!B71","v":9.1205886696773E-2},{"$f":"'AQ emits'!C71","v":1.5442139563337199E-3},{"$f":"'AQ emits'!D71","v":1.4534298546436199E-5},{"$f":"'AQ emits'!E71","v":-1.4779643435993201E-6},{"$f":"'AQ emits'!F71","v":3.9493227223997801E-8},{"$f":"'AQ emits'!G71","v":-4.6230345245662701E-10},{"$f":"'AQ emits'!H71","v":2.0473654541012598E-12},{"$f":"'AQ emits'!I71","v":12},{"$f":"'AQ emits'!J71","v":85},null,2035,{"$f":"'AQ emits'!M71","v":18.568488653071},{"$f":"'AQ emits'!N71","v":-0.60139735728979304},{"$f":"'AQ emits'!O71","v":3.3186981648559898E-2},{"$f":"'AQ emits'!P71","v":-1.0483419653954001E-3},{"$f":"'AQ emits'!Q71","v":1.7391135734667301E-5},{"$f":"'AQ emits'!R71","v":-1.4572297016674199E-7},{"$f":"'AQ emits'!S71","v":4.8586937119383399E-10},{"$f":"'AQ emits'!T71","v":12},{"$f":"'AQ emits'!U71","v":85}]
[]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: artic HGV",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: artic HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,{"$f":"'AQ emits'!B77","v":0.58461097557013697},{"$f":"'AQ emits'!C77","v":4.8182705908836998E-2},{"$f":"'AQ emits'!D77","v":-1.7616560425435101E-3},{"$f":"'AQ emits'!E77","v":4.5831226644344299E-5},{"$f":"'AQ emits'!F77","v":-6.6643291999774496E-7},{"$f":"'AQ emits'!G77","v":5.1075184245899898E-9},{"$f":"'AQ emits'!H77","v":-1.5961921245458499E-11},{"$f":"'AQ emits'!I77","v":12},{"$f":"'AQ emits'!J77","v":85},null,2015,{"$f":"'AQ emits'!M77","v":62.463863456717199},{"$f":"'AQ emits'!N77","v":5.34493059574572},{"$f":"'AQ emits'!O77","v":-0.24989926815757901},{"$f":"'AQ emits'!P77","v":6.4369727083717103E-3},{"$f":"'AQ emits'!Q77","v":-9.3929556123506405E-5},{"$f":"'AQ emits'!R77","v":7.2070143067082896E-7},{"$f":"'AQ emits'!S77","v":-2.2539403820852398E-9},{"$f":"'AQ emits'!T77","v":12},{"$f":"'AQ emits'!U77","v":85}]
[2020,{"$f":"'AQ emits'!B78","v":0.231963860676342},{"$f":"'AQ emits'!C78","v":8.9451170831346492E-3},{"$f":"'AQ emits'!D78","v":-2.6669549219006801E-4},{"$f":"'AQ emits'!E78","v":7.0644250757917404E-6},{"$f":"'AQ emits'!F78","v":-1.04437336670447E-7},{"$f":"'AQ emits'!G78","v":8.0751133576446997E-10},{"$f":"'AQ emits'!H78","v":-2.52863023403987E-12},{"$f":"'AQ emits'!I78","v":12},{"$f":"'AQ emits'!J78","v":85},null,2020,{"$f":"'AQ emits'!M78","v":25.711475824287898},{"$f":"'AQ emits'!N78","v":0.87604923484248098},{"$f":"'AQ emits'!O78","v":-3.79848548272671E-2},{"$f":"'AQ emits'!P78","v":8.1264592518513605E-4},{"$f":"'AQ emits'!Q78","v":-1.00802551374483E-5},{"$f":"'AQ emits'!R78","v":6.7046239090546204E-8},{"$f":"'AQ emits'!S78","v":-1.8475080434898601E-10},{"$f":"'AQ emits'!T78","v":12},{"$f":"'AQ emits'!U78","v":85}]
[2025,{"$f":"'AQ emits'!B79","v":0.161274395506946},{"$f":"'AQ emits'!C79","v":1.0447788778271299E-3},{"$f":"'AQ emits'!D79","v":4.8046730715207899E-5},{"$f":"'AQ emits'!E79","v":-1.4994365843113999E-6},{"$f":"'AQ emits'!F79","v":2.49349019739461E-8},{"$f":"'AQ emits'!G79","v":-2.1182001187218801E-10},{"$f":"'AQ emits'!H79","v":7.2654120660052197E-13},{"$f":"'AQ emits'!I79","v":12},{"$f":"'AQ emits'!J79","v":85},null,2025,{"$f":"'AQ emits'!M79","v":16.1064435519081},{"$f":"'AQ emits'!N79","v":-3.93569409974244E-2},{"$f":"'AQ emits'!O79","v":7.8380516926859697E-3},{"$f":"'AQ emits'!P79","v":-4.04567983561011E-4},{"$f":"'AQ emits'!Q79","v":8.0982761281921594E-6},{"$f":"'AQ emits'!R79","v":-7.4970188346258806E-8},{"$f":"'AQ emits'!S79","v":2.65800698143701E-10},{"$f":"'AQ emits'!T79","v":12},{"$f":"'AQ emits'!U79","v":85}]
[2030,{"$f":"'AQ emits'!B80","v":0.15534356352342099},{"$f":"'AQ emits'!C80","v":3.26775551302526E-4},{"$f":"'AQ emits'!D80","v":7.7044831973357194E-5},{"$f":"'AQ emits'!E80","v":-2.2933905019992698E-6},{"$f":"'AQ emits'!F80","v":3.6983571312060802E-8},{"$f":"'AQ emits'!G80","v":-3.06953841754612E-10},{"$f":"'AQ emits'!H80","v":1.0306721260752E-12},{"$f":"'AQ emits'!I80","v":12},{"$f":"'AQ emits'!J80","v":85},null,2030,{"$f":"'AQ emits'!M80","v":15.2069497052823},{"$f":"'AQ emits'!N80","v":-0.12444222991008699},{"$f":"'AQ emits'!O80","v":1.21637304212544E-2},{"$f":"'AQ emits'!P80","v":-5.1972963937912096E-4},{"$f":"'AQ emits'!Q80","v":9.8198214143559507E-6},{"$f":"'AQ emits'!R80","v":-8.84255835779337E-8},{"$f":"'AQ emits'!S80","v":3.0849813590612299E-10},{"$f":"'AQ emits'!T80","v":12},{"$f":"'AQ emits'!U80","v":85}]
[2035,{"$f":"'AQ emits'!B81","v":0.15489377321129599},{"$f":"'AQ emits'!C81","v":2.71258046933745E-4},{"$f":"'AQ emits'!D81","v":7.9325201552926994E-5},{"$f":"'AQ emits'!E81","v":-2.3564970759505E-6},{"$f":"'AQ emits'!F81","v":3.79479866324473E-8},{"$f":"'AQ emits'!G81","v":-3.14600768240566E-10},{"$f":"'AQ emits'!H81","v":1.0551908719173999E-12},{"$f":"'AQ emits'!I81","v":12},{"$f":"'AQ emits'!J81","v":85},null,2035,{"$f":"'AQ emits'!M81","v":15.1280025012408},{"$f":"'AQ emits'!N81","v":-0.130659771759812},{"$f":"'AQ emits'!O81","v":1.2492438972067799E-2},{"$f":"'AQ emits'!P81","v":-5.2847479608665896E-4},{"$f":"'AQ emits'!Q81","v":9.9506870033995504E-6},{"$f":"'AQ emits'!R81","v":-8.9450148956884006E-8},{"$f":"'AQ emits'!S81","v":3.1175543733336598E-10},{"$f":"'AQ emits'!T81","v":12},{"$f":"'AQ emits'!U81","v":85}]
[]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: bus",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: bus"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,{"$f":"'AQ emits'!B87","v":0.60094458350049595},{"$f":"'AQ emits'!C87","v":5.4579382514412002E-2},{"$f":"'AQ emits'!D87","v":-1.41639355147847E-3},{"$f":"'AQ emits'!E87","v":2.9473576487890899E-5},{"$f":"'AQ emits'!F87","v":-3.42188684724227E-7},{"$f":"'AQ emits'!G87","v":2.0261097953612601E-9},{"$f":"'AQ emits'!H87","v":-3.0915289920545199E-12},{"$f":"'AQ emits'!I87","v":11},{"$f":"'AQ emits'!J87","v":85},null,2015,{"$f":"'AQ emits'!M87","v":79.9068227775428},{"$f":"'AQ emits'!N87","v":3.0224482484906701},{"$f":"'AQ emits'!O87","v":-5.1647871808995903E-2},{"$f":"'AQ emits'!P87","v":1.57537078151049E-6},{"$f":"'AQ emits'!Q87","v":1.3689532395405199E-5},{"$f":"'AQ emits'!R87","v":-1.8419573779508599E-7},{"$f":"'AQ emits'!S87","v":8.4152892242677104E-10},{"$f":"'AQ emits'!T87","v":11},{"$f":"'AQ emits'!U87","v":85}]
[2020,{"$f":"'AQ emits'!B88","v":0.30155168916403402},{"$f":"'AQ emits'!C88","v":1.9625417969241301E-2},{"$f":"'AQ emits'!D88","v":-2.24941644851702E-4},{"$f":"'AQ emits'!E88","v":-2.08566098813076E-6},{"$f":"'AQ emits'!F88","v":1.23339653187919E-7},{"$f":"'AQ emits'!G88","v":-1.4965664648669201E-9},{"$f":"'AQ emits'!H88","v":6.81933526030841E-12},{"$f":"'AQ emits'!I88","v":11},{"$f":"'AQ emits'!J88","v":85},null,2020,{"$f":"'AQ emits'!M88","v":41.456329112061198},{"$f":"'AQ emits'!N88","v":1.2598684242364},{"$f":"'AQ emits'!O88","v":-2.4943552753575698E-3},{"$f":"'AQ emits'!P88","v":-1.07744716600172E-3},{"$f":"'AQ emits'!Q88","v":2.8412561231614501E-5},{"$f":"'AQ emits'!R88","v":-2.9415058262745301E-7},{"$f":"'AQ emits'!S88","v":1.1518250966293699E-9},{"$f":"'AQ emits'!T88","v":11},{"$f":"'AQ emits'!U88","v":85}]
[2025,{"$f":"'AQ emits'!B89","v":0.14644033933474601},{"$f":"'AQ emits'!C89","v":7.8007643353165805E-4},{"$f":"'AQ emits'!D89","v":3.9746178221507201E-4},{"$f":"'AQ emits'!E89","v":-1.8171612344624699E-5},{"$f":"'AQ emits'!F89","v":3.55977185499638E-7},{"$f":"'AQ emits'!G89","v":-3.1966642100114998E-9},{"$f":"'AQ emits'!H89","v":1.11012817863936E-11},{"$f":"'AQ emits'!I89","v":11},{"$f":"'AQ emits'!J89","v":85},null,2025,{"$f":"'AQ emits'!M89","v":20.410017210816498},{"$f":"'AQ emits'!N89","v":-0.38551750739703899},{"$f":"'AQ emits'!O89","v":6.1200278348650002E-2},{"$f":"'AQ emits'!P89","v":-2.6000810488518702E-3},{"$f":"'AQ emits'!Q89","v":4.9757148561265603E-5},{"$f":"'AQ emits'!R89","v":-4.5440090656361302E-7},{"$f":"'AQ emits'!S89","v":1.6174937113027399E-9},{"$f":"'AQ emits'!T89","v":11},{"$f":"'AQ emits'!U89","v":85}]
[2030,{"$f":"'AQ emits'!B90","v":0.113726970748177},{"$f":"'AQ emits'!C90","v":-4.1583736869901002E-3},{"$f":"'AQ emits'!D90","v":5.6510659402485904E-4},{"$f":"'AQ emits'!E90","v":-2.24588079332774E-5},{"$f":"'AQ emits'!F90","v":4.1779388833533802E-7},{"$f":"'AQ emits'!G90","v":-3.64556740560305E-9},{"$f":"'AQ emits'!H90","v":1.22092209535952E-11},{"$f":"'AQ emits'!I90","v":11},{"$f":"'AQ emits'!J90","v":85},null,2030,{"$f":"'AQ emits'!M90","v":15.316314613114599},{"$f":"'AQ emits'!N90","v":-0.88850175467844095},{"$f":"'AQ emits'!O90","v":8.15531405073429E-2},{"$f":"'AQ emits'!P90","v":-3.0934997001926998E-3},{"$f":"'AQ emits'!Q90","v":5.6734178701867902E-5},{"$f":"'AQ emits'!R90","v":-5.0708634868423195E-7},{"$f":"'AQ emits'!S90","v":1.7724307762700501E-9},{"$f":"'AQ emits'!T90","v":11},{"$f":"'AQ emits'!U90","v":85}]
[2035,{"$f":"'AQ emits'!B91","v":0.108150922582561},{"$f":"'AQ emits'!C91","v":-5.1222599951725898E-3},{"$f":"'AQ emits'!D91","v":5.9530409095373798E-4},{"$f":"'AQ emits'!E91","v":-2.3163489142032202E-5},{"$f":"'AQ emits'!F91","v":4.2719924929020899E-7},{"$f":"'AQ emits'!G91","v":-3.7046652721397198E-9},{"$f":"'AQ emits'!H91","v":1.2278662439416501E-11},{"$f":"'AQ emits'!I91","v":11},{"$f":"'AQ emits'!J91","v":85},null,2035,{"$f":"'AQ emits'!M91","v":14.317528241203},{"$f":"'AQ emits'!N91","v":-1.0596781314528101},{"$f":"'AQ emits'!O91","v":8.9663291053369898E-2},{"$f":"'AQ emits'!P91","v":-3.2934173737364002E-3},{"$f":"'AQ emits'!Q91","v":5.9555928333997302E-5},{"$f":"'AQ emits'!R91","v":-5.2825582502428501E-7},{"$f":"'AQ emits'!S91","v":1.83437318052156E-9},{"$f":"'AQ emits'!T91","v":11},{"$f":"'AQ emits'!U91","v":85}]
[]
["Table A 3.5a:","Exhaust PM10 emissions parameter values: coach",null,null,null,null,null,null,null,null,null,"Table A 3.5b:","Exhaust NOx emissions parameter values: coach"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,{"$f":"'AQ emits'!B97","v":1.46796091979208},{"$f":"'AQ emits'!C97","v":7.7171483132391999E-2},{"$f":"'AQ emits'!D97","v":-2.42975178004394E-3},{"$f":"'AQ emits'!E97","v":5.3907759695477001E-5},{"$f":"'AQ emits'!F97","v":-6.8260598767805797E-7},{"$f":"'AQ emits'!G97","v":4.5621672993155504E-9},{"$f":"'AQ emits'!H97","v":-1.24033757424761E-11},{"$f":"'AQ emits'!I97","v":12},{"$f":"'AQ emits'!J97","v":100},null,2015,{"$f":"'AQ emits'!M97","v":162.20489743898301},{"$f":"'AQ emits'!N97","v":2.48889880861624},{"$f":"'AQ emits'!O97","v":-6.5935489338911704E-2},{"$f":"'AQ emits'!P97","v":1.0433045889807499E-3},{"$f":"'AQ emits'!Q97","v":-8.6083812593899404E-6},{"$f":"'AQ emits'!R97","v":3.5221405911920199E-8},{"$f":"'AQ emits'!S97","v":-5.0621189793602402E-11},{"$f":"'AQ emits'!T97","v":12},{"$f":"'AQ emits'!U97","v":100}]
[2020,{"$f":"'AQ emits'!B98","v":0.69550076307111597},{"$f":"'AQ emits'!C98","v":3.04208371907582E-2},{"$f":"'AQ emits'!D98","v":-8.9007216700501897E-4},{"$f":"'AQ emits'!E98","v":1.9577268900989599E-5},{"$f":"'AQ emits'!F98","v":-2.4684502191604698E-7},{"$f":"'AQ emits'!G98","v":1.6461519863429501E-9},{"$f":"'AQ emits'!H98","v":-4.4697689861543004E-12},{"$f":"'AQ emits'!I98","v":12},{"$f":"'AQ emits'!J98","v":100},null,2020,{"$f":"'AQ emits'!M98","v":95.5178058043129},{"$f":"'AQ emits'!N98","v":-0.30804420781703801},{"$f":"'AQ emits'!O98","v":6.4759665815028303E-2},{"$f":"'AQ emits'!P98","v":-2.4711537383283601E-3},{"$f":"'AQ emits'!Q98","v":4.0943497358818901E-5},{"$f":"'AQ emits'!R98","v":-3.1999577287802199E-7},{"$f":"'AQ emits'!S98","v":9.6448884945709892E-10},{"$f":"'AQ emits'!T98","v":12},{"$f":"'AQ emits'!U98","v":100}]
[2025,{"$f":"'AQ emits'!B99","v":0.29437600983245299},{"$f":"'AQ emits'!C99","v":7.4141057523034702E-3},{"$f":"'AQ emits'!D99","v":-1.8914877754749499E-4},{"$f":"'AQ emits'!E99","v":4.1593098485654202E-6},{"$f":"'AQ emits'!F99","v":-5.2496074767264499E-8},{"$f":"'AQ emits'!G99","v":3.5058355218096698E-10},{"$f":"'AQ emits'!H99","v":-9.5282512864118797E-13},{"$f":"'AQ emits'!I99","v":12},{"$f":"'AQ emits'!J99","v":100},null,2025,{"$f":"'AQ emits'!M99","v":52.575870667337398},{"$f":"'AQ emits'!N99","v":-2.2807555908468702},{"$f":"'AQ emits'!O99","v":0.158927884204732},{"$f":"'AQ emits'!P99","v":-4.9042387849938598E-3},{"$f":"'AQ emits'!Q99","v":7.47501006603473E-5},{"$f":"'AQ emits'!R99","v":-5.6042322336065099E-7},{"$f":"'AQ emits'!S99","v":1.6483030343225101E-9},{"$f":"'AQ emits'!T99","v":12},{"$f":"'AQ emits'!U99","v":100}]
[2030,{"$f":"'AQ emits'!B100","v":0.20400627784092601},{"$f":"'AQ emits'!C100","v":2.02819630606946E-3},{"$f":"'AQ emits'!D100","v":-2.5518292509842999E-5},{"$f":"'AQ emits'!E100","v":5.5504670499039697E-7},{"$f":"'AQ emits'!F100","v":-7.0237597263152698E-9},{"$f":"'AQ emits'!G100","v":4.7110100373904402E-11},{"$f":"'AQ emits'!H100","v":-1.2871411384262901E-13},{"$f":"'AQ emits'!I100","v":12},{"$f":"'AQ emits'!J100","v":100},null,2030,{"$f":"'AQ emits'!M100","v":41.502342702303302},{"$f":"'AQ emits'!N100","v":-2.8678773401479098},{"$f":"'AQ emits'!O100","v":0.18722114788522101},{"$f":"'AQ emits'!P100","v":-5.6302444021129796E-3},{"$f":"'AQ emits'!Q100","v":8.4793169091761697E-5},{"$f":"'AQ emits'!R100","v":-6.31590424986925E-7},{"$f":"'AQ emits'!S100","v":1.85019704252046E-9},{"$f":"'AQ emits'!T100","v":12},{"$f":"'AQ emits'!U100","v":100}]
[2035,{"$f":"'AQ emits'!B101","v":0.18776530235129901},{"$f":"'AQ emits'!C101","v":1.2396353300238999E-3},{"$f":"'AQ emits'!D101","v":-7.9174415729414003E-6},{"$f":"'AQ emits'!E101","v":1.96718983210665E-7},{"$f":"'AQ emits'!F101","v":-2.6744177203670301E-9},{"$f":"'AQ emits'!G101","v":1.8704648461793098E-11},{"$f":"'AQ emits'!H101","v":-5.2530662129358502E-14},{"$f":"'AQ emits'!I101","v":12},{"$f":"'AQ emits'!J101","v":100},null,2035,{"$f":"'AQ emits'!M101","v":38.603321020780498},{"$f":"'AQ emits'!N101","v":-3.0261768417207602},{"$f":"'AQ emits'!O101","v":0.19516090085416801},{"$f":"'AQ emits'!P101","v":-5.8254033694248204E-3},{"$f":"'AQ emits'!Q101","v":8.7451445453683001E-5},{"$f":"'AQ emits'!R101","v":-6.5027550790850904E-7},{"$f":"'AQ emits'!S101","v":1.9029562163542101E-9},{"$f":"'AQ emits'!T101","v":12},{"$f":"'AQ emits'!U101","v":100}]

{"sheet":"AQ emits","index":62,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":true,"merged":[[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[54,1,54,7],[95,19,95,20],[55,19,55,20],[64,12,64,18],[65,19,65,20],[74,12,74,18],[75,19,75,20],[85,19,85,20],[94,12,94,18],[85,8,85,9],[94,1,94,7],[25,19,25,20],[34,12,34,18],[35,19,35,20],[44,12,44,18],[45,19,45,20],[25,8,25,9],[24,1,24,7],[95,8,95,9],[24,12,24,18],[54,12,54,18],[84,12,84,18],[55,8,55,9],[64,1,64,7],[65,8,65,9],[74,1,74,7],[75,8,75,9],[34,1,34,7],[84,1,84,7],[35,8,35,9],[44,1,44,7],[45,8,45,9]]}
[]
[]
["TAG Table A 3.5"]
["Air quality emission factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Note that these values will be uprated using the ratio of future VoT index to the base VoT index and an elasticity with respect to income of -1.3. This formula only applies to historic uprating (i.e. between the value base year and the"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null," appraisal year. For future appraisal years, these health based values will be held fixed and discounted at the Green Book 'health' discount rate as per A1.1.1 of the Data Book. See TAG A4.1 for more detail."]
["Links:"]
["Contents",null,null,null,"Sources:","Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG'",null,null,null,null,null,null,"For car, LGV, OGV and PSV values"]
["TAG Unit 3.3.3",null,null,null,null,"Ricardo-AEA (2019) 'Consideration of Methodologies for Introducing Cold Starting Emissions into the NTM'",null,null,null,null,null,null,"For cold-start values"]
["TAG Unit A 3",null,null,null,null,"Ricardo-AEA (2019) 'Production of Updated Emission Curves for Use in the NTM and WebTAG' (Table 17 and 18)",null,null,null,null,null,null,"For non-exhaust values (motorcycles)"]
["Parameters:",null,null,null,null,"Ricardo-AEA (2023) 'Speed-emission/energy Consumption Curves for Ultra-low Emission Vehicles and Non-fuel Operating Costs for all Vehicles",null,null,null,null,null,null,"For non-exhaust values (all other vehicles)"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
["Source year:",2010]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 3.5"]
[null,null,null,null,"TAG 1: Unit 3.3.3 (Table 2)"]
[]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: petrol cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8d:","Exhaust cold start emissions "]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(g/trip)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"NOx","PM10"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Petrol cars",8.1000000000000003E-2,"N/A"]
[2015,3.49805498812457E-3,7.7743483527653405E-4,9.6145978207217605E-6,-4.3993369304548699E-7,9.0084105620552902E-9,-9.0160326700270902E-11,3.5120510311104898E-13,10,130,null,2015,-2.75192545432511E-2,0.13346473099619099,-1.2219517890502199E-3,-1.0649575670486801E-5,4.7477759586424998E-7,-4.3698612588158098E-9,1.40096506941682E-11,10,130,null,"Diesel cars",0.36599999999999999,3.4000000000000002E-2]
[2020,2.3790698801005902E-3,6.2231577319743004E-4,5.75808913362796E-6,-3.3866354067131402E-7,6.5654696056210996E-9,-6.2935358467106902E-11,2.4829119098315999E-13,10,130,null,2020,1.44526759397721E-2,9.3061728383802597E-2,-1.2240426881247001E-3,1.02637242111328E-5,2.5307388473950399E-9,-4.06549342407426E-10,1.7108796727140099E-12,10,130,null,"Petrol LGVs",0.124,"N/A"]
[2025,1.8728664150767199E-3,7.3068519555765103E-4,4.2050087783048597E-6,-3.1676940761949302E-7,5.8454637119260503E-9,-5.343760679746E-11,2.1158310445189501E-13,10,130,null,2025,1.9012890653919999E-2,8.7126949883114799E-2,-1.27847465795829E-3,1.71941537345734E-5,-1.28595456579676E-7,5.9454120412796199E-10,-1.1625952850603201E-12,10,130,null,"Diesel LGVs",0.65400000000000003,3.6999999999999998E-2]
[2030,1.4671757340891001E-3,7.8165580826272695E-4,3.1582269819569901E-6,-2.8940909906115701E-7,5.1598265542293502E-9,-4.5431820247312801E-11,1.79832643402635E-13,10,130,null,2030,1.6552343465818398E-2,8.8048273363696805E-2,-1.30898364917632E-3,1.8108594971755901E-5,-1.4274768369976501E-7,6.9286529328185202E-10,-1.42287115090939E-12,10,130]
[2035,1.38804479700541E-3,7.9045137187353301E-4,2.9805442836197502E-6,-2.8469451137292901E-7,5.0400158439934702E-9,-4.4003831415734499E-11,1.74032326077764E-13,10,130,null,2035,1.5820274429745901E-2,8.8398260635171796E-2,-1.3165124658178001E-3,1.8198597221632399E-5,-1.43564091781183E-7,6.9713353246075195E-10,-1.4322756087486199E-12,10,130,null,"Table A 1.3.8e:","Non-exhaust PM10 emissions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g/km)"]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: diesel cars",null,null,null,null,null,null,null,null,null,null,"Road abrasion","Tyre wear","Brake wear"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,"Cars",7.5409443640452557E-3,7.658449961466981E-3,1.2737220921656238E-2]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"LGVs",7.4999999999999997E-3,1.1950322580645161E-2,1.8055698924731182E-2]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"HGVs",3.7999999999999999E-2,3.2023364963503644E-2,3.3109854014598532E-2]
[2015,1.20401533182911E-2,1.6028620530593202E-2,-2.36830444553702E-4,2.2260610500099701E-6,-7.84992142890768E-9,4.1967499044362603E-11,-9.0995460023675395E-14,10,130,null,2015,1.84399251721172,0.93317395754800103,-1.4067924869423E-2,9.5366909612947499E-5,4.8822875968462896E-7,-8.1438351309097199E-9,3.94983009047297E-11,10,120,null,"Buses",3.7999999999999999E-2,3.2553333333333337E-2,4.588666666666668E-2]
[2020,1.52400479012134E-2,6.6268929846418096E-3,-1.19539042976408E-4,1.61873010423777E-6,-1.32113925215569E-8,7.2165393739307902E-11,-1.5869453373059699E-13,10,130,null,2020,1.4491746539730399,0.72381515139210995,-1.06833269435757E-2,7.4704794855321504E-5,2.4433353190272601E-7,-4.94166379337865E-9,2.6079943180382299E-11,10,120,null,"Motorcycles",3.0000000000000001E-3,3.3E-3,4.2000000000000006E-3]
[2025,1.6126308493135001E-2,3.6033553510513099E-3,-8.8156237833218398E-5,1.54086292056819E-6,-1.5599286843222899E-8,8.5779522008085298E-11,-1.8944165073180901E-13,10,130,null,2025,1.0591029725007199,0.480767927487806,-6.91525860129106E-3,4.8602738442031298E-5,1.5591740111948001E-7,-3.3918490539109399E-9,1.8333991802655101E-11,10,120]
[2030,1.5942672543860101E-2,3.1525779477261798E-3,-8.4904739184514798E-5,1.56129477333241E-6,-1.62883991389615E-8,8.9842765909926394E-11,-1.9880113708537099E-13,10,130,null,2030,0.81580304726866104,0.32607532033347802,-4.0777447536817103E-3,1.0556885028687599E-5,4.7716587354933998E-7,-5.2010212363734401E-9,2.1157462364374901E-11,10,130,null,"Table A 1.3.8f:","Non-exhaust PM10 emissions by road type"]
[2035,1.5883788622696401E-2,3.1337391760548599E-3,-8.4959604373122496E-5,1.56668755269889E-6,-1.63704740382274E-8,9.0337897286424499E-11,-1.99956315949425E-13,10,130,null,2035,0.70450742531042698,0.28124179751612899,-3.5150983408091599E-3,9.0701749925101501E-6,4.1206526390114001E-7,-4.4914534580188097E-9,1.8271020849747301E-11,10,130,null,null,"(g/km)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road type","Tyre wear","Brake wear"]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: petrol LGV",null,null,null,null,null,null,null,null,null,"Cars","Urban",9.0300245605096675E-3,1.9355594413431116E-2]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Rural",7.3245548603154955E-3,1.1128648292379043E-2]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Motorway",5.8218396070711708E-3,3.8689231638674485E-3]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"LGVs","Urban",1.41E-2,2.7799999999999998E-2]
[2015,9.4189993365766209E-4,8.5959911109214368E-4,9.9130416899048901E-7,7.3742616324653406E-8,-3.7298684956102492E-10,1.1855287685271241E-12,1.2142679229669951E-14,10,110,null,2015,-2.25372106533843E-2,0.36422653811984201,1.0220267083806099E-3,-2.11068194147954E-5,5.81550691857675E-7,-3.92721578625576E-9,8.7764258332600107E-12,10,110,null,null,"Rural",1.17E-2,1.6899999999999998E-2]
[2020,1.5137006268005962E-3,2.2099552347353539E-4,1.5931572212915496E-6,1.1850728290978198E-7,-5.9937582239824593E-10,1.9049151677214423E-12,1.9515038717185201E-14,10,110,null,2020,1.0474042452067499E-2,7.5580709646399596E-2,-5.9269763403277495E-4,5.0227882132011101E-6,2.1830008252268299E-8,-2.4078611356139598E-10,4.1442646732999298E-13,10,110,null,null,"Motorway",9.7000000000000003E-3,7.9000000000000008E-3]
[2025,1.7986760974741749E-3,1.5349611326773965E-4,1.8928699050138965E-6,1.408269999502659E-7,-7.1233781308055844E-10,2.2643991193344407E-12,2.3186928908511233E-14,10,110,null,2025,1.97478291776924E-2,5.5569735907557399E-2,-5.81925804991337E-4,1.25530812681109E-5,-1.3039508739919299E-7,7.5936162724740004E-10,-1.8575822600383601E-12,10,110,null,"Rigid HGVs","Urban",2.12E-2,5.45E-2]
[2030,1.8150547743835202E-3,1.504493484374211E-4,1.9102007244154007E-6,1.4210552692116455E-7,-7.1877348965670146E-10,2.2846678801557406E-12,2.33988922106482E-14,10,110,null,2030,2.0200396434956799E-2,5.6036433271641199E-2,-5.7001176628078203E-4,1.29070139268899E-5,-1.37424176220673E-7,8.0534301911432598E-10,-1.9623108999636102E-12,10,110,null,null,"Rural",1.9E-2,3.6600000000000001E-2]
[2035,1.8148237128387458E-3,1.5076405086068256E-4,1.9096952696823772E-6,1.4209822812428473E-7,-7.1883574192981135E-10,2.2855303417079922E-12,2.3392831664706682E-14,10,110,null,2035,2.0203425503713401E-2,5.66576249238607E-2,-5.6384924547686404E-4,1.2910331622894599E-5,-1.3752521450543501E-7,8.0603211442732401E-10,-1.9638443386958002E-12,10,110,null,null,"Motorway",1.6400000000000001E-2,2.47E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artic HGVs","Urban",4.8099999999999997E-2,5.45E-2]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: diesel LGV",null,null,null,null,null,null,null,null,null,null,"Rural",4.1700000000000001E-2,3.6600000000000001E-2]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"Motorway",3.6999999999999998E-2,2.47E-2]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,"Buses","Urban",3.49E-2,5.45E-2]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph",null,null,null,"Rural",2.9899999999999999E-2,3.6200000000000003E-2]
[2015,1.0556602822435399E-2,3.7440176825494498E-2,-9.4179488848670102E-4,8.7650722304144596E-6,-1.9470886139344701E-9,1.3673129411237699E-11,-3.8633035890303998E-14,10,100,null,2015,2.8119939389788402,1.3151655929880099,-1.7597269870939999E-2,2.7430975975348E-4,-2.8910049989019902E-6,1.9808343323170301E-8,-1.1101639372624099E-11,10,110,null,null,"Motorway",2.47E-2,1.6799999999999999E-2]
[2020,1.69648004920697E-2,8.9019523064830502E-3,-2.1726115006170401E-4,2.1450616907086E-6,-3.1301786315849698E-9,2.1983123140938801E-11,-6.2118089080053997E-14,10,100,null,2020,3.09559908933368,0.84236507621643997,-9.8700818859907107E-3,2.29481046976887E-4,-3.17146296444991E-6,2.1706352911451499E-8,-1.20391686147365E-11,10,110,null,"Motorcycles","Urban",3.7599999999999999E-3,5.8399999999999997E-3]
[2025,1.8779240224688399E-2,2.5081192201483801E-3,-5.4758282187506197E-5,6.6345984206684498E-7,-3.4646214211041799E-9,2.43310232012264E-11,-6.8749997617110302E-14,10,100,null,2025,1.9819766425744001,0.46100519095941001,-5.0923964780456897E-3,1.3745385522114599E-4,-2.0266566828768E-6,1.38626798688466E-8,-7.6444596585350302E-12,10,110,null,null,"Rural",2.9199999999999999E-3,2.7599999999999999E-3]
[2030,1.9078762232157299E-2,1.5368622509586299E-3,-3.0062182224896899E-5,4.3849607730769401E-7,-3.5198172518803601E-9,2.4718641434880701E-11,-6.9845385927651898E-14,10,100,null,2030,1.39369773549466,0.31011265160057699,-3.3630326715502301E-3,9.4853057377267198E-5,-1.42177439495767E-6,9.71805986360567E-9,-5.3207148131403802E-12,10,110,null,null,"Motorway",2.49E-3,6.8000000000000005E-4]
[2035,1.9103152100139801E-2,1.4613954640341901E-3,-2.81429904144331E-5,4.2103015808734302E-7,-3.5244451665043698E-9,2.4750885144831101E-11,-6.9935373239481494E-14,10,100,null,2035,1.1999626195909601,0.26577619735396402,-2.8771839752405799E-3,8.1480023147577495E-5,-1.2230680503200001E-6,8.3576058532566799E-9,-4.5635287449605004E-12,10,110]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: rigid HGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: rigid HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.67047013801516198,4.9728221578952299E-2,-1.3762266144488301E-3,2.8357947160648699E-5,-3.1861755059841801E-7,1.8750253498675101E-9,-4.1197672118892599E-12,12,85,null,2015,47.941023002482197,5.1495818065860099,-0.19094519923935199,4.4786613159551302E-3,-5.9932076244515701E-5,4.2129698951587798E-7,-1.1823253186005701E-9,12,85]
[2020,0.236917200907766,1.4721327188368299E-2,-3.7116237557264598E-4,7.2710656314107501E-6,-7.1488889344123394E-8,2.75703426018024E-10,1.3269386465058399E-13,12,85,null,2020,29.128012791212001,1.3679850504829301,-4.6021765798273898E-2,8.4656871257053699E-4,-8.6624027783451998E-6,4.2102056005029397E-8,-5.4896381331378897E-11,12,85]
[2025,0.112226010081854,3.78787865172231E-3,-5.2932989219744802E-5,1.19997221690825E-7,1.8462753086337902E-8,-3.2076570780317801E-10,1.6836674939310201E-12,12,85,null,2025,20.6428291722059,-0.21706169743916401,1.7417647665712601E-2,-6.7818029396438898E-4,1.23592733770007E-5,-1.09863353045458E-7,3.8416788858154499E-10,12,85]
[2030,9.3088116449123098E-2,1.78548225522794E-3,7.3362153960482797E-6,-1.30751687958465E-6,3.7280312237590499E-8,-4.4802389492438902E-10,2.0137995236545999E-12,12,85,null,2030,18.847288194125799,-0.55598204559600894,3.1295074024888E-2,-1.0057020629787099E-3,1.68263278392388E-5,-1.41798624947753E-7,4.7511033258734201E-10,12,85]
[2035,9.1205886696773E-2,1.5442139563337199E-3,1.4534298546436199E-5,-1.4779643435993201E-6,3.9493227223997801E-8,-4.6230345245662701E-10,2.0473654541012598E-12,12,85,null,2035,18.568488653071,-0.60139735728979304,3.3186981648559898E-2,-1.0483419653954001E-3,1.7391135734667301E-5,-1.4572297016674199E-7,4.8586937119383399E-10,12,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: artic HGV",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: artic HGV"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.58461097557013697,4.8182705908836998E-2,-1.7616560425435101E-3,4.5831226644344299E-5,-6.6643291999774496E-7,5.1075184245899898E-9,-1.5961921245458499E-11,12,85,null,2015,62.463863456717199,5.34493059574572,-0.24989926815757901,6.4369727083717103E-3,-9.3929556123506405E-5,7.2070143067082896E-7,-2.2539403820852398E-9,12,85]
[2020,0.231963860676342,8.9451170831346492E-3,-2.6669549219006801E-4,7.0644250757917404E-6,-1.04437336670447E-7,8.0751133576446997E-10,-2.52863023403987E-12,12,85,null,2020,25.711475824287898,0.87604923484248098,-3.79848548272671E-2,8.1264592518513605E-4,-1.00802551374483E-5,6.7046239090546204E-8,-1.8475080434898601E-10,12,85]
[2025,0.161274395506946,1.0447788778271299E-3,4.8046730715207899E-5,-1.4994365843113999E-6,2.49349019739461E-8,-2.1182001187218801E-10,7.2654120660052197E-13,12,85,null,2025,16.1064435519081,-3.93569409974244E-2,7.8380516926859697E-3,-4.04567983561011E-4,8.0982761281921594E-6,-7.4970188346258806E-8,2.65800698143701E-10,12,85]
[2030,0.15534356352342099,3.26775551302526E-4,7.7044831973357194E-5,-2.2933905019992698E-6,3.6983571312060802E-8,-3.06953841754612E-10,1.0306721260752E-12,12,85,null,2030,15.2069497052823,-0.12444222991008699,1.21637304212544E-2,-5.1972963937912096E-4,9.8198214143559507E-6,-8.84255835779337E-8,3.0849813590612299E-10,12,85]
[2035,0.15489377321129599,2.71258046933745E-4,7.9325201552926994E-5,-2.3564970759505E-6,3.79479866324473E-8,-3.14600768240566E-10,1.0551908719173999E-12,12,85,null,2035,15.1280025012408,-0.130659771759812,1.2492438972067799E-2,-5.2847479608665896E-4,9.9506870033995504E-6,-8.9450148956884006E-8,3.1175543733336598E-10,12,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: bus",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: bus"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,0.60094458350049595,5.4579382514412002E-2,-1.41639355147847E-3,2.9473576487890899E-5,-3.42188684724227E-7,2.0261097953612601E-9,-3.0915289920545199E-12,11,85,null,2015,79.9068227775428,3.0224482484906701,-5.1647871808995903E-2,1.57537078151049E-6,1.3689532395405199E-5,-1.8419573779508599E-7,8.4152892242677104E-10,11,85]
[2020,0.30155168916403402,1.9625417969241301E-2,-2.24941644851702E-4,-2.08566098813076E-6,1.23339653187919E-7,-1.4965664648669201E-9,6.81933526030841E-12,11,85,null,2020,41.456329112061198,1.2598684242364,-2.4943552753575698E-3,-1.07744716600172E-3,2.8412561231614501E-5,-2.9415058262745301E-7,1.1518250966293699E-9,11,85]
[2025,0.14644033933474601,7.8007643353165805E-4,3.9746178221507201E-4,-1.8171612344624699E-5,3.55977185499638E-7,-3.1966642100114998E-9,1.11012817863936E-11,11,85,null,2025,20.410017210816498,-0.38551750739703899,6.1200278348650002E-2,-2.6000810488518702E-3,4.9757148561265603E-5,-4.5440090656361302E-7,1.6174937113027399E-9,11,85]
[2030,0.113726970748177,-4.1583736869901002E-3,5.6510659402485904E-4,-2.24588079332774E-5,4.1779388833533802E-7,-3.64556740560305E-9,1.22092209535952E-11,11,85,null,2030,15.316314613114599,-0.88850175467844095,8.15531405073429E-2,-3.0934997001926998E-3,5.6734178701867902E-5,-5.0708634868423195E-7,1.7724307762700501E-9,11,85]
[2035,0.108150922582561,-5.1222599951725898E-3,5.9530409095373798E-4,-2.3163489142032202E-5,4.2719924929020899E-7,-3.7046652721397198E-9,1.2278662439416501E-11,11,85,null,2035,14.317528241203,-1.0596781314528101,8.9663291053369898E-2,-3.2934173737364002E-3,5.9555928333997302E-5,-5.2825582502428501E-7,1.83437318052156E-9,11,85]
[]
["Table A 1.3.8b:","Exhaust PM10 emissions parameter values: coach",null,null,null,null,null,null,null,null,null,"Table A 1.3.8c:","Exhaust NOx emissions parameter values: coach"]
[null,"(grams per km)",null,null,null,null,null,null,null,null,null,null,"(grams per km)"]
[null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed",null,null,"Parameters",null,null,null,null,null,null,"Min speed","Max speed"]
["Vehicle Category","a","b","c","d","e","f","g","kph",null,null,"Vehicle Category","a","b","c","d","e","f","g","kph"]
[2015,1.46796091979208,7.7171483132391999E-2,-2.42975178004394E-3,5.3907759695477001E-5,-6.8260598767805797E-7,4.5621672993155504E-9,-1.24033757424761E-11,12,100,null,2015,162.20489743898301,2.48889880861624,-6.5935489338911704E-2,1.0433045889807499E-3,-8.6083812593899404E-6,3.5221405911920199E-8,-5.0621189793602402E-11,12,100]
[2020,0.69550076307111597,3.04208371907582E-2,-8.9007216700501897E-4,1.9577268900989599E-5,-2.4684502191604698E-7,1.6461519863429501E-9,-4.4697689861543004E-12,12,100,null,2020,95.5178058043129,-0.30804420781703801,6.4759665815028303E-2,-2.4711537383283601E-3,4.0943497358818901E-5,-3.1999577287802199E-7,9.6448884945709892E-10,12,100]
[2025,0.29437600983245299,7.4141057523034702E-3,-1.8914877754749499E-4,4.1593098485654202E-6,-5.2496074767264499E-8,3.5058355218096698E-10,-9.5282512864118797E-13,12,100,null,2025,52.575870667337398,-2.2807555908468702,0.158927884204732,-4.9042387849938598E-3,7.47501006603473E-5,-5.6042322336065099E-7,1.6483030343225101E-9,12,100]
[2030,0.20400627784092601,2.02819630606946E-3,-2.5518292509842999E-5,5.5504670499039697E-7,-7.0237597263152698E-9,4.7110100373904402E-11,-1.2871411384262901E-13,12,100,null,2030,41.502342702303302,-2.8678773401479098,0.18722114788522101,-5.6302444021129796E-3,8.4793169091761697E-5,-6.31590424986925E-7,1.85019704252046E-9,12,100]
[2035,0.18776530235129901,1.2396353300238999E-3,-7.9174415729414003E-6,1.96718983210665E-7,-2.6744177203670301E-9,1.8704648461793098E-11,-5.2530662129358502E-14,12,100,null,2035,38.603321020780498,-3.0261768417207602,0.19516090085416801,-5.8254033694248204E-3,8.7451445453683001E-5,-6.5027550790850904E-7,1.9029562163542101E-9,12,100]

{"sheet":"A4.1.1","index":63,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[11,0,11,1],[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Table A 4.1.1 "]
["Average value of prevention per casualty"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Original values from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Net output and medical costs are calculated by multiplying the source year costs by the ratio of the price year to the source price year deflator and the ratio of the GDP per capita for value year to the source value year."]
["Links:",null,null,null,"The willingness to pay components (for all severities) are treated in the same way, except an income elasticity of marginal utility of income of -1.3 is used to uprate historical values. See TAG A4.1 for details."]
["Contents",null,null,null,"*Please note in 2021 the presentation of the fatal casualty values was updated in line with the recommendations of a 2011 report by NERA (pp.26-7).",null,null,null,null,null,null,null,null,null,"Link to NERA report"]
["TAG Unit 3.4.1",null,null,null,"Under the new presentation, for fatal casualties what was previously labelled 'human costs' has been added to the value of consumption (calculated as 80% total lost output, assuming an average propensity to consume of 0.8) to derive a "]
["TAG Unit A 4.1",null,null,null,"willingness to pay' figure. This corresponds to an individual's WTP for  a marginal reduction in fatality risk. The remaining 20% of lost output is then the 'net output' loss associated with a fatal casualty. Non-fatal casualties are unaffected."]
["Parameters:",null,null,null,"The average propensity to consume of 0.8 is taken from TRL Research Report 378, p.24.",null,null,null,null,null,"Link to TRL RR378."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[null,null,null,null,"This feeds Table A 4.1.2 & COBALT 1."]
[null,null,null,null,"Data Book source tabs: User Parameters, Default Para, Annual Parameters, Casualty costs, Casualty data"]
[null,null,null,null,{"$f":"'Casualty costs'!E20","v":"TAG 1: Unit 3.4.1 (Table 1)"}]
[]
[]
["Table A 4.1.1: Average value of prevention per casualty by severity and element of cost"]
[{"$f":"CONCATENATE(\"£ (\",B14,\" prices and \",B15,\" values)\")","v":"£ (2023 prices and 2023 values)"}]
[null,null,null,"Net","Willingness","Medical &","Total"]
["Casualty type",null,null,"output","to pay*","ambulance"]
["Fatal",null,null,{"$f":"'Casualty costs'!D27*((VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))))","v":167995.03809028104},{"$f":"'Casualty costs'!E27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))^1.3","v":2483359.5129681504},{"$f":"'Casualty costs'!F27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":1441.6399644126923},{"$f":"SUM(D27:F27)","v":2652796.1910228445}]
["Serious",null,null,{"$f":"'Casualty costs'!D28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":32361.152014714738},{"$f":"'Casualty costs'!E28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))^1.3","v":243104.03126926819},{"$f":"'Casualty costs'!F28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":19603.860058445815},{"$f":"SUM(D28:F28)","v":295069.04334242875}]
["Slight",null,null,{"$f":"'Casualty costs'!D29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":3420.8405935216424},{"$f":"'Casualty costs'!E29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))^1.3","v":17795.519285821301},{"$f":"'Casualty costs'!F29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":1451.4137946798969},{"$f":"SUM(D29:F29)","v":22667.773674022843}]
["Average, all casualties",null,null,{"$f":"SUMPRODUCT(D27:D29,'Casualty data'!$G44:$G46)/'Casualty data'!$G$47","v":10208.794447133481},{"$f":"SUMPRODUCT(E27:E29,'Casualty data'!$G44:$G46)/'Casualty data'!$G$47","v":84196.761301226157},{"$f":"SUMPRODUCT(F27:F29,'Casualty data'!$G44:$G46)/'Casualty data'!$G$47","v":4527.4651452303551},{"$f":"SUMPRODUCT(G27:G29,'Casualty data'!$G44:$G46)/'Casualty data'!$G$47","v":98933.020893590001}]

{"sheet":"Casualty data","index":64,"n_rows":94,"n_cols":12,"rows_kept":94,"cut":false,"hidden":true,"merged":[[10,0,10,1],[24,20,24,36],[0,0,0,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[14,4,15,18]]}
[]
[]
["TAG Unit A 4.1"]
["Casualty data"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Accidents and casualties by accident severity and road type:",null,null,null,"Produced internally by DfT stats team",null,null,"(derived from RRCGB 2019, published 30/09/2020)"]
["Links:"]
["Contents",null,null,null,"Reported road casualties by road user type and severity:",null,null,null,"RAS 30001","(from RRCGB 2019, published 30/09/2020)"]
["TAG Unit 3.4.1"]
["TAG Unit A 4.1",null,null,null,"1 Built-up roads are those roads other than motorways with speed limits of 40 mph or less."]
["Parameters:",null,null,null,"2 Non Built-up roads are those roads other than motorways with speed limits greater than 40 mph."]
[null,null,null,null,"3 KSI  Killed or seriously injured"]
[null,null,null,null,"Reported accidents and casualties are based upon police form STATS19. It is assumed that all accidents involving a fatality are reported. However, the less severe the injuries, the more likely that accidents are not reported. It is assumed, though, that the rate of non-fatal injuries per accident type is the same for reported and unreported incidents, so non-reporting does not affect the rates of injuries per accident."]
["Source year:",2019]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Tables A 4.1.2, 4.1.3 and 4.1.4"]
[null,null,null,null,"TAG1 Unit 3.4.1 Table 2"]
[]
[]
[{"$f":"CONCATENATE(\"Reported numbers of accidents and casualties, by severity and road type, GB: \",B16)","v":"Reported numbers of accidents and casualties, by severity and road type, GB: 2019"}]
[null,null,null,"Accidents / Casualties"]
[null,null,null,"Built-up1 roads","Non built-up2","Motorways","All Roads"]
[null,"No. of Fatal Accidents",null,782,776,100,{"$f":"SUM(D26:F26)","v":1658}]
[null,"Casualties","Killed",817,830,105,{"$f":"SUM(D27:F27)","v":1752}]
[null,null,"Serious",182,320,40,542]
[null,null,"Slight",189,308,51,548]
[null,null,"Total",{"$f":"SUM(D27:D29)","v":1188},{"$f":"SUM(E27:E29)","v":1458},{"$f":"SUM(F27:F29)","v":196},2842]
[null,"No. of Serious Accidents",null,16952,5801,664,23417]
[null,"Casualties","Killed",0,0,0,0]
[null,null,"Serious",17875,6774,749,25398]
[null,null,"Slight",3762,2769,456,6987]
[null,null,"Total",{"$f":"SUM(D33:D34)","v":21637},{"$f":"SUM(E33:E34)","v":9543},{"$f":"SUM(F33:F34)","v":1205},32385]
[null,"No. of Slight Accidents",null,73194,15821,3366,92381]
[null,"Casualties","Killed",0,0,0,0]
[null,null,"Serious",0,0,0,0]
[null,null,"Slight",90000,22643,5202,{"$f":"SUM(D39:F39)","v":117845}]
[null,null,"Total",{"$f":"D39","v":90000},{"$f":"E39","v":22643},{"$f":"F39","v":5202},117845]
["Total injuries by type of road accident, by severity"]
[null,null,null,"Type of road accident"]
["Casualty severity",null,null,"Fatal","Serious","Slight","Total"]
["Fatal",null,null,{"$f":"G27","v":1752},{"$f":"G32","v":0},{"$f":"G37","v":0},{"$f":"SUM(D44:F44)","v":1752}]
["Serious",null,null,{"$f":"G28","v":542},{"$f":"G33","v":25398},{"$f":"G38","v":0},{"$f":"SUM(D45:F45)","v":25940}]
["Slight",null,null,{"$f":"G29","v":548},{"$f":"G34","v":6987},{"$f":"G39","v":117845},{"$f":"SUM(D46:F46)","v":125380}]
["All casualty severities",null,null,{"$f":"SUM(D44:D46)","v":2842},{"$f":"SUM(E44:E46)","v":32385},{"$f":"SUM(F44:F46)","v":117845},{"$f":"SUM(D47:F47)","v":153072}]
[{"$f":"CONCATENATE(\"Reported road casualties by road user type and severity, GB: \",B16)","v":"Reported road casualties by road user type and severity, GB: 2019"}]
[]
["Casualty severity"]
["Pedestrians"]
["Killed",null,null,null,470]
["Seriously injured",null,null,null,5814]
["KSI3",null,null,null,6284]
["Slightly injured",null,null,null,15486]
["All casualties",null,null,null,21770]
["Pedal cyclists "]
["Killed",null,null,null,100]
["Seriously injured",null,null,null,3695]
["KSI3",null,null,null,3795]
["Slightly injured",null,null,null,13089]
["All casualties",null,null,null,16884]
["Motorcycle users"]
["Killed",null,null,null,336]
["Seriously injured",null,null,null,5268]
["KSI3",null,null,null,5604]
["Slightly injured",null,null,null,10620]
["All casualties",null,null,null,16224]
["Car occupants"]
["Killed",null,null,null,736]
["Seriously injured",null,null,null,10002]
["KSI3",null,null,null,10738]
["Slightly injured",null,null,null,78593]
["All casualties",null,null,null,89331]
["Bus and coach occupants"]
["Killed",null,null,null,14]
["Seriously injured",null,null,null,294]
["KSI3",null,null,null,308]
["Slightly injured",null,null,null,2777]
["All casualties",null,null,null,2725.5832300000002]
["Goods vehicle occupants"]
["Killed",null,null,null,66]
["Seriously injured",null,null,null,662]
["KSI3",null,null,null,728]
["Slightly injured",null,null,null,4257]
["All casualties",null,null,null,4985]
["All road users"]
["Killed",null,null,null,1752]
["Seriously injured",null,null,null,25945]
["KSI3",null,null,null,27697]
["Slightly injured",null,null,null,125461]
["All casualties",null,null,null,153158]
[]
[null,null,null,"Top"]

{"sheet":"Casualty costs","index":65,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":true,"merged":[[18,0,18,1],[10,0,10,1],[9,0,9,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Unit A 4.1"]
["Casualty costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Original values from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Net output and medical costs are calculated by multiplying the source year costs by the ratio of the price year to the source price year deflator and the ratio of the GDP per capita for value year to the source value year."]
["Links:",null,null,null,"The willingness to pay components (for all severities) are treated in the same way, except an income elasticity of marginal utility of income of -1.3 is used to uprate historical values. See TAG A4.1 for details."]
["Contents",null,null,null,"*Please note in 2021 the presentation of the fatal casualty values was updated in line with the recommendations of a 2011 report by NERA (pp.26-7).",null,null,null,null,null,null,null,null,null,"Link to NERA report"]
["TAG Unit 3.4.1",null,null,null,"Under the new presentation, for fatal casualties what was previously labelled 'human costs' has been added to the value of consumption (calculated as 80% total lost output, assuming an average propensity to consume of 0.8) to derive a "]
["TAG Unit A 4.1",null,null,null,"willingness to pay' figure. This corresponds to an individual's WTP for  a marginal reduction in fatality risk. The remaining 20% of lost output is then the 'net output' loss associated with a fatal casualty. Non-fatal casualties are unaffected."]
["Parameters:",null,null,null,"The average propensity to consume of 0.8 is taken from TRL Research Report 378, p.24.",null,null,null,null,null,"Link to TRL RR378."]
["Price year:",{"$f":"B16","v":1997}]
["Value year:",{"$f":"B16","v":1997}]
["Source year:",1997]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Tables A 4.1.1 and 4.1.4, and Rail."]
[null,null,null,null,"TAG 1: Unit 3.4.1 (Table 1)"]
[]
[]
["Average value of prevention per casualty by severity and element of cost"]
[]
[null,null,null,"Net ","Willingness","Medical & ","Total, £"]
["Casualty severity",null,null,"output","to pay*","ambulance"]
["Fatal",null,null,68753,930657,590,1000001]
["Serious",null,null,13244,91105,8023,112372]
["Slight",null,null,1400,6669,594,8663]

{"sheet":"A4.1.2","index":66,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[22,0,22,3],[11,0,11,1],[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Table A 4.1.2"]
["Casualty costs by road user class"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Reported road casualties by road user type and severity:",null,null,null,"RAS 30001","(from RRCGB 2019, published 30/09/2020)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Original cost values from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'"]
["Links:",null,null,null,"Costs are calculated by multiplying the source year costs by the ratio of the price year to the source price year deflator and the ratio of the GDP per head for value year to the source value year."]
["Contents"]
["TAG Unit 3.4.1"]
["TAG Unit A 4.1"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: A 4.1.1, Casualty data"]
[null,null,null,null,"TAG 1: Unit 3.4.1 (Table 2)"]
[]
[]
["Table A 4.1.2: Average value of prevention per road casualty by class of road user"]
[{"$f":"CONCATENATE(\"£ (\",B14,\" prices and \",B15,\" values)\")","v":"£ (2023 prices and 2023 values)"}]
["Road user class",null,null,"Average value"]
["Pedestrian",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E52+'A4.1.1'!$G$28*'Casualty data'!E53+'A4.1.1'!$G$29*'Casualty data'!E55)/'Casualty data'!E56","v":152199.30045427356}]
["Pedal cyclist",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E58+'A4.1.1'!$G$28*'Casualty data'!E59+'A4.1.1'!$G$29*'Casualty data'!E61)/'Casualty data'!E62","v":97859.406768055196}]
["Bus and coach occupants",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E76+'A4.1.1'!$G$28*'Casualty data'!E77+'A4.1.1'!$G$29*'Casualty data'!E79)/'Casualty data'!E80","v":68549.678048083428}]
["Goods vehicle occupants",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E82+'A4.1.1'!$G$28*'Casualty data'!E83+'A4.1.1'!$G$29*'Casualty data'!E85)/'Casualty data'!E86","v":93664.386726281009}]
["Car and taxi occupants",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E70+'A4.1.1'!$G$28*'Casualty data'!E71+'A4.1.1'!$G$29*'Casualty data'!E73)/'Casualty data'!E74","v":74837.03198739815}]
["Motorised two-wheeler rider and passengers",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E64+'A4.1.1'!$G$28*'Casualty data'!E65+'A4.1.1'!$G$29*'Casualty data'!E67)/'Casualty data'!E68","v":165587.70937683145}]
["All motor vehicle users",null,null,{"$f":"(D28*'Casualty data'!E80+'A4.1.2'!D29*'Casualty data'!E86+'A4.1.2'!D30*'Casualty data'!E74+'A4.1.2'!D31*'Casualty data'!E68)/('Casualty data'!E68+'Casualty data'!E74+'Casualty data'!E80+'Casualty data'!E86)","v":88513.354509270212}]
["Average, all road users",null,null,{"$f":"('A4.1.1'!$G$27*'Casualty data'!E88+'A4.1.1'!$G$28*'Casualty data'!E89+'A4.1.1'!$G$29*'Casualty data'!E91)/'Casualty data'!E92","v":98899.089888271701}]

{"sheet":"A4.1.3","index":67,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,0,10,1],[11,0,11,1],[24,3,25,3],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[23,3,23,5],[24,4,25,4],[17,0,17,1],[18,0,18,1],[9,0,9,1]]}
[]
[]
["TAG Table A 4.1.3"]
["Accident Impacts"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Casualty related costs are calculated from the total cost in the price and value year for all casualties by severity and the total number of accidents by severity."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"All injury casualty related costs are calculated from the total cost of all accidents and the total number of accidents."]
["Links:",null,null,null,"Accident related costs are calculated from the total source year cost of all accidents by severity and the total number of accidents by severity. They are then multiplied by the ratio of the price year to the source price year deflator and the"]
["Contents",null,null,null,"ratio of the GDP per head for value year to the source value year."]
["TAG Unit 3.4.1"]
["TAG Unit A 4.1",null,null,null,"*Please note in 2021 the presentation of the fatal casualty values was updated in line with the recommendations of a 2011 report by NERA (pp.26-7).",null,null,null,null,null,null,null,null,null,"Link to NERA report"]
["Parameters:",null,null,null,"Under the new presentation, for fatal casualties what was previously labelled 'human costs' has been added to the value of consumption (calculated as 80% total lost output, assuming an average propensity to consume of 0.8) to derive a "]
["Price year:",{"$f":"'A4.1.1'!B14","v":2023},null,null,"willingness to pay' figure. This corresponds to an individual's WTP for  a marginal reduction in fatality risk. The remaining 20% of lost output is then the 'net output' loss associated with a fatal casualty. Non-fatal casualties are unaffected."]
["Value year:",{"$f":"'A4.1.1'!B15","v":2023},null,null,"The average propensity to consume of 0.8 is taken from TRL Research Report 378, p.24.",null,null,null,null,null,"Link to TRL RR378."]
[null,null,null,null,"Net output and medical costs are calculated by multiplying the source year costs by the ratio of the price year to the source price year deflator and the ratio of the GDP per capita for value year to the source value year."]
["Sheet Navigation:",null,null,null,"The willingness to pay components (for all severities) are treated in the same way, except an income elasticity of marginal utility of income of -1.3 is used to uprate historical values. See TAG A4.1 for details."]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Casualty data, Accident costs, Accident data"]
[null,null,null,null,"TAG 1: Unit 3.4.1 (Table 3)"]
[]
[]
[{"$f":"CONCATENATE(\"Table A 4.1.3: Average value of prevention of road accidents by severity and element of cost, £ (\",B14,\" prices & \",B15,\" values)\")","v":"Table A 4.1.3: Average value of prevention of road accidents by severity and element of cost, £ (2023 prices & 2023 values)"}]
[null,null,null,"Casualty related costs",null,null,"Accident related costs"]
["Accident severity",null,null,"Net output","WTP*","Medical &","Police cost","Damage to","Insurance","TOTAL"]
[null,null,null,null,null,"ambulance",null,"property","& admin"]
["Fatal",null,null,{"$f":"SUMPRODUCT('Casualty data'!$D$44:$D$46,'A4.1.1'!D$27:D$29) / 'Accident data'!$R$26","v":189228.99383075853},{"$f":"SUMPRODUCT('Casualty data'!$D$44:$D$46,'A4.1.1'!E$27:E$29) / 'Accident data'!$R$26","v":2709505.5465843026},{"$f":"SUMPRODUCT('Casualty data'!$D$44:$D$46,'A4.1.1'!F$27:F$29) / 'Accident data'!$R$26","v":8411.592357547197},{"$f":"SUMPRODUCT('Accident costs'!G36:I36,'Accident data'!M26:O26)/'Accident data'!R26","v":26560.260441082595},{"$f":"SUMPRODUCT('Accident costs'!D36:F36,'Accident data'!M26:O26)/'Accident data'!R26","v":16305.212261490562},{"$f":"'Accident costs'!J36","v":448.25168360792958},{"$f":"SUM(D27:I27)","v":2950459.8571587889}]
["Serious",null,null,{"$f":"SUMPRODUCT('Casualty data'!$E$44:$E$46,'A4.1.1'!D$27:D$29) / 'Accident data'!$R$27","v":36119.483797952795},{"$f":"SUMPRODUCT('Casualty data'!$E$44:$E$46,'A4.1.1'!E$27:E$29) / 'Accident data'!$R$27","v":268979.52254460036},{"$f":"SUMPRODUCT('Casualty data'!$E$44:$E$46,'A4.1.1'!F$27:F$29) / 'Accident data'!$R$27","v":21695.343807824884},{"$f":"SUMPRODUCT('Accident costs'!G37:I37,'Accident data'!M27:O27)/'Accident data'!R27","v":3093.6058118998471},{"$f":"SUMPRODUCT('Accident costs'!D37:F37,'Accident data'!M27:O27)/'Accident data'!R27","v":7380.740646976582},{"$f":"'Accident costs'!J37","v":278.87413903852109},{"$f":"SUM(D28:I28)","v":337547.57074829296}]
["Slight",null,null,{"$f":"SUMPRODUCT('Casualty data'!$F$44:$F$46,'A4.1.1'!D$27:D$29) / 'Accident data'!$R$28","v":4363.8120777609647},{"$f":"SUMPRODUCT('Casualty data'!$F$44:$F$46,'A4.1.1'!E$27:E$29) / 'Accident data'!$R$28","v":22700.9414401127},{"$f":"SUMPRODUCT('Casualty data'!$F$44:$F$46,'A4.1.1'!F$27:F$29) / 'Accident data'!$R$28","v":1851.5031244214381},{"$f":"SUMPRODUCT('Accident costs'!G38:I38,'Accident data'!M28:O28)/'Accident data'!R28","v":798.66477925172649},{"$f":"SUMPRODUCT('Accident costs'!D38:F38,'Accident data'!M28:O28)/'Accident data'!R28","v":4348.604618999052},{"$f":"'Accident costs'!J38","v":169.37754456940854},{"$f":"SUM(D29:I29)","v":34232.903585115295}]
["All injury",null,null,{"$f":"SUMPRODUCT(D27:D29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":13304.50456440012},{"$f":"SUMPRODUCT(E27:E29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":109728.54834533474},{"$f":"SUMPRODUCT(F27:F29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":5900.3715866561743},{"$f":"SUMPRODUCT(G27:G29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":1619.8589367489519},{"$f":"SUMPRODUCT(H27:H29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":5121.9014972792511},{"$f":"SUMPRODUCT(I27:I29,'Accident data'!$R$26:$R$28) / SUM('Accident data'!$R$26:$R$28)","v":195.14447722624797},{"$f":"SUM(D30:I30)","v":135870.32940764548}]
["Damage only",null,null,0,0,0,{"$f":"SUMPRODUCT('Accident costs'!G39:I39,'Accident data'!M29:O29)/'Accident data'!R29","v":52.240882887252212},{"$f":"SUMPRODUCT('Accident costs'!D39:F39,'Accident data'!M29:O29)/'Accident data'!R29","v":2787.3244031284744},{"$f":"'Accident costs'!J39","v":80.411561563254565},{"$f":"SUM(D31:I31)","v":2919.9768475789811}]

{"sheet":"Accident data","index":68,"n_rows":30,"n_cols":18,"rows_kept":30,"cut":false,"hidden":true,"merged":[[23,0,24,0],[11,0,11,1],[17,0,17,1],[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[19,0,19,1],[10,0,10,1]]}
[]
[]
["TAG Unit A 4.1"]
["Reported road accidents by road type and time of day"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(1)","Reported accidents",null,"STATS 19 Query (30/09/20)"]
["Links:",null,null,null,"(2)","Damage only accidents by PIA",null,"COBA manual, Part 2, page 3/1"]
["Contents"]
["TAG Unit 3.4.1",null,null,null,"Notes:"]
["TAG Unit A 4.1",null,null,null,"(1)","PIA = Personal Injury Accident (excludes damage-only)"]
["Parameters:"]
[null,null,null,null,"This feeds Table A 4.1.2 and 4.1.4"]
[]
["Source year:",2019]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Reported accidents by daylight / darkness, road type and severity, \",B16)","v":"Reported accidents by daylight / darkness, road type and severity, 2019"}]
["Accident severity",null,null,"Built-up roads",null,null,"Non built-up roads",null,null,"Motorways",null,null,null,"By road type",null,"All roads"]
[null,null,null,"Daylight","Darkness","Total","Daylight","Darkness","Total","Daylight","Darkness","Total","Built-up","Non built-up","Motorway","Daylight","Darkness","Total"]
["Fatal",null,null,428,354,{"$f":"D26+E26","v":782},501,275,{"$f":"G26+H26","v":776},47,53,{"$f":"J26+K26","v":100},{"$f":"F26","v":782},{"$f":"I26","v":776},{"$f":"L26","v":100},{"$f":"J26+D26+G26","v":976},682,1658]
["Serious",null,null,11453,5499,{"$f":"D27+E27","v":16952},4147,1654,{"$f":"G27+H27","v":5801},436,228,{"$f":"J27+K27","v":664},{"$f":"F27","v":16952},{"$f":"I27","v":5801},{"$f":"L27","v":664},16036,7381,23417]
["Slight",null,null,52741,20452,{"$f":"D28+E28","v":73193},11380,4441,{"$f":"G28+H28","v":15821},2319,1047,{"$f":"J28+K28","v":3366},{"$f":"F28","v":73193},{"$f":"I28","v":15821},{"$f":"L28","v":3366},66440,25940,92380]
["Estimated damage-only accidents",null,null,{"$f":"ROUND(SUM(D26:D28)*D30,0)","v":1143809},465599,{"$f":"D29+E29","v":1609408},125018,49686,{"$f":"G29+H29","v":174704},21295,10093,{"$f":"J29+K29","v":31388},{"$f":"F29","v":1609408},{"$f":"I29","v":174704},{"$f":"L29","v":31388},1290122,525378,1815500]
["Damage-only accidents per PIA1",null,null,17.7,17.7,17.7,7.8,7.8,7.8,7.6,7.6,7.6]

{"sheet":"Accident costs","index":69,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,0,10,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG Unit A 4.1"]
["Accident costs"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Damage Costs from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"1 Roads with speed limits of 40pmh or less, excluding motorways and A(M) roads"]
["Links:",null,null,null,"2 Roads with speed limits greater than 40mph, excluding motorways and A(M) roads"]
["Contents",null,null,null,"3 Police costs were revised in 2009, from previous 1997 values."]
["TAG Unit 3.4.1",null,null,null,"4 Damage only accidents were not included in the project to update police costs. They have been estimated based on the proportionate increase in damage only accidents resulting from that study."]
["TAG Unit A 4.1"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 4.1.2, A 4.1.4 & COBALT 1."]
[null,null,null,null,"TAG1: Unit 3.4.1, Annex A"]
[]
[]
["Accident related costs, by severity, road type and cost element, £ (Source year values)"]
["Accident severity",null,null,"Property damage",null,null,"Police3",null,null,"Insurance"]
[null,null,null,"Built-up1","Non Built-up2","Motorway","Built-up1","Non Built-up2","Motorway","and admin"]
["Fatal",null,null,4781.5967690437647,8109.5993233364898,10315.897671448498,16320,16759,16954,183.4497515726265]
["Serious",null,null,2562.6950028847828,3697.002627112473,8802.0871260285803,1802,2250,2376,114.13095231426763]
["Slight",null,null,1511.7099757454223,2450.6646202450106,4453.2077099309336,466,639,533,69.318799258358865]
["Damage-only4",null,null,1081.093192473799,1616.0382695787098,1553.0211793438382,34.345725213971392,19.248096074149149,16.180986205465903,32.908924900433]
["Price year:",null,null,1997,1997,1997,2009,2009,2009,1997]
["Value year:",null,null,1997,1997,1997,2009,2009,2009,1997]
[]
[{"$f":"CONCATENATE(\"Accident related costs, by severity, road type and cost element, £ (\",B14,\" prices & \",B15,\" values)\")","v":"Accident related costs, by severity, road type and cost element, £ (2023 prices & 2023 values)"}]
["Accident severity",null,null,"Property damage",null,null,"Police3",null,null,"Insurance"]
[null,null,null,"Built-up1","Non Built-up2","Motorway","Built-up1","Non Built-up2","Motorway","and admin"]
["Fatal",null,null,{"$f":"D26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(D$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(D$31,'Annual Parameters'!$B$45:$W$116,15,)","v":11683.628806712028},{"$f":"E26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(E$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(E$31,'Annual Parameters'!$B$45:$W$116,15,)","v":19815.461830332217},{"$f":"F26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(F$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(F$31,'Annual Parameters'!$B$45:$W$116,15,)","v":25206.458223647434},{"$f":"G26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(G$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(G$31,'Annual Parameters'!$B$45:$W$116,15,)","v":26169.473126845412},{"$f":"H26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(H$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(H$31,'Annual Parameters'!$B$45:$W$116,15,)","v":26873.41912578445},{"$f":"I26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(I$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(I$31,'Annual Parameters'!$B$45:$W$116,15,)","v":27186.105845130955},{"$f":"J26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(J$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(J$31,'Annual Parameters'!$B$45:$W$116,15,)","v":448.25168360792958}]
["Serious",null,null,{"$f":"D27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(D$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(D$31,'Annual Parameters'!$B$45:$W$116,15,)","v":6261.836496202377},{"$f":"E27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(E$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(E$31,'Annual Parameters'!$B$45:$W$116,15,)","v":9033.4690437017889},{"$f":"F27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(F$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(F$31,'Annual Parameters'!$B$45:$W$116,15,)","v":21507.526391737731},{"$f":"G27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(G$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(G$31,'Annual Parameters'!$B$45:$W$116,15,)","v":2889.5459910891814},{"$f":"H27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(H$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(H$31,'Annual Parameters'!$B$45:$W$116,15,)","v":3607.9236847672901},{"$f":"I27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(I$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(I$31,'Annual Parameters'!$B$45:$W$116,15,)","v":3809.967411114259},{"$f":"J27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(J$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(J$31,'Annual Parameters'!$B$45:$W$116,15,)","v":278.87413903852109}]
["Slight",null,null,{"$f":"D28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(D$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(D$31,'Annual Parameters'!$B$45:$W$116,15,)","v":3693.7991790439701},{"$f":"E28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(E$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(E$31,'Annual Parameters'!$B$45:$W$116,15,)","v":5988.0950100295941},{"$f":"F28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(F$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(F$31,'Annual Parameters'!$B$45:$W$116,15,)","v":10881.224075368065},{"$f":"G28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(G$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(G$31,'Annual Parameters'!$B$45:$W$116,15,)","v":747.24108315624767},{"$f":"H28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(H$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(H$31,'Annual Parameters'!$B$45:$W$116,15,)","v":1024.6503264739104},{"$f":"I28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(I$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(I$31,'Annual Parameters'!$B$45:$W$116,15,)","v":854.67703288042924},{"$f":"J28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(J$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(J$31,'Annual Parameters'!$B$45:$W$116,15,)","v":169.37754456940854}]
["Damage-only4",null,null,{"$f":"D29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(D$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(D$31,'Annual Parameters'!$B$45:$W$116,15,)","v":2641.6053415673414},{"$f":"E29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(E$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(E$31,'Annual Parameters'!$B$45:$W$116,15,)","v":3948.7209380423728},{"$f":"F29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(F$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(F$31,'Annual Parameters'!$B$45:$W$116,15,)","v":3794.7413520701834},{"$f":"G29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(G$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(G$31,'Annual Parameters'!$B$45:$W$116,15,)","v":55.074113542220665},{"$f":"H29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(H$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(H$31,'Annual Parameters'!$B$45:$W$116,15,)","v":30.864738538932897},{"$f":"I29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(I$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(I$31,'Annual Parameters'!$B$45:$W$116,15,)","v":25.946561499374777},{"$f":"J29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(J$30,'Annual Parameters'!$B$45:$W$116,3,) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(J$31,'Annual Parameters'!$B$45:$W$116,15,)","v":80.411561563254565}]

{"sheet":"A4.1.4","index":70,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[10,0,10,1],[17,0,17,1],[11,0,11,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[32,0,32,2],[30,0,30,2],[24,8,25,8],[24,9,24,11],[24,0,25,0],[29,0,29,2],[28,0,28,2],[27,0,27,2],[26,0,26,2],[31,0,31,2]]}
[]
[]
["TAG Table A 4.1.4"]
["Value of prevention per road accident"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","See individual source tabs for details"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"1 Built-up roads are those roads other than motorways with speed limits of 40mph or less"]
["Contents",null,null,null,"2 Non Built-up roads are those roads other than motorways with speed limits greater than 40mph"]
["TAG Unit 3.4.1",null,null,null,"3 Includes apportionment for damage-only accidents i.e. this shows the expected cost per reported injury accident, based on the assumed number of damage only accidents per PIA as set out in the 'Accident data' tab. "]
["TAG Unit A 4.1",null,null,null,"These are the values which are effectively used in the Department's COBALT software tool for accident appraisal."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"Data Book source tabs: User Parameters, Default Para, Annual Parameters, Casualty costs, Casualty data, Accident costs, Accident data"]
[null,null,null,null,"TAG1 Unit 3.4.1 Table 4a"]
[]
["Table A 4.1.4: Average value of prevention per road accident by severity & road class"]
[{"$f":"CONCATENATE(\"£ (\",B14,\" prices and \",B15,\" values)\")","v":"£ (2023 prices and 2023 values)"}]
["Accident severity",null,null,"Road Class"]
[null,null,null,"Built-up1","Non Built-up2","Motorway","All"]
["Fatal",null,null,{"$f":"SUM((SUMPRODUCT('Casualty data'!D$27:D$29,'Casualty costs'!$D$27:$D$29)/'Casualty data'!D$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!D$27:D$29,'Casualty costs'!$E$27:$E$29)/'Casualty data'!D$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!D$27:D$29,'Casualty costs'!$F$27:$F$29)/'Casualty data'!D$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!D36+'Accident costs'!G36+'Accident costs'!$J36)","v":2883980.7182953954},{"$f":"SUM((SUMPRODUCT('Casualty data'!E$27:E$29,'Casualty costs'!$D$27:$D$29)/'Casualty data'!E$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!E$27:E$29,'Casualty costs'!$E$27:$E$29)/'Casualty data'!E$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!E$27:E$29,'Casualty costs'!$F$27:$F$29)/'Casualty data'!E$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!E36+'Accident costs'!H36+'Accident costs'!$J36)","v":3015210.0794311385},{"$f":"SUM((SUMPRODUCT('Casualty data'!F$27:F$29,'Casualty costs'!$D$27:$D$29)/'Casualty data'!F$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!F$27:F$29,'Casualty costs'!$E$27:$E$29)/'Casualty data'!F$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!F$27:F$29,'Casualty costs'!$F$27:$F$29)/'Casualty data'!F$26)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!F36+'Accident costs'!I36+'Accident costs'!$J36)","v":2967864.9982370958},{"$f":"SUMPRODUCT(D27:F27,'Accident data'!M26:O26)/'Accident data'!R26","v":2950459.8571587889}]
["Serious",null,null,{"$f":"SUM((SUMPRODUCT('Casualty data'!D$32:D$34,'Casualty costs'!$D$27:$D$29)/'Casualty data'!D$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!D$32:D$34,'Casualty costs'!$E$27:$E$29)/'Casualty data'!D$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!D$32:D$34,'Casualty costs'!$F$27:$F$29)/'Casualty data'!D$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!D37+'Accident costs'!G37+'Accident costs'!$J37)","v":325595.62438869372},{"$f":"SUM((SUMPRODUCT('Casualty data'!E$32:E$34,'Casualty costs'!$D$27:$D$29)/'Casualty data'!E$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!E$32:E$34,'Casualty costs'!$E$27:$E$29)/'Casualty data'!E$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!E$32:E$34,'Casualty costs'!$F$27:$F$29)/'Casualty data'!E$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!E37+'Accident costs'!H37+'Accident costs'!$J37)","v":368301.19513935404},{"$f":"SUM((SUMPRODUCT('Casualty data'!F$32:F$34,'Casualty costs'!$D$27:$D$29)/'Casualty data'!F$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!F$32:F$34,'Casualty costs'!$E$27:$E$29)/'Casualty data'!F$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!F$32:F$34,'Casualty costs'!$F$27:$F$29)/'Casualty data'!F$31)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!F37+'Accident costs'!I37+'Accident costs'!$J37)","v":374004.8291750736},{"$f":"SUMPRODUCT(D28:F28,'Accident data'!M27:O27)/'Accident data'!R27","v":337547.57074829296}]
["Slight",null,null,{"$f":"SUM((SUMPRODUCT('Casualty data'!D$37:D$39,'Casualty costs'!$D$27:$D$29)/'Casualty data'!D$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!D$37:D$39,'Casualty costs'!$E$27:$E$29)/'Casualty data'!D$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!D$37:D$39,'Casualty costs'!$F$27:$F$29)/'Casualty data'!D$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!D38+'Accident costs'!G38+'Accident costs'!$J38)","v":32482.915971401366},{"$f":"SUM((SUMPRODUCT('Casualty data'!E$37:E$39,'Casualty costs'!$D$27:$D$29)/'Casualty data'!E$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!E$37:E$39,'Casualty costs'!$E$27:$E$29)/'Casualty data'!E$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!E$37:E$39,'Casualty costs'!$F$27:$F$29)/'Casualty data'!E$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!E38+'Accident costs'!H38+'Accident costs'!$J38)","v":39624.218785307741},{"$f":"SUM((SUMPRODUCT('Casualty data'!F$37:F$39,'Casualty costs'!$D$27:$D$29)/'Casualty data'!F$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE),(SUMPRODUCT('Casualty data'!F$37:F$39,'Casualty costs'!$E$27:$E$29)/'Casualty data'!F$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))^1.3,(SUMPRODUCT('Casualty data'!F$37:F$39,'Casualty costs'!$F$27:$F$29)/'Casualty data'!F$36)*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP('Casualty costs'!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP('Casualty costs'!$B$15,'Annual Parameters'!$B$45:$W$155,15,FALSE))+('Accident costs'!F38+'Accident costs'!I38+'Accident costs'!$J38)","v":46937.292512671382},{"$f":"SUMPRODUCT(D29:F29,'Accident data'!M28:O28)/'Accident data'!R28","v":34232.601869395825}]
["All injury",null,null,{"$f":"SUMPRODUCT(D27:D29,'Accident data'!$F$26:$F$28)/SUM('Accident data'!$F$26:$F$28)","v":111653.21648178116},{"$f":"SUMPRODUCT(E27:E29,'Accident data'!$I$26:$I$28)/SUM('Accident data'!$I$26:$I$28)","v":227842.35289062906},{"$f":"SUMPRODUCT(F27:F29,'Accident data'!$L$26:$L$28)/SUM('Accident data'!$L$26:$L$28)","v":170246.15810983299},{"$f":"SUMPRODUCT(G27:G29,'Accident data'!$R$26:$R$28)/SUM('Accident data'!$R$26:$R$28)","v":135870.0921040129}]
["Damage only",null,null,{"$f":"'Accident costs'!D39+'Accident costs'!G39+'Accident costs'!$J$39","v":2777.0910166728167},{"$f":"'Accident costs'!E39+'Accident costs'!H39+'Accident costs'!$J$39","v":4059.9972381445605},{"$f":"'Accident costs'!F39+'Accident costs'!I39+'Accident costs'!$J$39","v":3901.0994751328126},{"$f":"SUMPRODUCT(D31:F31,'Accident data'!M29:O29)/'Accident data'!R29","v":2919.9768475789815}]
["Average cost per personal injury accident (PIA)3",null,null,{"$f":"(D30*SUM('Accident data'!M26:M28)+D31*'Accident data'!M29)/SUM('Accident data'!M26:M28)","v":160807.73053108845},{"$f":"(E30*SUM('Accident data'!N26:N28)+E31*'Accident data'!N29)/SUM('Accident data'!N26:N28)","v":259510.25884173217},{"$f":"(F30*SUM('Accident data'!O26:O28)+F31*'Accident data'!O29)/SUM('Accident data'!O26:O28)","v":199894.51412084236},{"$f":"(D32*SUM('Accident data'!F26:F28)+E32*SUM('Accident data'!I26:I28)+F32*SUM('Accident data'!L26:L28))/SUM('Accident data'!R26:R28)","v":181004.12613219087}]
["All accidents",null,null,{"$f":"(D30*SUM('Accident data'!M26:M28)+D31*'Accident data'!M29)/SUM('Accident data'!M26:M29)","v":8599.3433729237349},{"$f":"(E30*SUM('Accident data'!N26:N28)+E31*'Accident data'!N29)/SUM('Accident data'!N26:N29)","v":29489.861987890112},{"$f":"(F30*SUM('Accident data'!O26:O28)+F31*'Accident data'!O29)/SUM('Accident data'!O26:O29)","v":23243.548153586322},{"$f":"(SUMPRODUCT(G27:G29,'Accident data'!R26:R28)+G31*'Accident data'!R29)/SUM('Accident data'!R26:R29)","v":10998.621093018966}]

{"sheet":"A4.1.5","index":71,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,3,30,10],[28,3,28,10],[29,3,29,10],[25,3,25,10],[26,3,26,10],[27,3,27,10],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1],[18,0,18,1]]}
[]
[]
["TAG Table A 4.1.5"]
["Rail Accident Impacts"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Injury costs are calculated as weights on the value of a prevented fatality (VPF), based upon the expected numbers of major and minor injuries which are expected to occur, and weighted relative to fatalities."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"VPF from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'."]
["Links:",null,null,null,"Breakdown of VPF into Net output, Willingness to pay and 'Medical & ambulance' costs assumed to be identical across road and rail."]
["Contents",null,null,null,"Net output and medical costs are calculated by multiplying the source year costs by the ratio of the price year to the source price year deflator and the ratio of the GDP per capita for value year to the source value year."]
["TAG Unit 3.4.1",null,null,null,"The willingness to pay components are treated in the same way, except an income elasticity of marginal utility of income of -1.3 is used to uprate historical values. See TAG A4.1 for details."]
["TAG Unit A 4.1"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, Rail"]
[null,null,null,null,{"$f":"Rail!E20","v":"TAG1: Unit 3.4.1 (Table 5)"}]
[]
[]
["Table A 4.1.5: ",null,null,{"$f":"CONCATENATE(\"Rail injury classification, weights and values (\",B14,\" prices and \",B15,\" values)\")","v":"Rail injury classification, weights and values (2023 prices and 2023 values)"}]
["Injury ",null,null,"Description ",null,null,null,null,null,null,null,"Net ","Willingness","Medical & ","Weight ","Average"]
[null,null,null,null,null,null,null,null,null,null,null,"output","to pay","ambulance",null,"value, £"]
["Fatality ",null,null,"Fatality within one year of the causal accident ",null,null,null,null,null,null,null,{"$f":"Rail!M26*((VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,)/VLOOKUP(Rail!$B$14,'Annual Parameters'!$B$45:$W$116,3,)*(VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,)/VLOOKUP(Rail!$B$15,'Annual Parameters'!$B$45:$W$116,15,))))","v":167995.03809028104},{"$f":"Rail!N26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(Rail!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(Rail!$B$15,'Annual Parameters'!$B$45:$W$116,15,))^1.3","v":2483359.5129681504},{"$f":"Rail!O26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,) / VLOOKUP(Rail!$B$14,'Annual Parameters'!$B$45:$W$116,3,) * (VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,) / VLOOKUP(Rail!$B$15,'Annual Parameters'!$B$45:$W$116,15,))","v":1441.6399644126923},{"$f":"Rail!L26","v":1},{"$f":"SUM(L26:N26)","v":2652796.1910228445}]
["Major injury ",null,null,"An injury as defined in schedule 1 of RIDDOR 1995, or where the injury resulted in hospital attendance for more than 24 hours ",null,null,null,null,null,null,null,null,null,null,{"$f":"Rail!L27","v":0.1},{"$f":"P$26*O27","v":265279.61910228449}]
["Reportable minor injury ",null,null,"For workforce, any injury resulting in more than 3 days off work, which is not a major injury. For passengers and members of the public, any injury that leads to a person being taken from the site of the accident to hospital for treatment, which is not a major injury.",null,null,null,null,null,null,null,null,null,null,{"$f":"Rail!L28","v":5.0000000000000001E-3},{"$f":"P$26*O28","v":13263.980955114223}]
["Non-reportable minor injury ",null,null,"Any other physical injury that is not a fatality, major or reportable minor injury ",null,null,null,null,null,null,null,null,null,null,{"$f":"Rail!L29","v":1E-3}]
["Class 1 shock/trauma injury ",null,null,"Shock/trauma injuries due to witnessing all fatal incidents, attempted suicides, passengers struck by trains, train accidents (except ‘Collision of train with object on line (not resulting in derailment)’) ",null,null,null,null,null,null,null,null,null,null,{"$f":"Rail!L30","v":5.0000000000000001E-3}]
["Class 2 shock/trauma injury ",null,null,"Shock/trauma injuries due to physical and verbal assaults, witnessing non-fatal incidents of: near misses, assaults, trespasser and workers struck by train; and all other miscellaneous events ",null,null,null,null,null,null,null,null,null,null,{"$f":"Rail!L31","v":1E-3},{"$f":"P$26*O31","v":2652.7961910228446}]

{"sheet":"Rail","index":72,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":true,"merged":[[30,3,30,10],[25,3,25,10],[26,3,26,10],[27,3,27,10],[28,3,28,10],[29,3,29,10],[11,0,11,1],[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Table A 4.1.5"]
["Rail Accident Impacts"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Injury costs are calculated as weights on the value of a prevented fatality (VPF), based upon the expected numbers of major and minor injuries which are expected to occur, and weighted relative to fatalities."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Values of a prevented fatality from Chilton et al (1997), 'New research results on the valuations of preventing fatal road accident casualties'."]
["Links:",null,null,null,"Breakdown into Net output, Willingness to pay and 'Medical & ambulance' costs assumed to be identical across road and rail."]
["Contents"]
["TAG Unit 3.4.1"]
["TAG Unit A 4.1"]
["Parameters:"]
["Price year:",{"$f":"B16","v":1997}]
["Value year:",{"$f":"B16","v":1997}]
["Source year:",{"$f":"'Casualty costs'!B16","v":1997}]
["Sheet Navigation:"]
[null,null,null,null,"Data Book source worksheet: Casualty costs."]
[null,null,null,null,"This feeds Table A 4.1.5"]
[null,null,null,null,"TAG1: Unit 3.4.1 (Table 5)"]
[]
[]
[{"$f":"CONCATENATE(\"Rail injury classification, weights and values (\",B14,\" prices and \",B15,\" values)\")","v":"Rail injury classification, weights and values (1997 prices and 1997 values)"}]
["Injury ",null,null,"Description ",null,null,null,null,null,null,null,"Weight ","Net ","Willingness","Medical & ","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,"output","to pay","ambulance","value, £"]
["Fatality ",null,null,"Fatality within one year of the causal accident ",null,null,null,null,null,null,null,1,{"$f":"'Casualty costs'!D27*Rail!$L26","v":68753},{"$f":"'Casualty costs'!E27*Rail!$L26","v":930657},{"$f":"'Casualty costs'!F27*Rail!$L26","v":590},{"$f":"'Casualty costs'!G27*Rail!$L26","v":1000001}]
["Major injury ",null,null,"An injury as defined in schedule 1 of RIDDOR 1995, or where the injury resulted in hospital attendance for more than 24 hours ",null,null,null,null,null,null,null,0.1,null,null,null,{"$f":"L27*P$26","v":100000.1}]
["Reportable minor injury ",null,null,"For workforce, any injury resulting in more than 3 days off work, which is not a major injury. For passengers and members of the public, any injury that leads to a person being taken from the site of the accident to hospital for treatment, which is not a major injury.",null,null,null,null,null,null,null,5.0000000000000001E-3,null,null,null,{"$f":"L28*P$26","v":5000.0050000000001}]
["Non-reportable minor injury ",null,null,"Any other physical injury that is not a fatality, major or reportable minor injury ",null,null,null,null,null,null,null,1E-3]
["Class 1 shock/trauma injury ",null,null,"Shock/trauma injuries due to witnessing all fatal incidents, attempted suicides, passengers struck by trains, train accidents (except ‘Collision of train with object on line (not resulting in derailment)’) ",null,null,null,null,null,null,null,5.0000000000000001E-3]
["Class 2 shock/trauma injury ",null,null,"Shock/trauma injuries due to physical and verbal assaults, witnessing non-fatal incidents of: near misses, assaults, trespasser and workers struck by train; and all other miscellaneous events ",null,null,null,null,null,null,null,1E-3,null,null,null,{"$f":"L31*P$26","v":1000.001}]

{"sheet":"A4.1.6","index":73,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[18,0,18,1],[10,0,10,1],[9,0,9,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Table A 4.1.6"]
["Cycling Schemes"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Hopkinson P & Wardman M (1996), \"Evaluating demand for new cycle facilities\", Transport Policy 3(4), 241-249."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Wardman M, Hatfield R & Page M (1997), \"UK national cycling strategy: Can improved facilities meet the targets?\", Transport Policy 4(2), 123-133."]
["Links:",null,null,null,"Papers based on fieldwork undertaken in 'Source Year' column in hidden 'Cycling' tab."]
["Contents"]
["TAG Unit 3.14.1",null,null,null,"Please refer to TAG Unit A5.1 for guidance on the application of these values. As per Paragraph 3.4.2, 'Analysts should use judgment, or potentially a ‘sliding scale’ approach to "]
["TAG Unit A 4.1",null,null,null,"value journey quality impacts depending on the perceived quality of an intervention, using published research figures as a guide to the maximum value for an improvement.'"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: User Parameters, Default Para, Annual Parameters, Cycling"]
[null,null,null,null,{"$f":"Cycling!E20","v":"TAG 1: Unit 3.14.1 (Table 4)"}]
[]
[]
["Table 4.1.6: Value of journey ambience benefit of cycle facilities"]
[{"$f":"CONCATENATE(\"relative to no facilities (\",B14,\" prices & \",B15,\" values)\")","v":"relative to no facilities (2023 prices & 2023 values)"}]
["Scheme type",null,null,"Value","Source"]
[null,null,null,"p/min"]
["Off-road segregated cycle track",null,null,{"$f":"Cycling!D27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A27,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A27,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":16.368717627014583},"Hopkinson & Wardman (1996)"]
["On-road segregated cycle lane",null,null,{"$f":"Cycling!D28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A28,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A28,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":5.7419061832983074},"Hopkinson & Wardman (1996)"]
["On-road non-segregated cycle lane",null,null,{"$f":"Cycling!D29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A29,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A29,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":5.2420832132896695},"Wardman et al. (1997)"]
["Wider lane",null,null,{"$f":"Cycling!D30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A30,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A30,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":3.4851370863800679},"Hopkinson & Wardman (1996)"]
["Shared bus lane",null,null,{"$f":"Cycling!D31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A31,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A31,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":1.285501384320517},"Hopkinson & Wardman (1996)"]
[null,null,null,"pence"]
["Secure cycle parking facilities",null,null,{"$f":"Cycling!D33 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A33,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A33,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":169.33207335806924},"Wardman et al. (1997)"]
["Changing and shower facilities",null,null,{"$f":"Cycling!D34 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A34,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(INDEX(Cycling!$G$27:$G$34,MATCH('A4.1.6'!A34,Cycling!$A$27:$A$34,0)),'Annual Parameters'!$B$45:$W$116,15,FALSE)","v":36.87358045640832},"Wardman et al. (1997)"]

{"sheet":"Cycling","index":74,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":true,"merged":[[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Table 4.1.6"]
["Cycling Schemes"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Hopkinson P & Wardman M (1996), \"Evaluating demand for new cycle facilities\", Transport Policy 3(4), 241-249"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Wardman M, Hatfield R & Page M (1997), \"UK national cycling strategy: Can improved facilities meet the targets?\", Transport Policy 4(2), 123-133"]
["Links:",null,null,null,"Papers based on fieldwork undertaken in 'Source Year' column, below."]
["Contents"]
["TAG Unit 3.14.1",null,null,null,"Please refer to TAG Unit A5.1 for guidance on the application of these values. As per Paragraph 3.4.2, 'Analysts should use judgment, or potentially a ‘sliding scale’ approach to "]
["TAG Unit A 4.1",null,null,null,"value journey quality impacts depending on the perceived quality of an intervention, using published research figures as a guide to the maximum value for an improvement.'"]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds into Table A 4.1.6"]
[null,null,null,null,"TAG 1: Unit 3.14.1 (Table 4)"]
[]
[]
[{"$f":"CONCATENATE(\"Value of journey ambience benefit of cycle facilities relative to no facilities\")","v":"Value of journey ambience benefit of cycle facilities relative to no facilities"}]
["Price and value year given in 'Source Year column'"]
["Scheme type",null,null,"Value","Source",null,"Source Year"]
[null,null,null,"p/min"]
["Off-road segregated cycle track",null,null,5.73,"Hopkinson & Wardman (1996)",null,1994]
["On-road segregated cycle lane",null,null,2.0099999999999998,"Hopkinson & Wardman (1996)",null,1994]
["On-road non-segregated cycle lane",null,null,2.0499999999999998,"Wardman et al. (1997)",null,1996]
["Wider lane",null,null,1.22,"Hopkinson & Wardman (1996)",null,1994]
["Shared bus lane",null,null,0.45,"Hopkinson & Wardman (1996)",null,1994]
[null,null,null,"pence"]
["Secure cycle parking facilities",null,null,66.22,"Wardman et al. (1997)",null,1996]
["Changing and shower facilities",null,null,14.42,"Wardman et al. (1997)",null,1996]

{"sheet":"A4.1.7","index":75,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[18,0,18,1],[10,0,10,1],[9,0,9,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[11,0,11,1],[17,0,17,1]]}
[]
[]
["TAG Table A 4.1.7"]
["Walking Schemes"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Heuman, D. (2005) \"Investment in the Strategic Walks - Economic Evaluation with WAVES\", Strategic Walk Network. London: Colin Buchanan and Partners Ltd."]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.14.1",null,null,null,"The values are calculated by multiplying the source data by the GDP deflator for the price year divided by the GDP deflator for source year; multiplying by the GDP/head for the value year divided by GDP/head for the source year; "]
["TAG Unit A 4.1",null,null,null,"and multiplied by 100 to convert from pounds to pence."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheet: Walking, Annual Parameters"]
[null,null,null,null,"TAG 1: Unit 3.14.1 (Table 5)"]
[]
[]
["Table 4.1.7: Values of aspects in pedestrian environment"]
[{"$f":"CONCATENATE(\"(\",B15,\" values and \",B14,\" prices)\")","v":"(2023 values and 2023 prices)"}]
["Scheme type",null,null,"Value p/km","Source"]
["Street lighting",null,null,{"$f":"Walking!E26 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":5.8793579805085612},"Heuman (2005)"]
["Kerb level",null,null,{"$f":"Walking!E27 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":4.1501350450648671},"Heuman (2005)"]
["Crowding",null,null,{"$f":"Walking!E28 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":2.9396789902542806},"Heuman (2005)"]
["Pavement evenness",null,null,{"$f":"Walking!E29 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":1.3833783483549558},"Heuman (2005)"]
["Information panels",null,null,{"$f":"Walking!E30 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":1.3833783483549558},"Heuman (2005)"]
["Benches",null,null,{"$f":"Walking!E31 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":0.86461146772184727},"Heuman (2005)"]
["Directional signage",null,null,{"$f":"Walking!E32 * VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$116,3,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$W$116,3,FALSE) * VLOOKUP($B$15,'Annual Parameters'!$B$45:$W$116,15,FALSE) / VLOOKUP(Walking!$B$16,'Annual Parameters'!$B$45:$P$116,15,FALSE) *100","v":0.86461146772184727},"Heuman (2005)"]

{"sheet":"Walking","index":76,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":true,"merged":[[5,4,5,18],[6,0,6,1],[7,0,7,1],[19,0,19,1],[17,0,17,1],[18,0,18,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]]}
[]
[]
["TAG Table 4.1.7"]
["Walking Schemes"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","BCRs by Measure from:",null,null,null,"Daniel Heuman, Paul Buchanan, Martin Wedderburn and Rob Sheldon, (2005), \"Valuing Walking: Evaluating Improvements to the Public Realm\", Colin Buchanan and Accent MR"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Values of aspects in pedestrian environment from:",null,null,null,"Heuman, D. (2005) \"Investment in the Strategic Walks - Economic Evaluation with WAVES\", Strategic Walk Network. London: Colin Buchanan and Partners Ltd."]
["Links:"]
["Contents"]
["TAG Unit 3.14.1"]
["TAG Unit A 4.1"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2005}]
[]
["Source year:",2005]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds Table A 4.1.7"]
[null,null,null,null,"TAG 1: Unit 3.14.1 (Tables 4 & 5)"]
[]
[]
[{"$f":"CONCATENATE(\"Benefit-Cost Ratios by Measure (\",B14,\" prices)\")","v":"Benefit-Cost Ratios by Measure (2005 prices)"},null,null,null,null,null,null,null,"Values of aspects of pedestrian environment used to  "]
["Measure",null,null,"Total Cost","£ Benefit / ","Total Benefit","Benefit-Cost",null,"evaluate London Strategic Walk Network, p/km (2010 prices)"]
[null,null,null,"(£000)","km walked"," (£000)","Ratio"]
["Lighting",null,null,680,3.4000000000000002E-2,2240,3.3,null,"Street lighting",null,3.8,"Source year:",2005]
["Kerbs",null,null,1590,2.4E-2,3360,2.1,null,"Kerb level",null,2.7,"Price year:",2010]
["Crowding",null,null,380,1.7000000000000001E-2,270,0.7,null,"Crowding",null,1.9,"Heuman (2005)"]
["Evenness",null,null,3450,8.0000000000000002E-3,1000,0.3,null,"Pavement evenness",null,0.9]
["Info panels",null,null,270,8.0000000000000002E-3,3520,13.3,null,"Information panels",null,0.9]
["Benches",null,null,320,5.0000000000000001E-3,3290,10.3,null,"Benches",null,0.56000000000000005]
["Signs",null,null,680,5.0000000000000001E-3,1110,1.6,null,"Directional signage",null,0.56000000000000005]
["Total",null,null,7370,1.0999999999999999E-2,14790,2,null,"TAG1 version"]
["Original: Used for TAG2 Data Book"]

{"sheet":"A4.1.8","index":77,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,3,28,3],[26,4,28,4],[26,5,28,5],[5,4,5,18],[17,0,17,1],[18,0,18,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[10,0,10,1]]}
[]
[]
["TAG Table A 4.1.8"]
["Options & Non-Use Values"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Bus values:","Bristow A, Hopkinson P, Nash C & Wardman M (1991b), \"Evaluation of the use & non-use benefits of public transport: Report No. 2 - Application of the method\". Institute of Transport Studies, "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,null,"     University of Leeds, Working Paper 310. http://eprints.whiterose.ac.uk/2248/1/ITS48_WP310_uploadable.pdf"]
["Links:",null,null,null,null,"Rail values:","R M Humphreys and A S Fowkes (2006), \"The significance of indirect use and non-use values in transport appraisal\", International Journal of Transport Economics, Vol.33(1), pp17-36,"]
["Contents"]
["TAG Unit 3.6.1"]
["TAG Unit A 4.1",null,null,null,"Calculated from value for source year multiplied by growth in GDP/household multiplied by deflator for current price year and divided by deflator for source year."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"Note that these values refer to the modelling option and non-use values, whereas the appraisal values are assumed to grow at a stable annual rate based on OBR long-term determinants.  "]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
["Proportion non-use value",null,{"$f":"'Option values'!$C$17","v":0.4}]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source worksheets: Option values, Annual parameters"]
[null,null,null,null,"TAG 1: Unit 3.6.1 (Table 2)"]
[]
[]
["Table A 4.1.8:  ",null,null,"Option and Non-Use Values"]
[{"$f":"CONCATENATE(\"£ (\",B14,\" prices and \",B15,\" values)\")","v":"£ (2023 prices and 2023 values)"}]
[null,null,null,"Value per household per annum"]
[null,null,null,"Option value & non-use value","Sensitivity tests"]
[null,null,null,null,"Excluding non-use value","Value of mixed mode package"]
["Mode / Package"]
[]
[" Train",null,null,{"$f":"'Option values'!K$36*VLOOKUP($B$14,'Annual Parameters'!$B$44:$X$115,3,FALSE) / VLOOKUP('Option values'!$B$16,'Annual Parameters'!$B$44:$X$115,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$44:$X$115,18,FALSE) / VLOOKUP('Option values'!$B$16,'Annual Parameters'!$B$44:$X$115,18,FALSE)","v":382.68942987834919},{"$f":"D30*(1-$C$16)","v":229.61365792700951},"---"]
[" Bus",null,null,{"$f":"'Option values'!$G$36*VLOOKUP($B$14,'Annual Parameters'!$B$44:$X$115,3,FALSE) / VLOOKUP('Option values'!$B$16,'Annual Parameters'!$B$44:$X$115,3,FALSE)*VLOOKUP($B$15,'Annual Parameters'!$B$44:$X$115,18,FALSE) / VLOOKUP('Option values'!$B$16,'Annual Parameters'!$B$44:$X$115,18,FALSE)","v":193.35462942822272},{"$f":"D31*(1-$C$16)","v":116.01277765693362},"---"]
[" Train & bus",null,null,{"$f":"D30","v":382.68942987834919},{"$f":"D32*(1-$C$16)","v":229.61365792700951},{"$f":"D31+D32","v":576.04405930657185}]

{"sheet":"Option values","index":78,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":true,"merged":[[22,5,23,5],[22,6,23,6],[8,5,8,16],[5,5,5,19],[6,0,6,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[10,0,10,1],[29,10,29,11],[28,8,28,11],[29,8,30,9],[25,5,26,5],[25,6,26,6],[25,7,26,7]]}
[]
[]
["TAG Table 4.1.8"]
["Options & Non-Use Values"]
[]
["This version:",null,null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,null,"Sources:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,null,"Laird J, Batley R & Nash C (2006), \"Option values, non-use values & transport appraisal\", Institute for Transport Studies, University of Leeds (Report to DfT)",null,null,null,null,null,null,null,null,null,"Table 4.2"]
["Links:",null,null,null,null,"Bristow A, Hopkinson P, Nash C & Wardman M (1991b), \"Evaluation of the use & non-use benefits of public transport: Report No. 2 - Application of the method\". Institute of Transport Studies, University of Leeds, Working Paper 310. http://eprints.whiterose.ac.uk/2248/1/ITS48_WP310_uploadable.pdf"]
["Contents",null,null,null,null,"R M Humphreys and A S Fowkes (2006), \"The significance of indirect use and non-use values in transport appraisal\", International Journal of Transport Economics, Vol.33(1), pp17-36,"]
["TAG Unit 3.6.1",null,null,null,null,"B15 & B16 should pick up current values, not those of source table."]
["TAG Unit A 4.1"]
["Parameters:",null,null,null,null,"A separate conversion is done for pre-1996 and post-1996 values (rows 37 and 38), due to the lack of reliable pre-1996 household data."]
["Price year:",{"$f":"B16","v":2002},null,null,null,"Pre-1996 data is converted to 1996 values first, based on the assumption that the ratio between change in GDP/household and GDP/person between 1996 and 2010 applies during this period also."]
["Value year:",{"$f":"B16","v":2002},null,null,null,"Values based on individuals, rather than households, should be grown using GDP/population rather than GDP/household, and so should be handled separately with a different formula."]
["Source year:",2002,null,null,null,"However, as in practice none of them are actually used in TAG, we haven't converted them to 2002 values here."]
["Proportion non-use value:",null,0.4]
["Household data start year",null,1996,null,null,"This feeds tab A 4.1.8"]
["Differential rate of GDP/person and GDP/HH per year",null,null,null,null,"In cell C21, column P in Annual parameters picks up population; column S for Households"]
["(based on 1996-2010 data):",null,{"$f":"(('Annual Parameters'!$S$65/'Annual Parameters'!$S$51)/('Annual Parameters'!$P$65/'Annual Parameters'!$P$51))^(1/('Annual Parameters'!$B$65-'Annual Parameters'!$B$51))","v":0.99827496478654576},null,null,"TAG 1: Unit 3.6.1 (Table 2)"]
["Sheet Navigation:"]
[]
["Option Value + Non-Use Value",null,null,null,null,"Painter et al. (2002)","Bristow et al. (1991b)","Geurs","Crockett ",null,"Humphreys & Fowkes"]
["(average of user and non-user values)",null,null,null,null,null,null,"(2006)","(1992)",null,"(2006)"]
["Survey year (study base year)",null,null,null,null,1999,1990,2004,1992,null,2002]
["Population unit",null,null,null,null,"Mixed HH & individual ","Probably household ","Individual ","Probably ",null,"Household "]
[null,null,null,null,null,null,null,null,"household "]
["Mode",null,null,null,null,"Bus","Bus","Rail","Rail",null,"Rail"]
["Absolute or incremental value",null,null,null,null,"Absolute",null,null,"Incremental"]
[null,null,null,null,null,"(No alternative PT service)",null,null,"(Existing buses & alternative rail line/train station)",null,"(half hourly bus service)"]
[]
["Study values",null,null,null,null,"USD 56",58,"EUR 242",36,null,190]
["Converted to GBP with PPP exchange rates for study year",null,null,null,null,36,58,139,36,null,190]
[{"$f":"CONCATENATE(\"Converted to \",$B$16,\" prices without further conversion for GDP growth\")","v":"Converted to 2002 prices without further conversion for GDP growth"},null,null,null,null,{"$f":"F33*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(F$25,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.745485812553746},{"$f":"G33*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(G$25,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.205905541418119},{"$f":"H33*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(H$25,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.15599453860574},{"$f":"I33*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(I$25,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.490063207117238},null,{"$f":"K33*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(K$25,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":190}]
[{"$f":"CONCATENATE(\"Pre-\",$C$18,\" values converted to \",$C$18,\" values, other values held constant\")","v":"Pre-1996 values converted to 1996 values, other values held constant"},null,null,null,null,null,{"$f":"G$34*IF(G$25<$C$18,($C$20^($C$18-G$25))*VLOOKUP($C$18,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP(G$25,'Annual Parameters'!$B$45:$W$155,15,FALSE),1)","v":82.626624510843357},null,{"$f":"I$34*IF(I$25<$C$18,($C$20^($C$18-I$25))*VLOOKUP($C$18,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP(I$25,'Annual Parameters'!$B$45:$W$155,15,FALSE),1)","v":47.526536535971317},null,{"$f":"K$34*IF(K$25<$C$18,($C$20^($C$18-K$25))*VLOOKUP($C$18,'Annual Parameters'!$B$45:$W$155,15,FALSE)/VLOOKUP(K$25,'Annual Parameters'!$B$45:$W$155,15,FALSE),1)","v":190}]
[{"$f":"CONCATENATE(\"Converted to \",$B$16,\" values, elasticity to GDP/household growth = 1\")","v":"Converted to 2002 values, elasticity to GDP/household growth = 1"},null,null,null,null,null,{"$f":"G$35*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,18,FALSE)/VLOOKUP(MAX(G$25,$C$18),'Annual Parameters'!$B$45:$W$155,18,FALSE)","v":95.997894697641726},null,{"$f":"I$35*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,18,FALSE)/VLOOKUP(MAX(I$25,$C$18),'Annual Parameters'!$B$45:$W$155,18,FALSE)","v":55.217642941774201},null,{"$f":"K$35*VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,18,FALSE)/VLOOKUP(MAX(K$25,$C$18),'Annual Parameters'!$B$45:$W$155,18,FALSE)","v":189.99999999999997}]

{"sheet":"A5.2.1","index":79,"n_rows":120,"n_cols":9,"rows_kept":120,"cut":false,"hidden":false,"merged":[[53,3,53,4],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[5,4,5,15],[23,0,24,2],[10,0,10,1]]}
[]
[]
["TAG Table A 5.2.1"]
["CORSIA price series"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Department for Energy Security and Net Zero (DESNZ); Global Carbon Finance (Glocaf) Model"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links"]
["Contents",null,null,null,"Notes:","Forecast per tonne prices of CO2e emissions in the remit of the Carbon Offsetting and Reduction Scheme for International Aviation (CORSIA)"]
["TAG Unit A 5.2",null,null,null,null,"These assumptions are designed to illustrate the potential range of carbon prices faced by airline operators on routes in scope of CORSIA; they do not represent the UK Government’s view on the most likely evolution of traded prices under the scheme."]
[null,null,null,null,null,"Low:","Used in DfT’s ‘Current Trends’ aviation scenario: Stated Emission Policies - the least cost abatement to achieve industry emissions target corresponding to IEA WEO 2024 STEPs scenario."]
["Parameters:",null,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2050."]
["Price year",{"$f":"'User Parameters'!$L$13","v":2023},null,null,null,"Medium:","Used in DfT’s ‘High Ambition’ aviation scenario: The median abatement required to remain below 2C temperature increases by 2100, as per the Paris agreement (IPCC scenario C3a)."]
[null,null,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2036 then interpolate to Net Zero 2050."]
[null,null,null,null,null,"High:","Not currently used in DfT’s aviation scenarios: The median abatement required to remain below 1.5C temperature increase by 2100, with low overshoot, as per the Paris agreement (IPCC scenario C1a)."]
["Sheet Navigation:",null,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2031 then interpolate to Net Zero 2050."]
[]
[null,null,null,null,"Data Book source tab: 'CORSIA'"]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
[]
[{"$f":"_xlfn.CONCAT(\"Table A 5.2.1: CORSIA carbon prices, £ per Tonne CO2e (\",B14, \" prices)\")","v":"Table A 5.2.1: CORSIA carbon prices, £ per Tonne CO2e (2023 prices)"}]
["Year",null,null,"Factor cost unit of account",null,null,"Market price unit of account"]
[null,null,null,"Low","Medium","High","Low","Medium","High"]
[null,2024,null,{"$f":"VLOOKUP($B26,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":16.559999999999999},{"$f":"VLOOKUP($B26,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":16.559999999999999},{"$f":"VLOOKUP($B26,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":16.559999999999999},{"$f":"D26*VLOOKUP($B26,'Indirect tax correction'!$B$27:$I$127,4)","v":19.706399999999999},{"$f":"E26*VLOOKUP($B26,'Indirect tax correction'!$B$27:$I$127,4)","v":19.706399999999999},{"$f":"F26*VLOOKUP($B26,'Indirect tax correction'!$B$27:$I$127,4)","v":19.706399999999999}]
[null,2025,null,{"$f":"VLOOKUP($B27,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":17.14},{"$f":"VLOOKUP($B27,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":17.14},{"$f":"VLOOKUP($B27,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":17.14},{"$f":"D27*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,4)","v":20.396599999999999},{"$f":"E27*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,4)","v":20.396599999999999},{"$f":"F27*VLOOKUP($B27,'Indirect tax correction'!$B$27:$I$127,4)","v":20.396599999999999}]
[null,2026,null,{"$f":"VLOOKUP($B28,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":17.73},{"$f":"VLOOKUP($B28,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":26.33},{"$f":"VLOOKUP($B28,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":49.11},{"$f":"D28*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,4)","v":21.098700000000001},{"$f":"E28*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,4)","v":31.332699999999996},{"$f":"F28*VLOOKUP($B28,'Indirect tax correction'!$B$27:$I$127,4)","v":58.440899999999999}]
[null,2027,null,{"$f":"VLOOKUP($B29,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":18.309999999999999},{"$f":"VLOOKUP($B29,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":35.51},{"$f":"VLOOKUP($B29,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":81.09},{"$f":"D29*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,4)","v":21.788899999999998},{"$f":"E29*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,4)","v":42.256899999999995},{"$f":"F29*VLOOKUP($B29,'Indirect tax correction'!$B$27:$I$127,4)","v":96.497100000000003}]
[null,2028,null,{"$f":"VLOOKUP($B30,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":18.899999999999999},{"$f":"VLOOKUP($B30,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":44.7},{"$f":"VLOOKUP($B30,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":113.06},{"$f":"D30*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,4)","v":22.490999999999996},{"$f":"E30*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,4)","v":53.192999999999998},{"$f":"F30*VLOOKUP($B30,'Indirect tax correction'!$B$27:$I$127,4)","v":134.54140000000001}]
[null,2029,null,{"$f":"VLOOKUP($B31,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":19.489999999999998},{"$f":"VLOOKUP($B31,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":53.89},{"$f":"VLOOKUP($B31,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":145.03},{"$f":"D31*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,4)","v":23.193099999999998},{"$f":"E31*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,4)","v":64.129099999999994},{"$f":"F31*VLOOKUP($B31,'Indirect tax correction'!$B$27:$I$127,4)","v":172.5857}]
[null,2030,null,{"$f":"VLOOKUP($B32,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":20.07},{"$f":"VLOOKUP($B32,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":63.07},{"$f":"VLOOKUP($B32,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":177},{"$f":"D32*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,4)","v":23.883299999999998},{"$f":"E32*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,4)","v":75.053299999999993},{"$f":"F32*VLOOKUP($B32,'Indirect tax correction'!$B$27:$I$127,4)","v":210.63}]
[null,2031,null,{"$f":"VLOOKUP($B33,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":20.66},{"$f":"VLOOKUP($B33,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":72.260000000000005},{"$f":"VLOOKUP($B33,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":190.4},{"$f":"D33*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,4)","v":24.5854},{"$f":"E33*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,4)","v":85.989400000000003},{"$f":"F33*VLOOKUP($B33,'Indirect tax correction'!$B$27:$I$127,4)","v":226.57599999999999}]
[null,2032,null,{"$f":"VLOOKUP($B34,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":21.24},{"$f":"VLOOKUP($B34,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":81.44},{"$f":"VLOOKUP($B34,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":203.8},{"$f":"D34*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,4)","v":25.275599999999997},{"$f":"E34*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,4)","v":96.913599999999988},{"$f":"F34*VLOOKUP($B34,'Indirect tax correction'!$B$27:$I$127,4)","v":242.52199999999999}]
[null,2033,null,{"$f":"VLOOKUP($B35,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":21.83},{"$f":"VLOOKUP($B35,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":90.63},{"$f":"VLOOKUP($B35,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":217.2},{"$f":"D35*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,4)","v":25.977699999999995},{"$f":"E35*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,4)","v":107.84969999999998},{"$f":"F35*VLOOKUP($B35,'Indirect tax correction'!$B$27:$I$127,4)","v":258.46799999999996}]
[null,2034,null,{"$f":"VLOOKUP($B36,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":22.41},{"$f":"VLOOKUP($B36,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":99.81},{"$f":"VLOOKUP($B36,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":230.6},{"$f":"D36*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,4)","v":26.667899999999999},{"$f":"E36*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,4)","v":118.7739},{"$f":"F36*VLOOKUP($B36,'Indirect tax correction'!$B$27:$I$127,4)","v":274.41399999999999}]
[null,2035,null,{"$f":"VLOOKUP($B37,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":23},{"$f":"VLOOKUP($B37,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":109},{"$f":"VLOOKUP($B37,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":244},{"$f":"D37*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,4)","v":27.369999999999997},{"$f":"E37*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,4)","v":129.71},{"$f":"F37*VLOOKUP($B37,'Indirect tax correction'!$B$27:$I$127,4)","v":290.36}]
[null,2036,null,{"$f":"VLOOKUP($B38,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":24},{"$f":"VLOOKUP($B38,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":114.2},{"$f":"VLOOKUP($B38,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":251.8},{"$f":"D38*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,4)","v":28.56},{"$f":"E38*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,4)","v":135.898},{"$f":"F38*VLOOKUP($B38,'Indirect tax correction'!$B$27:$I$127,4)","v":299.642}]
[null,2037,null,{"$f":"VLOOKUP($B39,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":25},{"$f":"VLOOKUP($B39,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":119.4},{"$f":"VLOOKUP($B39,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":259.60000000000002},{"$f":"D39*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,4)","v":29.75},{"$f":"E39*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,4)","v":142.08600000000001},{"$f":"F39*VLOOKUP($B39,'Indirect tax correction'!$B$27:$I$127,4)","v":308.92400000000004}]
[null,2038,null,{"$f":"VLOOKUP($B40,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":26},{"$f":"VLOOKUP($B40,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":124.6},{"$f":"VLOOKUP($B40,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":267.39999999999998},{"$f":"D40*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,4)","v":30.939999999999998},{"$f":"E40*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,4)","v":148.27399999999997},{"$f":"F40*VLOOKUP($B40,'Indirect tax correction'!$B$27:$I$127,4)","v":318.20599999999996}]
[null,2039,null,{"$f":"VLOOKUP($B41,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":27},{"$f":"VLOOKUP($B41,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":129.80000000000001},{"$f":"VLOOKUP($B41,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":275.2},{"$f":"D41*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,4)","v":32.129999999999995},{"$f":"E41*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,4)","v":154.46200000000002},{"$f":"F41*VLOOKUP($B41,'Indirect tax correction'!$B$27:$I$127,4)","v":327.488}]
[null,2040,null,{"$f":"VLOOKUP($B42,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28},{"$f":"VLOOKUP($B42,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":135},{"$f":"VLOOKUP($B42,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":283},{"$f":"D42*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,4)","v":33.32},{"$f":"E42*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,4)","v":160.65},{"$f":"F42*VLOOKUP($B42,'Indirect tax correction'!$B$27:$I$127,4)","v":336.77}]
[null,2041,null,{"$f":"VLOOKUP($B43,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.1},{"$f":"VLOOKUP($B43,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":139.9},{"$f":"VLOOKUP($B43,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":292.60000000000002},{"$f":"D43*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,4)","v":33.439},{"$f":"E43*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,4)","v":166.48099999999999},{"$f":"F43*VLOOKUP($B43,'Indirect tax correction'!$B$27:$I$127,4)","v":348.19400000000002}]
[null,2042,null,{"$f":"VLOOKUP($B44,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.2},{"$f":"VLOOKUP($B44,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":144.80000000000001},{"$f":"VLOOKUP($B44,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":302.2},{"$f":"D44*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,4)","v":33.558},{"$f":"E44*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,4)","v":172.31200000000001},{"$f":"F44*VLOOKUP($B44,'Indirect tax correction'!$B$27:$I$127,4)","v":359.61799999999999}]
[null,2043,null,{"$f":"VLOOKUP($B45,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.3},{"$f":"VLOOKUP($B45,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":149.69999999999999},{"$f":"VLOOKUP($B45,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":311.8},{"$f":"D45*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,4)","v":33.677},{"$f":"E45*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,4)","v":178.14299999999997},{"$f":"F45*VLOOKUP($B45,'Indirect tax correction'!$B$27:$I$127,4)","v":371.04199999999997}]
[null,2044,null,{"$f":"VLOOKUP($B46,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.4},{"$f":"VLOOKUP($B46,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":154.6},{"$f":"VLOOKUP($B46,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":321.39999999999998},{"$f":"D46*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,4)","v":33.795999999999999},{"$f":"E46*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,4)","v":183.97399999999999},{"$f":"F46*VLOOKUP($B46,'Indirect tax correction'!$B$27:$I$127,4)","v":382.46599999999995}]
[null,2045,null,{"$f":"VLOOKUP($B47,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.5},{"$f":"VLOOKUP($B47,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":159.5},{"$f":"VLOOKUP($B47,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":331},{"$f":"D47*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,4)","v":33.914999999999999},{"$f":"E47*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,4)","v":189.80499999999998},{"$f":"F47*VLOOKUP($B47,'Indirect tax correction'!$B$27:$I$127,4)","v":393.89}]
[null,2046,null,{"$f":"VLOOKUP($B48,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.6},{"$f":"VLOOKUP($B48,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":164.4},{"$f":"VLOOKUP($B48,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":340.6},{"$f":"D48*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,4)","v":34.033999999999999},{"$f":"E48*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,4)","v":195.636},{"$f":"F48*VLOOKUP($B48,'Indirect tax correction'!$B$27:$I$127,4)","v":405.31400000000002}]
[null,2047,null,{"$f":"VLOOKUP($B49,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.7},{"$f":"VLOOKUP($B49,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":169.3},{"$f":"VLOOKUP($B49,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":350.2},{"$f":"D49*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,4)","v":34.152999999999999},{"$f":"E49*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,4)","v":201.46700000000001},{"$f":"F49*VLOOKUP($B49,'Indirect tax correction'!$B$27:$I$127,4)","v":416.73799999999994}]
[null,2048,null,{"$f":"VLOOKUP($B50,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.8},{"$f":"VLOOKUP($B50,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":174.2},{"$f":"VLOOKUP($B50,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":359.8},{"$f":"D50*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,4)","v":34.271999999999998},{"$f":"E50*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,4)","v":207.29799999999997},{"$f":"F50*VLOOKUP($B50,'Indirect tax correction'!$B$27:$I$127,4)","v":428.16199999999998}]
[null,2049,null,{"$f":"VLOOKUP($B51,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":28.9},{"$f":"VLOOKUP($B51,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":179.1},{"$f":"VLOOKUP($B51,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":369.4},{"$f":"D51*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,4)","v":34.390999999999998},{"$f":"E51*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,4)","v":213.12899999999999},{"$f":"F51*VLOOKUP($B51,'Indirect tax correction'!$B$27:$I$127,4)","v":439.58599999999996}]
[null,2050,null,{"$f":"VLOOKUP($B52,CORSIA!$B$26:$F$52,3)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":29},{"$f":"VLOOKUP($B52,CORSIA!$B$26:$F$52,4)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":184},{"$f":"VLOOKUP($B52,CORSIA!$B$26:$F$52,5)*VLOOKUP('A5.2.1'!$B$14,'Annual Parameters'!$B$45:$D$155,3)/VLOOKUP(CORSIA!$B$14,'Annual Parameters'!$B$45:$D$155,3)","v":379},{"$f":"D52*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,4)","v":34.51},{"$f":"E52*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,4)","v":218.95999999999998},{"$f":"F52*VLOOKUP($B52,'Indirect tax correction'!$B$27:$I$127,4)","v":451.01}]
[]
[null,null,null,"Top"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Top"]

{"sheet":"CORSIA","index":80,"n_rows":54,"n_cols":7,"rows_kept":54,"cut":false,"hidden":true,"merged":[[5,4,5,15],[23,0,24,2],[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A 5.2.1"]
["CORSIA price series"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source:","Department for Energy Security and Net Zero (DESNZ); Global Carbon Finance (Glocaf) Model"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links"]
["Contents",null,null,null,"Notes:","Forecast per tonne prices of CO2e emissions in the remit of the Carbon Offsetting and Reduction Scheme for International Aviation (CORSIA)"]
["TAG Unit A 5.2",null,null,null,null,"These assumptions are designed to illustrate the potential range of carbon prices faced by airline operators on routes in scope of CORSIA; they do not represent the UK Government’s view on the most likely evolution of traded prices under the scheme."]
[null,null,null,null,null,"Low:","Used in DfT’s ‘Current Trends’ aviation scenario: Stated Emission Policies - the least cost abatement to achieve industry emissions target corresponding to IEA WEO 2024 STEPs scenario."]
["Parameters:",null,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2050."]
["Price year:",2023,null,null,null,"Medium:","Used in DfT’s ‘High Ambition’ aviation scenario: The median abatement required to remain below 2C temperature increases by 2100, as per the Paris agreement (IPCC scenario C3a)."]
["Source year:",2023,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2036 then interpolate to Net Zero 2050."]
[null,null,null,null,null,"High:","Not currently used in DfT’s aviation scenarios: The median abatement required to remain below 1.5C temperature increase by 2100, with low overshoot, as per the Paris agreement (IPCC scenario C1a)."]
["Sheet Navigation:",null,null,null,null,null,"Outside of Glocaf regions, scenario assumes 85% of 2019 emissions until 2031 then interpolate to Net Zero 2050."]
[]
[]
[null,null,null,null,"This feeds tab A 5.2.1"]
[]
[]
[{"$f":"_xlfn.CONCAT(\"CORSIA carbon prices, £/tCO2e (\",B14, \" prices)\")","v":"CORSIA carbon prices, £/tCO2e (2023 prices)"}]
["Year",null,null,"Factor cost unit of account"]
[null,null,null,"Low","Medium","High"]
[null,2024,null,16.559999999999999,16.559999999999999,16.559999999999999]
[null,2025,null,17.14,17.14,17.14]
[null,2026,null,17.73,26.33,49.11]
[null,2027,null,18.309999999999999,35.51,81.09]
[null,2028,null,18.899999999999999,44.7,113.06]
[null,2029,null,19.489999999999998,53.89,145.03]
[null,2030,null,20.07,63.07,177]
[null,2031,null,20.66,72.260000000000005,190.4]
[null,2032,null,21.24,81.44,203.8]
[null,2033,null,21.83,90.63,217.2]
[null,2034,null,22.41,99.81,230.6]
[null,2035,null,23,109,244]
[null,2036,null,24,114.2,251.8]
[null,2037,null,25,119.4,259.60000000000002]
[null,2038,null,26,124.6,267.39999999999998]
[null,2039,null,27,129.80000000000001,275.2]
[null,2040,null,28,135,283]
[null,2041,null,28.1,139.9,292.60000000000002]
[null,2042,null,28.2,144.80000000000001,302.2]
[null,2043,null,28.3,149.69999999999999,311.8]
[null,2044,null,28.4,154.6,321.39999999999998]
[null,2045,null,28.5,159.5,331]
[null,2046,null,28.6,164.4,340.6]
[null,2047,null,28.7,169.3,350.2]
[null,2048,null,28.8,174.2,359.8]
[null,2049,null,28.9,179.1,369.4]
[null,2050,null,29,184,379]
[]
[null,null,null,"Top"]

{"sheet":"A5.3.1","index":81,"n_rows":121,"n_cols":13,"rows_kept":121,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.3.1"]
["Operating cost and revenue forecasting series"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,{"$f":"'Cost and rev series'!E8","v":"2010/11-2025/26:"},null,{"$f":"'Cost and rev series'!G8","v":"GDP deflator: ONS time series L8GG released 12/02/2026*"},null,null,{"$f":"'Cost and rev series'!J8","v":"CPI: ONS D7BT series, published 22/04/2026"},null,{"$f":"'Cost and rev series'!L8","v":"RPI: ONS CHAW series, released 22/04/2026"},{"$f":"'Cost and rev series'!M8","v":"Average earnings: OBR EFO March 2026, Economy Supplementary table 1.6, published 03/03/2026"}]
["Links",null,null,null,{"$f":"'Cost and rev series'!E9","v":"2025/26-2030/31:"},null,{"$f":"'Cost and rev series'!G9","v":"All series based on OBR EFO March 26, published 2/3/2026. Supplementary economy tables 1.6 (earnings) and 1.7 (inflation measures)."}]
["Contents",null,null,null,{"$f":"'Cost and rev series'!E10","v":"2031/32 onwards:"},null,{"$f":"'Cost and rev series'!G10","v":"All series based on OBR Jun 25 Long-term economic determinants published 19/06/2025"}]
["TAG Unit A 5.3",null,null,null,"Rolling stock costs:",null,"As per TAG Unit A5.3, section 2.4: RPI to 2029/30, GDP Deflator+0.7p.p. beyond"]
[]
["Parameters:",null,null,null,"These series were primarily developed for use in forecasting real increases in rail fares (measured against the GDP deflator) from applying the RPI+X% formula and staff-related rail operating costs."]
[null,null,null,null,"When using the series in this context, analysts should refer to TAG Unit A5.3, particularly section 2.4, which provides specific guidance on how growth in fares and various cost elements should be treated beyond the year in which "]
[null,null,null,null,"demand is capped. For forecast values beyond the final year in the table, see section 2.4 of TAG Unit A5.3   "]
[]
["Sheet Navigation:",null,null,null,"The series can equally be used to forecast real increase in fares for other public transport modes, or any other costs or prices, where these are expected to increase with a similar RPI+X% relationship."]
[null,null,null,null,"From 2030, the ONS will effectively discontinue the RPI series. The below RPI series adopts the approach of the OBR, who assume RPI grows equal to annual CPIH (Consumer Price Index Housing) growth from 2030."]
[]
[null,null,null,null,{"$f":"'Cost and rev series'!E19","v":"*GDP deflator 2025/2026 not outturn data because not available at the time of publishing Data Book v2.03"}]
[]
[null,null,null,null,"Data Book source tab: 'Cost and rev series'"]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
[]
["Table A5.3.1",null,null,"Inflation measures",null,null,"Rolling stock costs","Real average earnings index"]
[null,null,null,"GDP deflator","CPI","RPI","Rolling stock costs","Nominal ","Real","Real earnings"]
[null,"Financial year",null,"annual","annual","annual","annual","earnings","earnings","index"]
[null,null,null,"growth %pa","growth %pa","growth %pa","growth %pa","% increase","% increase","10/11=100"]
[2010,{"$f":"'Cost and rev series'!B28","v":"2010/11"},null,{"$f":"'Cost and rev series'!D28","v":1.7013757256713946},{"$f":"'Cost and rev series'!E28","v":3.504249021292849},{"$f":"'Cost and rev series'!F28","v":4.9629229105515371},{"$f":"IF(_xlfn.NUMBERVALUE(LEFT(B30,4))<2030,F30,D30+0.7)","v":4.9629229105515371},null,null,100]
[{"$f":"A30+1","v":2011},{"$f":"'Cost and rev series'!B29","v":"2011/12"},null,{"$f":"'Cost and rev series'!D29","v":2.1348144954111303},{"$f":"'Cost and rev series'!E29","v":4.3081180811808339},{"$f":"'Cost and rev series'!F29","v":4.7981749273282803},{"$f":"IF(_xlfn.NUMBERVALUE(LEFT(B31,4))<2030,F31,D31+0.7)","v":4.7981749273282803},{"$f":"'Cost and rev series'!G29","v":1.4166199639248811},{"$f":"((H31+100)/(D31+100)-1)*100","v":-0.70318288140477359},{"$f":"J30*(1+I31/100)","v":99.296817118595229}]
[{"$f":"A31+1","v":2012},{"$f":"'Cost and rev series'!B30","v":"2012/13"},null,{"$f":"'Cost and rev series'!D30","v":1.7337899629382258},{"$f":"'Cost and rev series'!E30","v":2.6266914300875355},{"$f":"'Cost and rev series'!F30","v":3.0897791510129391},3.0897791510129391,{"$f":"'Cost and rev series'!G30","v":0.58402511486603803},-1.1301700727860964,{"$f":"J31*(1+I32/100)","v":98.174594208291722}]
[2013,{"$f":"'Cost and rev series'!B31","v":"2013/14"},null,{"$f":"'Cost and rev series'!D31","v":2.0803153902608562},{"$f":"'Cost and rev series'!E31","v":2.3181661496035844},{"$f":"'Cost and rev series'!F31","v":2.8847791287762714},2.8847791287762714,{"$f":"'Cost and rev series'!G31","v":4.6200428487082723},2.4879698389820293,100.61714850173702]
[2014,{"$f":"'Cost and rev series'!B32","v":"2014/15"},null,{"$f":"'Cost and rev series'!D32","v":1.4136159515832247},{"$f":"'Cost and rev series'!E32","v":1.052808894129531},{"$f":"'Cost and rev series'!F32","v":1.9597457627118731},1.9597457627118731,{"$f":"'Cost and rev series'!G32","v":0.63280848484368324},-0.76992370246645736,99.842473226676276]
[2015,{"$f":"'Cost and rev series'!B33","v":"2015/16"},null,{"$f":"'Cost and rev series'!D33","v":0.69422253925373045},{"$f":"'Cost and rev series'!E33","v":0.10835139189864229},{"$f":"'Cost and rev series'!F33","v":1.0779220779220777},1.0779220779220777,{"$f":"'Cost and rev series'!G33","v":2.0598163511311052},1.3561789121963042,101.19651579399169]
[2016,{"$f":"'Cost and rev series'!B34","v":"2016/17"},null,{"$f":"'Cost and rev series'!D34","v":2.0046733152892848},{"$f":"'Cost and rev series'!E34","v":1.0989925901257358},{"$f":"'Cost and rev series'!F34","v":2.1424900424001248},2.1424900424001248,{"$f":"'Cost and rev series'!G34","v":2.4117980713347809},0.39912363111747062,101.60041500239304]
[2017,{"$f":"'Cost and rev series'!B35","v":"2017/18"},null,{"$f":"'Cost and rev series'!D35","v":1.2663272010512427},{"$f":"'Cost and rev series'!E35","v":2.8246726509099984},{"$f":"'Cost and rev series'!F35","v":3.7422560457875953},3.7422560457875953,{"$f":"'Cost and rev series'!G35","v":3.1481633980071866},1.8583039880767149,103.488459566285]
[2018,{"$f":"'Cost and rev series'!B36","v":"2018/19"},null,{"$f":"'Cost and rev series'!D36","v":2.2793164224260254},{"$f":"'Cost and rev series'!E36","v":2.258529553099442},{"$f":"'Cost and rev series'!F36","v":3.0555639758707454},3.0555639758707454,{"$f":"'Cost and rev series'!G36","v":2.3295703302253168},4.9133988725302835E-2,103.53930757434028]
[2019,{"$f":"'Cost and rev series'!B37","v":"2019/20"},null,{"$f":"'Cost and rev series'!D37","v":2.6385685395368119},{"$f":"'Cost and rev series'!E37","v":1.7308897243107468},{"$f":"'Cost and rev series'!F37","v":2.5884636879724532},2.5884636879724532,{"$f":"'Cost and rev series'!G37","v":2.6195673878806502},-1.851268185685262E-2,103.52013967173225]
[2020,{"$f":"'Cost and rev series'!B38","v":"2020/21"},null,{"$f":"'Cost and rev series'!D38","v":5.2258701105099892},{"$f":"'Cost and rev series'!E38","v":0.63130341057822115},{"$f":"'Cost and rev series'!F38","v":1.2128336726209277},1.2128336726209277,{"$f":"'Cost and rev series'!G38","v":6.2177596435453175E-2},-4.9072462015771867,98.440151549823767]
[2021,{"$f":"'Cost and rev series'!B39","v":"2021/22"},null,{"$f":"'Cost and rev series'!D39","v":0.23908213136389911},{"$f":"'Cost and rev series'!E39","v":3.9706219876061377},{"$f":"'Cost and rev series'!F39","v":5.7762039660056441},5.7762039660056441,{"$f":"'Cost and rev series'!G39","v":5.9840206558654518},5.7312361629297204,104.08198911429008]
[2022,{"$f":"'Cost and rev series'!B40","v":"2022/23"},null,{"$f":"'Cost and rev series'!D40","v":7.0289668459387666},{"$f":"'Cost and rev series'!E40","v":10.029433406916866},{"$f":"'Cost and rev series'!F40","v":12.873938777149906},12.873938777149906,{"$f":"'Cost and rev series'!G40","v":6.2110085254735381},-0.76424013476895647,103.28655278041282]
[2023,{"$f":"'Cost and rev series'!B41","v":"2023/24"},null,{"$f":"'Cost and rev series'!D41","v":5.2775635798348208},{"$f":"'Cost and rev series'!E41","v":5.6711027887380361},{"$f":"'Cost and rev series'!F41","v":7.4787642955440825},7.4787642955440825,{"$f":"'Cost and rev series'!G41","v":5.6607550413860341},0.36398207606755939,103.66249731952158]
[2024,{"$f":"'Cost and rev series'!B42","v":"2024/25"},null,{"$f":"'Cost and rev series'!D42","v":4.0052148214711369},{"$f":"'Cost and rev series'!E42","v":2.3606100879691061},{"$f":"'Cost and rev series'!F42","v":3.3025740650801216},3.3025740650801216,{"$f":"'Cost and rev series'!G42","v":5.5689820800500556},1.5035469723928552,105.22111165947607]
[2025,{"$f":"'Cost and rev series'!B43","v":"2025/26"},null,{"$f":"'Cost and rev series'!D43","v":3.238831156796862},{"$f":"'Cost and rev series'!E43","v":3.4437986892543515},{"$f":"'Cost and rev series'!F43","v":4.224900628285666},4.224900628285666,{"$f":"'Cost and rev series'!G43","v":4.5853509605856324},1.304276490445444,106.59348588183596]
[2026,{"$f":"'Cost and rev series'!B44","v":"2026/27"},null,{"$f":"'Cost and rev series'!D44","v":2.0057419249593256},{"$f":"'Cost and rev series'!E44","v":2.0145225239051712},{"$f":"'Cost and rev series'!F44","v":2.8582981026509691},2.8582981026509691,{"$f":"'Cost and rev series'!G44","v":3.171872100543438},1.1432005233999343,107.81206317034734]
[2027,{"$f":"'Cost and rev series'!B45","v":"2027/28"},null,{"$f":"'Cost and rev series'!D45","v":1.9419802624865978},{"$f":"'Cost and rev series'!E45","v":1.9499257938406123},{"$f":"'Cost and rev series'!F45","v":2.9369478598872512},2.9369478598872512,{"$f":"'Cost and rev series'!G45","v":2.1915719728521132},0.2448370236902031,108.07602701699263]
[2028,{"$f":"'Cost and rev series'!B46","v":"2028/29"},null,{"$f":"'Cost and rev series'!D46","v":1.8653157522025676},{"$f":"'Cost and rev series'!E46","v":2.0361533117980501},{"$f":"'Cost and rev series'!F46","v":2.81460590322542},2.81460590322542,{"$f":"'Cost and rev series'!G46","v":2.1207390994264275},0.25074613997684292,108.34702348297806]
[2029,{"$f":"'Cost and rev series'!B47","v":"2029/30"},null,{"$f":"'Cost and rev series'!D47","v":1.864367236103881},{"$f":"'Cost and rev series'!E47","v":2.0000642445147987},{"$f":"'Cost and rev series'!F47","v":2.8869178322318056},2.8869178322318056,{"$f":"'Cost and rev series'!G47","v":2.252831649391962},0.38135456374819299,108.76020980171572]
[2030,{"$f":"'Cost and rev series'!B48","v":"2030/31"},null,{"$f":"'Cost and rev series'!D48","v":2.0159623211262856},{"$f":"'Cost and rev series'!E48","v":1.9998406536595903},{"$f":"'Cost and rev series'!F48","v":2.0757113073875733},2.7159623211262858,{"$f":"'Cost and rev series'!G48","v":2.4381931081906894},0.41388698146600511,109.21035415110013]
[2031,{"$f":"'Cost and rev series'!B49","v":"2031/32"},null,{"$f":"'Cost and rev series'!D49","v":2.1603687255698452},{"$f":"'Cost and rev series'!E49","v":2},{"$f":"'Cost and rev series'!F49","v":2.3031368002656758},2.8603687255698453,{"$f":"'Cost and rev series'!G49","v":3.3157227297605987},1.1309219207052301,110.44543798587473]
[2032,{"$f":"'Cost and rev series'!B50","v":"2032/33"},null,{"$f":"'Cost and rev series'!D50","v":2.2999999999999998},{"$f":"'Cost and rev series'!E50","v":2},{"$f":"'Cost and rev series'!F50","v":2.3704064442642876},3,{"$f":"'Cost and rev series'!G50","v":3.7097230460320816},1.3780283929932358,111.96740748008583]
[2033,{"$f":"'Cost and rev series'!B51","v":"2033/34"},null,{"$f":"'Cost and rev series'!D51","v":2.2999999999999998},{"$f":"'Cost and rev series'!E51","v":2},{"$f":"'Cost and rev series'!F51","v":2.3757323925732101},3,{"$f":"'Cost and rev series'!G51","v":3.7409172845240306},1.4085212947448911,113.54449225761662]
[2034,{"$f":"'Cost and rev series'!B52","v":"2034/35"},null,{"$f":"'Cost and rev series'!D52","v":2.2999999999999998},{"$f":"'Cost and rev series'!E52","v":2},{"$f":"'Cost and rev series'!F52","v":2.3810583408821406},3,{"$f":"'Cost and rev series'!G52","v":3.7721115230160223},1.439014196496613,{"$f":"J53*(1+I54/100)","v":115.17841362054372}]
[2035,{"$f":"'Cost and rev series'!B53","v":"2035/36"},null,{"$f":"'Cost and rev series'!D53","v":2.2999999999999998},{"$f":"'Cost and rev series'!E53","v":2},{"$f":"'Cost and rev series'!F53","v":2.3863842891910729},3,{"$f":"'Cost and rev series'!G53","v":3.8033057615080281},1.4695070982483127,116.87096858434741]
[2036,{"$f":"'Cost and rev series'!B54","v":"2036/37"},null,{"$f":"'Cost and rev series'!D54","v":2.2999999999999998},{"$f":"'Cost and rev series'!E54","v":2},{"$f":"'Cost and rev series'!F54","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G54","v":3.8344999999999914},1.4999999999999902,118.6240331131126]
[2037,{"$f":"'Cost and rev series'!B55","v":"2037/38"},null,{"$f":"'Cost and rev series'!D55","v":2.2999999999999998},{"$f":"'Cost and rev series'!E55","v":2},{"$f":"'Cost and rev series'!F55","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G55","v":3.8344999999999914},1.4999999999999902,120.40339360980929]
[2038,{"$f":"'Cost and rev series'!B56","v":"2038/39"},null,{"$f":"'Cost and rev series'!D56","v":2.2999999999999998},{"$f":"'Cost and rev series'!E56","v":2},{"$f":"'Cost and rev series'!F56","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G56","v":3.8344999999999914},1.4999999999999902,122.20944451395641]
[2039,{"$f":"'Cost and rev series'!B57","v":"2039/40"},null,{"$f":"'Cost and rev series'!D57","v":2.2999999999999998},{"$f":"'Cost and rev series'!E57","v":2},{"$f":"'Cost and rev series'!F57","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G57","v":3.8344999999999914},1.4999999999999902,124.04258618166574]
[2040,{"$f":"'Cost and rev series'!B58","v":"2040/41"},null,{"$f":"'Cost and rev series'!D58","v":2.2999999999999998},{"$f":"'Cost and rev series'!E58","v":2},{"$f":"'Cost and rev series'!F58","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G58","v":3.8344999999999914},1.4999999999999902,125.90322497439071]
[2041,{"$f":"'Cost and rev series'!B59","v":"2041/42"},null,{"$f":"'Cost and rev series'!D59","v":2.2999999999999998},{"$f":"'Cost and rev series'!E59","v":2},{"$f":"'Cost and rev series'!F59","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G59","v":3.8344999999999914},1.4999999999999902,127.79177334900656]
[2042,{"$f":"'Cost and rev series'!B60","v":"2042/43"},null,{"$f":"'Cost and rev series'!D60","v":2.2999999999999998},{"$f":"'Cost and rev series'!E60","v":2},{"$f":"'Cost and rev series'!F60","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G60","v":3.8344999999999914},1.4999999999999902,129.70864994924165]
[2043,{"$f":"'Cost and rev series'!B61","v":"2043/44"},null,{"$f":"'Cost and rev series'!D61","v":2.2999999999999998},{"$f":"'Cost and rev series'!E61","v":2},{"$f":"'Cost and rev series'!F61","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G61","v":3.8344999999999914},{"$f":"((H63+100)/(D63+100)-1)*100","v":1.4999999999999902},131.65427969848025]
[2044,{"$f":"'Cost and rev series'!B62","v":"2044/45"},null,{"$f":"'Cost and rev series'!D62","v":2.2999999999999998},{"$f":"'Cost and rev series'!E62","v":2},{"$f":"'Cost and rev series'!F62","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G62","v":3.8344999999999914},1.4999999999999902,133.62909389395745]
[2045,{"$f":"'Cost and rev series'!B63","v":"2045/46"},null,{"$f":"'Cost and rev series'!D63","v":2.2999999999999998},{"$f":"'Cost and rev series'!E63","v":2},{"$f":"'Cost and rev series'!F63","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G63","v":3.8344999999999914},1.4999999999999902,135.63353030236681]
[2046,{"$f":"'Cost and rev series'!B64","v":"2046/47"},null,{"$f":"'Cost and rev series'!D64","v":2.2999999999999998},{"$f":"'Cost and rev series'!E64","v":2},{"$f":"'Cost and rev series'!F64","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G64","v":3.8344999999999914},1.4999999999999902,137.66803325690231]
[2047,{"$f":"'Cost and rev series'!B65","v":"2047/48"},null,{"$f":"'Cost and rev series'!D65","v":2.2999999999999998},{"$f":"'Cost and rev series'!E65","v":2},{"$f":"'Cost and rev series'!F65","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G65","v":3.8344999999999914},1.4999999999999902,139.73305375575583]
[2048,{"$f":"'Cost and rev series'!B66","v":"2048/49"},null,{"$f":"'Cost and rev series'!D66","v":2.2999999999999998},{"$f":"'Cost and rev series'!E66","v":2},{"$f":"'Cost and rev series'!F66","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G66","v":3.8344999999999914},1.4999999999999902,141.82904956209217]
[2049,{"$f":"'Cost and rev series'!B67","v":"2049/50"},null,{"$f":"'Cost and rev series'!D67","v":2.2999999999999998},{"$f":"'Cost and rev series'!E67","v":2},{"$f":"'Cost and rev series'!F67","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G67","v":3.8344999999999914},1.4999999999999902,143.95648530552353]
[2050,{"$f":"'Cost and rev series'!B68","v":"2050/51"},null,{"$f":"'Cost and rev series'!D68","v":2.2999999999999998},{"$f":"'Cost and rev series'!E68","v":2},{"$f":"'Cost and rev series'!F68","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G68","v":3.8344999999999914},1.4999999999999902,146.11583258510638]
[2051,{"$f":"'Cost and rev series'!B69","v":"2051/52"},null,{"$f":"'Cost and rev series'!D69","v":2.2999999999999998},{"$f":"'Cost and rev series'!E69","v":2},{"$f":"'Cost and rev series'!F69","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G69","v":3.8344999999999914},1.4999999999999902,148.30757007388294]
[2052,{"$f":"'Cost and rev series'!B70","v":"2052/53"},null,{"$f":"'Cost and rev series'!D70","v":2.2999999999999998},{"$f":"'Cost and rev series'!E70","v":2},{"$f":"'Cost and rev series'!F70","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G70","v":3.8344999999999914},1.4999999999999902,150.53218362499118]
[2053,{"$f":"'Cost and rev series'!B71","v":"2053/54"},null,{"$f":"'Cost and rev series'!D71","v":2.2999999999999998},{"$f":"'Cost and rev series'!E71","v":2},{"$f":"'Cost and rev series'!F71","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G71","v":3.8344999999999914},1.4999999999999902,152.79016637936604]
[2054,{"$f":"'Cost and rev series'!B72","v":"2054/55"},null,{"$f":"'Cost and rev series'!D72","v":2.2999999999999998},{"$f":"'Cost and rev series'!E72","v":2},{"$f":"'Cost and rev series'!F72","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G72","v":3.8344999999999914},1.4999999999999902,155.08201887505652]
[2055,{"$f":"'Cost and rev series'!B73","v":"2055/56"},null,{"$f":"'Cost and rev series'!D73","v":2.2999999999999998},{"$f":"'Cost and rev series'!E73","v":2},{"$f":"'Cost and rev series'!F73","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G73","v":3.8344999999999914},1.4999999999999902,157.40824915818234]
[2056,{"$f":"'Cost and rev series'!B74","v":"2056/57"},null,{"$f":"'Cost and rev series'!D74","v":2.2999999999999998},{"$f":"'Cost and rev series'!E74","v":2},{"$f":"'Cost and rev series'!F74","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G74","v":3.8344999999999914},1.4999999999999902,159.76937289555505]
[2057,{"$f":"'Cost and rev series'!B75","v":"2057/58"},null,{"$f":"'Cost and rev series'!D75","v":2.2999999999999998},{"$f":"'Cost and rev series'!E75","v":2},{"$f":"'Cost and rev series'!F75","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G75","v":3.8344999999999914},1.4999999999999902,{"$f":"J76*(1+I77/100)","v":162.16591348898837}]
[2058,{"$f":"'Cost and rev series'!B76","v":"2058/59"},null,{"$f":"'Cost and rev series'!D76","v":2.2999999999999998},{"$f":"'Cost and rev series'!E76","v":2},{"$f":"'Cost and rev series'!F76","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G76","v":3.8344999999999914},1.4999999999999902,164.59840219132317]
[2059,{"$f":"'Cost and rev series'!B77","v":"2059/60"},null,{"$f":"'Cost and rev series'!D77","v":2.2999999999999998},{"$f":"'Cost and rev series'!E77","v":2},{"$f":"'Cost and rev series'!F77","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G77","v":3.8344999999999914},1.4999999999999902,167.06737822419299]
[2060,{"$f":"'Cost and rev series'!B78","v":"2060/61"},null,{"$f":"'Cost and rev series'!D78","v":2.2999999999999998},{"$f":"'Cost and rev series'!E78","v":2},{"$f":"'Cost and rev series'!F78","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G78","v":3.8344999999999914},1.4999999999999902,169.57338889755587]
[2061,{"$f":"'Cost and rev series'!B79","v":"2061/62"},null,{"$f":"'Cost and rev series'!D79","v":2.2999999999999998},{"$f":"'Cost and rev series'!E79","v":2},{"$f":"'Cost and rev series'!F79","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G79","v":3.8344999999999914},1.4999999999999902,172.1169897310192]
[2062,{"$f":"'Cost and rev series'!B80","v":"2062/63"},null,{"$f":"'Cost and rev series'!D80","v":2.2999999999999998},{"$f":"'Cost and rev series'!E80","v":2},{"$f":"'Cost and rev series'!F80","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G80","v":3.8344999999999914},1.4999999999999902,174.69874457698447]
[2063,{"$f":"'Cost and rev series'!B81","v":"2063/64"},null,{"$f":"'Cost and rev series'!D81","v":2.2999999999999998},{"$f":"'Cost and rev series'!E81","v":2},{"$f":"'Cost and rev series'!F81","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G81","v":3.8344999999999914},1.4999999999999902,177.31922574563922]
[2064,{"$f":"'Cost and rev series'!B82","v":"2064/65"},null,{"$f":"'Cost and rev series'!D82","v":2.2999999999999998},{"$f":"'Cost and rev series'!E82","v":2},{"$f":"'Cost and rev series'!F82","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G82","v":3.8344999999999914},1.4999999999999902,179.97901413182379]
[2065,{"$f":"'Cost and rev series'!B83","v":"2065/66"},null,{"$f":"'Cost and rev series'!D83","v":2.2999999999999998},{"$f":"'Cost and rev series'!E83","v":2},{"$f":"'Cost and rev series'!F83","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G83","v":3.8344999999999914},1.4999999999999902,182.67869934380113]
[2066,{"$f":"'Cost and rev series'!B84","v":"2066/67"},null,{"$f":"'Cost and rev series'!D84","v":2.2999999999999998},{"$f":"'Cost and rev series'!E84","v":2},{"$f":"'Cost and rev series'!F84","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G84","v":3.8344999999999914},1.4999999999999902,185.41887983395813]
[2067,{"$f":"'Cost and rev series'!B85","v":"2067/68"},null,{"$f":"'Cost and rev series'!D85","v":2.2999999999999998},{"$f":"'Cost and rev series'!E85","v":2},{"$f":"'Cost and rev series'!F85","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G85","v":3.8344999999999914},1.4999999999999902,188.2001630314675]
[2068,{"$f":"'Cost and rev series'!B86","v":"2068/69"},null,{"$f":"'Cost and rev series'!D86","v":2.2999999999999998},{"$f":"'Cost and rev series'!E86","v":2},{"$f":"'Cost and rev series'!F86","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G86","v":3.8344999999999914},1.4999999999999902,191.02316547693948]
[2069,{"$f":"'Cost and rev series'!B87","v":"2069/70"},null,{"$f":"'Cost and rev series'!D87","v":2.2999999999999998},{"$f":"'Cost and rev series'!E87","v":2},{"$f":"'Cost and rev series'!F87","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G87","v":3.8344999999999914},1.4999999999999902,193.88851295909356]
[2070,{"$f":"'Cost and rev series'!B88","v":"2070/71"},null,{"$f":"'Cost and rev series'!D88","v":2.2999999999999998},{"$f":"'Cost and rev series'!E88","v":2},{"$f":"'Cost and rev series'!F88","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G88","v":3.8344999999999914},1.4999999999999902,196.79684065347993]
[2071,{"$f":"'Cost and rev series'!B89","v":"2071/72"},null,{"$f":"'Cost and rev series'!D89","v":2.2999999999999998},{"$f":"'Cost and rev series'!E89","v":2},{"$f":"'Cost and rev series'!F89","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G89","v":3.8344999999999914},1.4999999999999902,199.74879326328212]
[2072,{"$f":"'Cost and rev series'!B90","v":"2072/73"},null,{"$f":"'Cost and rev series'!D90","v":2.2999999999999998},{"$f":"'Cost and rev series'!E90","v":2},{"$f":"'Cost and rev series'!F90","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G90","v":3.8344999999999914},1.4999999999999902,202.74502516223134]
[2073,{"$f":"'Cost and rev series'!B91","v":"2073/74"},null,{"$f":"'Cost and rev series'!D91","v":2.2999999999999998},{"$f":"'Cost and rev series'!E91","v":2},{"$f":"'Cost and rev series'!F91","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G91","v":3.8344999999999914},1.4999999999999902,205.7862005396648]
[2074,{"$f":"'Cost and rev series'!B92","v":"2074/75"},null,{"$f":"'Cost and rev series'!D92","v":2.2999999999999998},{"$f":"'Cost and rev series'!E92","v":2},{"$f":"'Cost and rev series'!F92","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G92","v":3.8344999999999914},1.4999999999999902,208.87299354775976]
[2075,{"$f":"'Cost and rev series'!B93","v":"2075/76"},null,{"$f":"'Cost and rev series'!D93","v":2.2999999999999998},{"$f":"'Cost and rev series'!E93","v":2},{"$f":"'Cost and rev series'!F93","v":2.3917102374999986},{"$f":"IF(_xlfn.NUMBERVALUE(LEFT(B95,4))<2030,F95,D95+0.7)","v":3},{"$f":"'Cost and rev series'!G93","v":3.8344999999999914},{"$f":"((H95+100)/(D95+100)-1)*100","v":1.4999999999999902},212.00608845097614]
[{"$f":"A95+1","v":2076},{"$f":"'Cost and rev series'!B94","v":"2076/77"},null,{"$f":"'Cost and rev series'!D94","v":2.2999999999999998},{"$f":"'Cost and rev series'!E94","v":2},{"$f":"'Cost and rev series'!F94","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G94","v":3.8344999999999914},1.4999999999999902,215.18617977774076]
[2077,{"$f":"'Cost and rev series'!B95","v":"2077/78"},null,{"$f":"'Cost and rev series'!D95","v":2.2999999999999998},{"$f":"'Cost and rev series'!E95","v":2},{"$f":"'Cost and rev series'!F95","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G95","v":3.8344999999999914},1.4999999999999902,218.41397247440685]
[2078,{"$f":"'Cost and rev series'!B96","v":"2078/79"},null,{"$f":"'Cost and rev series'!D96","v":2.2999999999999998},{"$f":"'Cost and rev series'!E96","v":2},{"$f":"'Cost and rev series'!F96","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G96","v":3.8344999999999914},1.4999999999999902,221.69018206152293]
[2079,{"$f":"'Cost and rev series'!B97","v":"2079/80"},null,{"$f":"'Cost and rev series'!D97","v":2.2999999999999998},{"$f":"'Cost and rev series'!E97","v":2},{"$f":"'Cost and rev series'!F97","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G97","v":3.8344999999999914},1.4999999999999902,225.01553479244575]
[2080,{"$f":"'Cost and rev series'!B98","v":"2080/81"},null,{"$f":"'Cost and rev series'!D98","v":2.2999999999999998},{"$f":"'Cost and rev series'!E98","v":2},{"$f":"'Cost and rev series'!F98","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G98","v":3.8344999999999914},1.4999999999999902,228.39076781433241]
[2081,{"$f":"'Cost and rev series'!B99","v":"2081/82"},null,{"$f":"'Cost and rev series'!D99","v":2.2999999999999998},{"$f":"'Cost and rev series'!E99","v":2},{"$f":"'Cost and rev series'!F99","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G99","v":3.8344999999999914},1.4999999999999902,231.81662933154738]
[2082,{"$f":"'Cost and rev series'!B100","v":"2082/83"},null,{"$f":"'Cost and rev series'!D100","v":2.2999999999999998},{"$f":"'Cost and rev series'!E100","v":2},{"$f":"'Cost and rev series'!F100","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G100","v":3.8344999999999914},1.4999999999999902,235.29387877152055]
[2083,{"$f":"'Cost and rev series'!B101","v":"2083/84"},null,{"$f":"'Cost and rev series'!D101","v":2.2999999999999998},{"$f":"'Cost and rev series'!E101","v":2},{"$f":"'Cost and rev series'!F101","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G101","v":3.8344999999999914},1.4999999999999902,238.82328695309334]
[2084,{"$f":"'Cost and rev series'!B102","v":"2084/85"},null,{"$f":"'Cost and rev series'!D102","v":2.2999999999999998},{"$f":"'Cost and rev series'!E102","v":2},{"$f":"'Cost and rev series'!F102","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G102","v":3.8344999999999914},1.4999999999999902,242.40563625738972]
[2085,{"$f":"'Cost and rev series'!B103","v":"2085/86"},null,{"$f":"'Cost and rev series'!D103","v":2.2999999999999998},{"$f":"'Cost and rev series'!E103","v":2},{"$f":"'Cost and rev series'!F103","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G103","v":3.8344999999999914},1.4999999999999902,246.04172080125053]
[2086,{"$f":"'Cost and rev series'!B104","v":"2086/87"},null,{"$f":"'Cost and rev series'!D104","v":2.2999999999999998},{"$f":"'Cost and rev series'!E104","v":2},{"$f":"'Cost and rev series'!F104","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G104","v":3.8344999999999914},1.4999999999999902,249.73234661326927]
[2087,{"$f":"'Cost and rev series'!B105","v":"2087/88"},null,{"$f":"'Cost and rev series'!D105","v":2.2999999999999998},{"$f":"'Cost and rev series'!E105","v":2},{"$f":"'Cost and rev series'!F105","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G105","v":3.8344999999999914},1.4999999999999902,253.4783318124683]
[2088,{"$f":"'Cost and rev series'!B106","v":"2088/89"},null,{"$f":"'Cost and rev series'!D106","v":2.2999999999999998},{"$f":"'Cost and rev series'!E106","v":2},{"$f":"'Cost and rev series'!F106","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G106","v":3.8344999999999914},1.4999999999999902,257.28050678965531]
[2089,{"$f":"'Cost and rev series'!B107","v":"2089/90"},null,{"$f":"'Cost and rev series'!D107","v":2.2999999999999998},{"$f":"'Cost and rev series'!E107","v":2},{"$f":"'Cost and rev series'!F107","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G107","v":3.8344999999999914},1.4999999999999902,261.13971439150009]
[2090,{"$f":"'Cost and rev series'!B108","v":"2090/91"},null,{"$f":"'Cost and rev series'!D108","v":2.2999999999999998},{"$f":"'Cost and rev series'!E108","v":2},{"$f":"'Cost and rev series'!F108","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G108","v":3.8344999999999914},1.4999999999999902,{"$f":"J109*(1+I110/100)","v":265.05681010737254}]
[2091,{"$f":"'Cost and rev series'!B109","v":"2091/92"},null,{"$f":"'Cost and rev series'!D109","v":2.2999999999999998},{"$f":"'Cost and rev series'!E109","v":2},{"$f":"'Cost and rev series'!F109","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G109","v":3.8344999999999914},1.4999999999999902,269.03266225898312]
[2092,{"$f":"'Cost and rev series'!B110","v":"2092/93"},null,{"$f":"'Cost and rev series'!D110","v":2.2999999999999998},{"$f":"'Cost and rev series'!E110","v":2},{"$f":"'Cost and rev series'!F110","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G110","v":3.8344999999999914},1.4999999999999902,273.06815219286784]
[2093,{"$f":"'Cost and rev series'!B111","v":"2093/94"},null,{"$f":"'Cost and rev series'!D111","v":2.2999999999999998},{"$f":"'Cost and rev series'!E111","v":2},{"$f":"'Cost and rev series'!F111","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G111","v":3.8344999999999914},1.4999999999999902,277.16417447576083]
[2094,{"$f":"'Cost and rev series'!B112","v":"2094/95"},null,{"$f":"'Cost and rev series'!D112","v":2.2999999999999998},{"$f":"'Cost and rev series'!E112","v":2},{"$f":"'Cost and rev series'!F112","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G112","v":3.8344999999999914},1.4999999999999902,281.32163709289722]
[2095,{"$f":"'Cost and rev series'!B113","v":"2095/96"},null,{"$f":"'Cost and rev series'!D113","v":2.2999999999999998},{"$f":"'Cost and rev series'!E113","v":2},{"$f":"'Cost and rev series'!F113","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G113","v":3.8344999999999914},1.4999999999999902,285.54146164929062]
[2096,{"$f":"'Cost and rev series'!B114","v":"2096/97"},null,{"$f":"'Cost and rev series'!D114","v":2.2999999999999998},{"$f":"'Cost and rev series'!E114","v":2},{"$f":"'Cost and rev series'!F114","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G114","v":3.8344999999999914},1.4999999999999902,289.82458357402993]
[2097,{"$f":"'Cost and rev series'!B115","v":"2097/98"},null,{"$f":"'Cost and rev series'!D115","v":2.2999999999999998},{"$f":"'Cost and rev series'!E115","v":2},{"$f":"'Cost and rev series'!F115","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G115","v":3.8344999999999914},1.4999999999999902,294.17195232764033]
[2098,{"$f":"'Cost and rev series'!B116","v":"2098/99"},null,{"$f":"'Cost and rev series'!D116","v":2.2999999999999998},{"$f":"'Cost and rev series'!E116","v":2},{"$f":"'Cost and rev series'!F116","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G116","v":3.8344999999999914},1.4999999999999902,298.58453161255488]
[2099,{"$f":"'Cost and rev series'!B117","v":"2099/00"},null,{"$f":"'Cost and rev series'!D117","v":2.2999999999999998},{"$f":"'Cost and rev series'!E117","v":2},{"$f":"'Cost and rev series'!F117","v":2.3917102374999986},3,{"$f":"'Cost and rev series'!G117","v":3.8344999999999914},1.4999999999999902,303.0632995867432]
[]
[null,null,null,"Top"]

{"sheet":"Cost and rev series","index":82,"n_rows":119,"n_cols":13,"rows_kept":119,"cut":false,"hidden":true,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.3.1"]
["Rail operating cost and revenue forecasting series"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"2010/11-2025/26:",null,"GDP deflator: ONS time series L8GG released 12/02/2026*",null,null,"CPI: ONS D7BT series, published 22/04/2026",null,"RPI: ONS CHAW series, released 22/04/2026","Average earnings: OBR EFO March 2026, Economy Supplementary table 1.6, published 03/03/2026"]
["Links",null,null,null,"2025/26-2030/31:",null,"All series based on OBR EFO March 26, published 2/3/2026. Supplementary economy tables 1.6 (earnings) and 1.7 (inflation measures)."]
["Contents",null,null,null,"2031/32 onwards:",null,"All series based on OBR Jun 25 Long-term economic determinants published 19/06/2025"]
["TAG Unit A 5.3"]
[null,null,null,null,"These series were primarily developed for use in forecasting real increases in rail fares (measured against the GDP deflator) from applying the RPI+X% formula and staff-related rail operating costs."]
["Parameters:",null,null,null,"When using the series in this context, analysts should refer to TAG Unit A5.3, particularly section 2.4, which provides specific guidance on how growth in fares and various cost elements should be treated beyond the year in which "]
[null,null,null,null,"demand is capped. For forecast values beyond the final year in the table, see section 2.4 of TAG Unit A5.3   "]
[]
[null,null,null,null,"The series can equally be used to forecast real increase in fares for other public transport modes, or any other costs or prices, where these are expected to increase with a similar RPI+X% relationship."]
["Sheet Navigation:",null,null,null,"From 2030, the ONS will effectively discontinue the RPI series. The below RPI series adopts the approach of the OBR, who assume RPI grows equal to annual CPIH (Consumer Price Index Housing) growth from 2030."]
[]
[null,null,null,null,"*GDP deflator 2025/2026 not outturn data because not available at the time of publishing Data Book v2.03"]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
[]
["Table A5.3.1",null,null,"Rail operating cost and revenue forecasting series"]
[null,null,null,"GDP deflator","CPI","RPI","Earnings"]
[null,"Financial year",null,"annual","annual","annual","annual"]
[null,null,null,"growth","growth","growth","growth"]
[null,"2010/11",null,1.7013757256713946,3.504249021292849,4.9629229105515371,0.81519673050192143]
[null,"2011/12",null,2.1348144954111303,4.3081180811808339,4.7981749273282803,1.4166199639248811]
[null,"2012/13",null,1.7337899629382258,2.6266914300875355,3.0897791510129391,0.58402511486603803]
[null,"2013/14",null,2.0803153902608562,2.3181661496035844,2.8847791287762714,4.6200428487082723]
[null,"2014/15",null,1.4136159515832247,1.052808894129531,1.9597457627118731,0.63280848484368324]
[null,"2015/16",null,0.69422253925373045,0.10835139189864229,1.0779220779220777,2.0598163511311052]
[null,"2016/17",null,2.0046733152892848,1.0989925901257358,2.1424900424001248,2.4117980713347809]
[null,"2017/18",null,1.2663272010512427,2.8246726509099984,3.7422560457875953,3.1481633980071866]
[null,"2018/19",null,2.2793164224260254,2.258529553099442,3.0555639758707454,2.3295703302253168]
[null,"2019/20",null,2.6385685395368119,1.7308897243107468,2.5884636879724532,2.6195673878806502]
[null,"2020/21",null,5.2258701105099892,0.63130341057822115,1.2128336726209277,6.2177596435453175E-2]
[null,"2021/22",null,0.23908213136389911,3.9706219876061377,5.7762039660056441,5.9840206558654518]
[null,"2022/23",null,7.0289668459387666,10.029433406916866,12.873938777149906,6.2110085254735381]
[null,"2023/24",null,5.2775635798348208,5.6711027887380361,7.4787642955440825,5.6607550413860341]
[null,"2024/25",null,4.0052148214711369,2.3606100879691061,3.3025740650801216,5.5689820800500556]
[null,"2025/26",null,3.238831156796862,3.4437986892543515,4.224900628285666,4.5853509605856324]
[null,"2026/27",null,2.0057419249593256,2.0145225239051712,2.8582981026509691,3.171872100543438]
[null,"2027/28",null,1.9419802624865978,1.9499257938406123,2.9369478598872512,2.1915719728521132]
[null,{"$f":"'Car and bus journey time'!S45","v":"2028/29"},null,1.8653157522025676,2.0361533117980501,2.81460590322542,2.1207390994264275]
[null,{"$f":"'Car and bus journey time'!S46","v":"2029/30"},null,1.864367236103881,2.0000642445147987,2.8869178322318056,2.252831649391962]
[null,{"$f":"'Car and bus journey time'!S47","v":"2030/31"},null,2.0159623211262856,1.9998406536595903,2.0757113073875733,2.4381931081906894]
[null,{"$f":"'Car and bus journey time'!S48","v":"2031/32"},null,2.1603687255698452,2,2.3031368002656758,3.3157227297605987]
[null,{"$f":"'Car and bus journey time'!S49","v":"2032/33"},null,2.2999999999999998,2,2.3704064442642876,3.7097230460320816]
[null,{"$f":"'Car and bus journey time'!S50","v":"2033/34"},null,2.2999999999999998,2,2.3757323925732101,3.7409172845240306]
[null,{"$f":"'Car and bus journey time'!S51","v":"2034/35"},null,2.2999999999999998,2,2.3810583408821406,3.7721115230160223]
[null,{"$f":"'Car and bus journey time'!S52","v":"2035/36"},null,2.2999999999999998,2,2.3863842891910729,3.8033057615080281]
[null,{"$f":"'Car and bus journey time'!S53","v":"2036/37"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S54","v":"2037/38"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S55","v":"2038/39"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S56","v":"2039/40"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S57","v":"2040/41"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S58","v":"2041/42"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S59","v":"2042/43"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S60","v":"2043/44"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S61","v":"2044/45"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S62","v":"2045/46"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S63","v":"2046/47"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S64","v":"2047/48"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S65","v":"2048/49"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S66","v":"2049/50"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S67","v":"2050/51"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S68","v":"2051/52"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S69","v":"2052/53"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S70","v":"2053/54"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S71","v":"2054/55"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S72","v":"2055/56"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S73","v":"2056/57"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S74","v":"2057/58"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S75","v":"2058/59"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S76","v":"2059/60"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S77","v":"2060/61"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S78","v":"2061/62"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S79","v":"2062/63"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S80","v":"2063/64"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S81","v":"2064/65"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S82","v":"2065/66"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S83","v":"2066/67"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S84","v":"2067/68"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S85","v":"2068/69"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S86","v":"2069/70"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S87","v":"2070/71"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S88","v":"2071/72"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S89","v":"2072/73"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S90","v":"2073/74"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S91","v":"2074/75"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S92","v":"2075/76"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S93","v":"2076/77"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S94","v":"2077/78"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S95","v":"2078/79"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S96","v":"2079/80"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S97","v":"2080/81"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S98","v":"2081/82"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S99","v":"2082/83"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S100","v":"2083/84"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S101","v":"2084/85"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S102","v":"2085/86"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S103","v":"2086/87"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S104","v":"2087/88"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S105","v":"2088/89"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S106","v":"2089/90"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S107","v":"2090/91"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S108","v":"2091/92"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S109","v":"2092/93"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S110","v":"2093/94"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S111","v":"2094/95"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S112","v":"2095/96"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S113","v":"2096/97"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S114","v":"2097/98"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S115","v":"2098/99"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[null,{"$f":"'Car and bus journey time'!S116","v":"2099/00"},null,2.2999999999999998,2,2.3917102374999986,3.8344999999999914]
[]
[null,null,null,"Top"]

{"sheet":"A5.3.2","index":83,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.3.2"]
["Journey Purpose / Ticket Type Splits by Flow Category"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Rail Demand Forecasting Estimation Study Phase 2 Report, Tables C.1 to C.9"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"(1)","As part of the Rail Demand Forecasting Estimation (RDFE) study published in April 2017, JP splits were estimated from NTS data"]
["Contents",null,null,null,"(2)","The NTS data used for this table covers the period 2005-2014"]
["TAG Unit A 5.3",null,null,null,"(3)","Ticket type information is constrained to Lennon data (more info available at https://www.gov.uk/government/publications/rail-passenger-miles)"]
[]
["Parameters:"]
["Starting year:"]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Flow category description","Description","Full","Reduced","Season","Total"]
["Within London Travelcard Area","Commute",{"$f":"'JP TT splits'!C23","v":6.1305106318546819E-2},{"$f":"'JP TT splits'!D23","v":0.11740349803027218},{"$f":"'JP TT splits'!E23","v":0.39026860398195701},{"$f":"'JP TT splits'!F23","v":0.56897720833077603}]
["Within London Travelcard Area","Business",{"$f":"'JP TT splits'!C24","v":2.2121636636485063E-2},{"$f":"'JP TT splits'!D24","v":2.8264538971541988E-2},{"$f":"'JP TT splits'!E24","v":2.4918132762148222E-2},{"$f":"'JP TT splits'!F24","v":7.5304308370175266E-2}]
["Within London Travelcard Area","Other",{"$f":"'JP TT splits'!C25","v":0.1042415780038049},{"$f":"'JP TT splits'!D25","v":0.15028358709445477},{"$f":"'JP TT splits'!E25","v":0.10119331820078882},{"$f":"'JP TT splits'!F25","v":0.35571848329904848}]
["Within London Travelcard Area","Total",{"$f":"'JP TT splits'!C26","v":0.18766832095883679},{"$f":"'JP TT splits'!D26","v":0.29595162409626896},{"$f":"'JP TT splits'!E26","v":0.51638005494489403},{"$f":"'JP TT splits'!F26","v":0.99999999999999978}]
["Rest of South East to/from London Travelcard Area","Commute",{"$f":"'JP TT splits'!C27","v":5.0411159711374824E-2},{"$f":"'JP TT splits'!D27","v":8.3047894455453339E-2},{"$f":"'JP TT splits'!E27","v":0.40961959741226261},{"$f":"'JP TT splits'!F27","v":0.54307865157909074}]
["Rest of South East to/from London Travelcard Area","Business",{"$f":"'JP TT splits'!C28","v":4.177082818277484E-2},{"$f":"'JP TT splits'!D28","v":5.2830312103719683E-2},{"$f":"'JP TT splits'!E28","v":1.8878740641498599E-2},{"$f":"'JP TT splits'!F28","v":0.11347988092799312}]
["Rest of South East to/from London Travelcard Area","Other",{"$f":"'JP TT splits'!C29","v":9.3877439177696975E-2},{"$f":"'JP TT splits'!D29","v":0.20028150324271857},{"$f":"'JP TT splits'!E29","v":4.9282525072500458E-2},{"$f":"'JP TT splits'!F29","v":0.34344146749291599}]
["Rest of South East to/from London Travelcard Area","Total",{"$f":"'JP TT splits'!C30","v":0.18605942707184664},{"$f":"'JP TT splits'!D30","v":0.33615970980189158},{"$f":"'JP TT splits'!E30","v":0.47778086312626167},{"$f":"'JP TT splits'!F30","v":0.99999999999999989}]
["Within the South East (excl London Travelcard Area)","Commute",{"$f":"'JP TT splits'!C31","v":8.5404807807077293E-2},{"$f":"'JP TT splits'!D31","v":6.6579538012606257E-2},{"$f":"'JP TT splits'!E31","v":0.2104060711743605},{"$f":"'JP TT splits'!F31","v":0.36239041699404406}]
["Within the South East (excl London Travelcard Area)","Business",{"$f":"'JP TT splits'!C32","v":1.7440608266501893E-2},{"$f":"'JP TT splits'!D32","v":2.1424667797355079E-2},{"$f":"'JP TT splits'!E32","v":5.5087582628799746E-3},{"$f":"'JP TT splits'!F32","v":4.437403432673695E-2}]
["Within the South East (excl London Travelcard Area)","Other",{"$f":"'JP TT splits'!C33","v":0.1438354588967089},{"$f":"'JP TT splits'!D33","v":0.30106919121064613},{"$f":"'JP TT splits'!E33","v":0.14833089857186382},{"$f":"'JP TT splits'!F33","v":0.5932355486792189}]
["Within the South East (excl London Travelcard Area)","Total",{"$f":"'JP TT splits'!C34","v":0.24668087497028809},{"$f":"'JP TT splits'!D34","v":0.38907339702060745},{"$f":"'JP TT splits'!E34","v":0.36424572800910426},{"$f":"'JP TT splits'!F34","v":0.99999999999999978}]
["Outside South East to/from London < 100 miles","Commute",{"$f":"'JP TT splits'!C35","v":1.4751298565240033E-2},{"$f":"'JP TT splits'!D35","v":4.7328847219843498E-2},{"$f":"'JP TT splits'!E35","v":0.16986596254669767},{"$f":"'JP TT splits'!F35","v":0.2319461083317812}]
["Outside South East to/from London < 100 miles","Business",{"$f":"'JP TT splits'!C36","v":4.7818783757622614E-2},{"$f":"'JP TT splits'!D36","v":0.27908105752177476},{"$f":"'JP TT splits'!E36","v":3.5323813059217092E-2},{"$f":"'JP TT splits'!F36","v":0.36222365433861448}]
["Outside South East to/from London < 100 miles","Other",{"$f":"'JP TT splits'!C37","v":2.9779929748409276E-2},{"$f":"'JP TT splits'!D37","v":0.34581001948867646},{"$f":"'JP TT splits'!E37","v":3.0240288092518573E-2},{"$f":"'JP TT splits'!F37","v":0.40583023732960427}]
["Outside South East to/from London < 100 miles","Total",{"$f":"'JP TT splits'!C38","v":9.2350012071271928E-2},{"$f":"'JP TT splits'!D38","v":0.67221992423029464},{"$f":"'JP TT splits'!E38","v":0.23543006369843333},{"$f":"'JP TT splits'!F38","v":0.99999999999999989}]
["Outside South East to/from London 100 + miles","Commute",{"$f":"'JP TT splits'!C39","v":4.5140156141562004E-3},{"$f":"'JP TT splits'!D39","v":4.1937088672724533E-2},{"$f":"'JP TT splits'!E39","v":2.292966110843335E-2},{"$f":"'JP TT splits'!F39","v":6.9380765395314084E-2}]
["Outside South East to/from London 100 + miles","Business",{"$f":"'JP TT splits'!C40","v":3.9391010917871748E-2},{"$f":"'JP TT splits'!D40","v":0.29491459645578366},{"$f":"'JP TT splits'!E40","v":1.2071124673388873E-2},{"$f":"'JP TT splits'!F40","v":0.34637673204704428}]
["Outside South East to/from London 100 + miles","Other",{"$f":"'JP TT splits'!C41","v":3.1703576062968669E-2},{"$f":"'JP TT splits'!D41","v":0.54581837101717712},{"$f":"'JP TT splits'!E41","v":6.7205554774958376E-3},{"$f":"'JP TT splits'!F41","v":0.58424250255764165}]
["Outside South East to/from London 100 + miles","Total",{"$f":"'JP TT splits'!C42","v":7.5608602594996618E-2},{"$f":"'JP TT splits'!D42","v":0.88267005614568528},{"$f":"'JP TT splits'!E42","v":4.1721341259318062E-2},{"$f":"'JP TT splits'!F42","v":0.99999999999999989}]
["Outside South East <25 miles","Commute",{"$f":"'JP TT splits'!C43","v":0.12445807807004206},{"$f":"'JP TT splits'!D43","v":6.3225399302493088E-2},{"$f":"'JP TT splits'!E43","v":0.20060996535640929},{"$f":"'JP TT splits'!F43","v":0.38829344272894445}]
["Outside South East <25 miles","Business",{"$f":"'JP TT splits'!C44","v":1.5221978007668002E-2},{"$f":"'JP TT splits'!D44","v":1.1647490451901403E-2},{"$f":"'JP TT splits'!E44","v":4.8588803706828309E-4},{"$f":"'JP TT splits'!F44","v":2.7355356496637687E-2}]
["Outside South East <25 miles","Other",{"$f":"'JP TT splits'!C45","v":0.25329840804520354},{"$f":"'JP TT splits'!D45","v":0.23543906611314083},{"$f":"'JP TT splits'!E45","v":9.5613726616073466E-2},{"$f":"'JP TT splits'!F45","v":0.58435120077441782}]
["Outside South East <25 miles","Total",{"$f":"'JP TT splits'!C46","v":0.3929784641229136},{"$f":"'JP TT splits'!D46","v":0.31031195586753535},{"$f":"'JP TT splits'!E46","v":0.29670958000955105},{"$f":"'JP TT splits'!F46","v":1}]
["Outside South East 25 to 100 miles","Commute",{"$f":"'JP TT splits'!C47","v":5.3959954737206876E-2},{"$f":"'JP TT splits'!D47","v":7.0555145914464698E-2},{"$f":"'JP TT splits'!E47","v":0.13814009619431591},{"$f":"'JP TT splits'!F47","v":0.26265519684598748}]
["Outside South East 25 to 100 miles","Business",{"$f":"'JP TT splits'!C48","v":4.7075113832637829E-2},{"$f":"'JP TT splits'!D48","v":6.2350553920058838E-2},{"$f":"'JP TT splits'!E48","v":2.4531600683377511E-3},{"$f":"'JP TT splits'!F48","v":0.11187882782103441}]
["Outside South East 25 to 100 miles","Other",{"$f":"'JP TT splits'!C49","v":0.1735957982220088},{"$f":"'JP TT splits'!D49","v":0.40817375633761527},{"$f":"'JP TT splits'!E49","v":4.3696420773353853E-2},{"$f":"'JP TT splits'!F49","v":0.62546597533297799}]
["Outside South East 25 to 100 miles","Total",{"$f":"'JP TT splits'!C50","v":0.2746308667918535},{"$f":"'JP TT splits'!D50","v":0.54107945617213882},{"$f":"'JP TT splits'!E50","v":0.18428967703600752},{"$f":"'JP TT splits'!F50","v":0.99999999999999989}]
["Outside South East  100 + miles - adjusted","Commute",{"$f":"'JP TT splits'!C51","v":4.965534277718146E-3},{"$f":"'JP TT splits'!D51","v":2.421830447099E-2},{"$f":"'JP TT splits'!E51","v":3.7261436674800954E-3},{"$f":"'JP TT splits'!F51","v":3.2909982416188241E-2}]
["Outside South East  100 + miles - adjusted","Business",{"$f":"'JP TT splits'!C52","v":5.0151574824460234E-2},{"$f":"'JP TT splits'!D52","v":0.2192031358522572},{"$f":"'JP TT splits'!E52","v":1.5828424665133148E-4},{"$f":"'JP TT splits'!F52","v":0.26951299492336878}]
["Outside South East  100 + miles - adjusted","Other",{"$f":"'JP TT splits'!C53","v":7.6233873710235614E-2},{"$f":"'JP TT splits'!D53","v":0.62004422488585476},{"$f":"'JP TT splits'!E53","v":1.298924064352909E-3},{"$f":"'JP TT splits'!F53","v":0.6975770226604433}]
["Outside South East  100 + miles - adjusted","Total",{"$f":"'JP TT splits'!C54","v":0.131350982812414},{"$f":"'JP TT splits'!D54","v":0.86346566520910195},{"$f":"'JP TT splits'!E54","v":5.1833519784843362E-3},{"$f":"'JP TT splits'!F54","v":1.0000000000000002}]
["Within Passenger Transport Executive area","Commute",{"$f":"'JP TT splits'!C55","v":9.1114440013329551E-2},{"$f":"'JP TT splits'!D55","v":9.2616543052123051E-2},{"$f":"'JP TT splits'!E55","v":0.28463650423530029},{"$f":"'JP TT splits'!F55","v":0.46836748730075289}]
["Within Passenger Transport Executive area","Business",{"$f":"'JP TT splits'!C56","v":1.25966821373083E-2},{"$f":"'JP TT splits'!D56","v":1.178586593641218E-2},{"$f":"'JP TT splits'!E56","v":5.2667186885726287E-3},{"$f":"'JP TT splits'!F56","v":2.9649266762293108E-2}]
["Within Passenger Transport Executive area","Other",{"$f":"'JP TT splits'!C57","v":0.12699987619060227},{"$f":"'JP TT splits'!D57","v":0.295764647078886},{"$f":"'JP TT splits'!E57","v":7.9218722667465741E-2},{"$f":"'JP TT splits'!F57","v":0.50198324593695398}]
["Within Passenger Transport Executive area","Total",{"$f":"'JP TT splits'!C58","v":0.23071099834124012},{"$f":"'JP TT splits'!D58","v":0.4001670560674212},{"$f":"'JP TT splits'!E58","v":0.36912194559133871},{"$f":"'JP TT splits'!F58","v":1.0000000000000002}]

{"sheet":"JP TT splits","index":84,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":true,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.3.2"]
["Journey Purpose / Ticket Type Splits by Flow Category"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Rail Demand Forecasting Estimation Study Phase 2 Report, Tables C.1 to C.9"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"(1)","As part of the Rail Demand Forecasting Estimation (RDFE) study published in April 2017, JP splits were estimated from NTS data"]
["Contents",null,null,null,"(2)","The NTS data used for this table covers the period 2005-2014"]
["TAG Unit A 5.3",null,null,null,"(3)","Ticket type information is constrained to Lennon data (more info available at https://www.gov.uk/government/publications/rail-passenger-miles)"]
[]
["Parameters:"]
["Starting year:"]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Flow category description","Description","Full","Reduced","Season","Total"]
["Within London Travelcard Area","Commute",6.1305106318546819E-2,0.11740349803027218,0.39026860398195701,0.56897720833077603]
["Within London Travelcard Area","Business",2.2121636636485063E-2,2.8264538971541988E-2,2.4918132762148222E-2,7.5304308370175266E-2]
["Within London Travelcard Area","Other",0.1042415780038049,0.15028358709445477,0.10119331820078882,0.35571848329904848]
["Within London Travelcard Area","Total",0.18766832095883679,0.29595162409626896,0.51638005494489403,0.99999999999999978]
["Rest of South East to/from London Travelcard Area","Commute",5.0411159711374824E-2,8.3047894455453339E-2,0.40961959741226261,0.54307865157909074]
["Rest of South East to/from London Travelcard Area","Business",4.177082818277484E-2,5.2830312103719683E-2,1.8878740641498599E-2,0.11347988092799312]
["Rest of South East to/from London Travelcard Area","Other",9.3877439177696975E-2,0.20028150324271857,4.9282525072500458E-2,0.34344146749291599]
["Rest of South East to/from London Travelcard Area","Total",0.18605942707184664,0.33615970980189158,0.47778086312626167,0.99999999999999989]
["Within the South East (excl London Travelcard Area)","Commute",8.5404807807077293E-2,6.6579538012606257E-2,0.2104060711743605,0.36239041699404406]
["Within the South East (excl London Travelcard Area)","Business",1.7440608266501893E-2,2.1424667797355079E-2,5.5087582628799746E-3,4.437403432673695E-2]
["Within the South East (excl London Travelcard Area)","Other",0.1438354588967089,0.30106919121064613,0.14833089857186382,0.5932355486792189]
["Within the South East (excl London Travelcard Area)","Total",0.24668087497028809,0.38907339702060745,0.36424572800910426,0.99999999999999978]
["Outside South East to/from London < 100 miles","Commute",1.4751298565240033E-2,4.7328847219843498E-2,0.16986596254669767,0.2319461083317812]
["Outside South East to/from London < 100 miles","Business",4.7818783757622614E-2,0.27908105752177476,3.5323813059217092E-2,0.36222365433861448]
["Outside South East to/from London < 100 miles","Other",2.9779929748409276E-2,0.34581001948867646,3.0240288092518573E-2,0.40583023732960427]
["Outside South East to/from London < 100 miles","Total",9.2350012071271928E-2,0.67221992423029464,0.23543006369843333,0.99999999999999989]
["Outside South East to/from London 100 + miles","Commute",4.5140156141562004E-3,4.1937088672724533E-2,2.292966110843335E-2,6.9380765395314084E-2]
["Outside South East to/from London 100 + miles","Business",3.9391010917871748E-2,0.29491459645578366,1.2071124673388873E-2,0.34637673204704428]
["Outside South East to/from London 100 + miles","Other",3.1703576062968669E-2,0.54581837101717712,6.7205554774958376E-3,0.58424250255764165]
["Outside South East to/from London 100 + miles","Total",7.5608602594996618E-2,0.88267005614568528,4.1721341259318062E-2,0.99999999999999989]
["Outside South East <25 miles","Commute",0.12445807807004206,6.3225399302493088E-2,0.20060996535640929,0.38829344272894445]
["Outside South East <25 miles","Business",1.5221978007668002E-2,1.1647490451901403E-2,4.8588803706828309E-4,2.7355356496637687E-2]
["Outside South East <25 miles","Other",0.25329840804520354,0.23543906611314083,9.5613726616073466E-2,0.58435120077441782]
["Outside South East <25 miles","Total",0.3929784641229136,0.31031195586753535,0.29670958000955105,1]
["Outside South East 25 to 100 miles","Commute",5.3959954737206876E-2,7.0555145914464698E-2,0.13814009619431591,0.26265519684598748]
["Outside South East 25 to 100 miles","Business",4.7075113832637829E-2,6.2350553920058838E-2,2.4531600683377511E-3,0.11187882782103441]
["Outside South East 25 to 100 miles","Other",0.1735957982220088,0.40817375633761527,4.3696420773353853E-2,0.62546597533297799]
["Outside South East 25 to 100 miles","Total",0.2746308667918535,0.54107945617213882,0.18428967703600752,0.99999999999999989]
["Outside South East  100 + miles - adjusted","Commute",4.965534277718146E-3,2.421830447099E-2,3.7261436674800954E-3,3.2909982416188241E-2]
["Outside South East  100 + miles - adjusted","Business",5.0151574824460234E-2,0.2192031358522572,1.5828424665133148E-4,0.26951299492336878]
["Outside South East  100 + miles - adjusted","Other",7.6233873710235614E-2,0.62004422488585476,1.298924064352909E-3,0.6975770226604433]
["Outside South East  100 + miles - adjusted","Total",0.131350982812414,0.86346566520910195,5.1833519784843362E-3,1.0000000000000002]
["Within Passenger Transport Executive area","Commute",9.1114440013329551E-2,9.2616543052123051E-2,0.28463650423530029,0.46836748730075289]
["Within Passenger Transport Executive area","Business",1.25966821373083E-2,1.178586593641218E-2,5.2667186885726287E-3,2.9649266762293108E-2]
["Within Passenger Transport Executive area","Other",0.12699987619060227,0.295764647078886,7.9218722667465741E-2,0.50198324593695398]
["Within Passenger Transport Executive area","Total",0.23071099834124012,0.4001670560674212,0.36912194559133871,1.0000000000000002]

{"sheet":"A5.4.1","index":85,"n_rows":111,"n_cols":120,"rows_kept":111,"cut":false,"hidden":false,"merged":[[23,119,24,119],[25,106,30,106],[31,106,36,106],[37,106,42,106],[43,106,48,106],[49,106,54,106],[55,106,60,106],[61,106,66,106],[67,106,72,106],[91,91,96,91],[97,91,102,91],[103,91,108,91],[23,106,24,106],[23,107,24,107],[23,108,23,110],[23,111,23,113],[23,114,23,115],[23,116,23,118],[73,106,78,106],[79,106,84,106],[85,106,90,106],[91,106,96,106],[97,106,102,106],[103,106,108,106],[37,91,42,91],[43,91,48,91],[49,91,54,91],[55,91,60,91],[61,91,66,91],[67,91,72,91],[73,91,78,91],[79,91,84,91],[85,91,90,91],[23,91,24,91],[23,92,24,92],[23,93,23,95],[23,96,23,98],[23,99,23,100],[23,101,23,103],[23,104,24,104],[25,91,30,91],[31,91,36,91],[97,76,102,76],[97,61,102,61],[85,61,90,61],[91,16,96,16],[91,31,96,31],[91,46,96,46],[97,16,102,16],[103,16,108,16],[103,31,108,31],[103,46,108,46],[97,31,102,31],[97,46,102,46],[85,76,90,76],[91,61,96,61],[91,76,96,76],[103,61,108,61],[103,76,108,76],[79,61,84,61],[79,76,84,76],[73,76,78,76],[79,16,84,16],[79,31,84,31],[79,46,84,46],[73,31,78,31],[73,46,78,46],[85,16,90,16],[85,31,90,31],[85,46,90,46],[61,46,66,46],[73,61,78,61],[61,61,66,61],[67,16,72,16],[67,31,72,31],[67,46,72,46],[73,16,78,16],[61,76,66,76],[67,61,72,61],[67,76,72,76],[61,31,66,31],[55,61,60,61],[55,76,60,76],[49,16,54,16],[55,16,60,16],[55,31,60,31],[55,46,60,46],[49,31,54,31],[49,46,54,46],[49,61,54,61],[49,76,54,76],[43,61,48,61],[43,76,48,76],[43,16,48,16],[43,31,48,31],[43,46,48,46],[37,16,42,16],[25,61,30,61],[49,0,54,1],[37,61,42,61],[25,76,30,76],[31,16,36,16],[31,31,36,31],[31,46,36,46],[31,61,36,61],[31,76,36,76],[25,16,30,16],[37,31,42,31],[37,46,42,46],[37,76,42,76],[23,78,23,80],[23,39,23,40],[23,41,23,43],[25,31,30,31],[25,46,30,46],[23,69,23,70],[23,71,23,73],[23,44,24,44],[23,46,24,46],[23,47,24,47],[23,48,23,50],[23,61,24,61],[23,62,24,62],[23,51,23,53],[23,54,23,55],[23,56,23,58],[23,59,24,59],[103,0,108,1],[79,0,84,1],[85,0,90,1],[91,0,96,1],[97,0,102,1],[55,0,60,1],[61,0,66,1],[23,6,23,8],[23,9,23,10],[25,0,30,1],[31,0,36,1],[37,0,42,1],[43,0,48,1],[67,0,72,1],[23,2,24,2],[23,0,24,1],[23,3,23,5],[73,0,78,1],[23,11,23,13],[23,32,24,32],[23,33,23,35],[23,36,23,38],[23,14,24,14],[23,16,24,16],[23,17,24,17],[23,18,23,20],[23,21,23,23],[23,24,23,25],[23,26,23,28],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[9,0,9,1],[11,0,11,1],[61,16,66,16],[0,61,0,74],[0,76,0,89],[0,3,0,14],[0,16,0,29],[0,31,0,44],[0,46,0,59],[23,29,24,29],[23,31,24,31],[23,81,23,83],[23,84,23,85],[23,63,23,65],[23,66,23,68],[23,86,23,88],[23,89,24,89],[23,74,24,74],[23,76,24,76],[23,77,24,77]]}
[]
[]
["TAG Table A 5.4.1"]
["Traffic by region, congestion band, area type & road type"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Traffic proportions are taken from traffic levels in National Transport Model traffic database and forecasts."]
["Links:",null,null,null,"Traffic includes all road traffic except motorcycles (which are not included in NTM)."]
["Contents",null,null,null,"Totals are not always exact to 1dp, due to rounding."]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
[]
[]
["Source year:",{"$f":"'Total - Traffic %'!B16","v":2010}]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"Data Book source tabs: Total - Traffic %"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 1)"]
[2055,2060]
[]
["Table A 5.4.1:",null,null,"2025 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,"2030 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2045 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2050 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2055 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2060 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)"]
["Region",null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total"]
[null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads"]
["Great Britain",null,1,{"$f":"'Total - Traffic %'!D26","v":5.6255746465747947E-4},{"$f":"'Total - Traffic %'!E26","v":1.8568155429156262E-3},{"$f":"'Total - Traffic %'!F26","v":1.0508961316199173E-2},{"$f":"'Total - Traffic %'!G26","v":5.0902921820561659E-3},{"$f":"'Total - Traffic %'!H26","v":6.4155417475610403E-3},{"$f":"'Total - Traffic %'!I26","v":3.4842226274427186E-2},{"$f":"'Total - Traffic %'!J26","v":1.2119269493801432E-2},{"$f":"'Total - Traffic %'!K26","v":7.3605429050925333E-2},{"$f":"'Total - Traffic %'!L26","v":2.103804693330142E-2},{"$f":"'Total - Traffic %'!M26","v":9.7355581037406158E-2},{"$f":"'Total - Traffic %'!N26","v":0.11782220373549418},{"$f":"'Total - Traffic %'!O26","v":0.38121692477874519},null,"Great Britain",1,{"$f":"'Total - Traffic %'!S26","v":5.3590321052644199E-4},{"$f":"'Total - Traffic %'!T26","v":1.9119203135208943E-3},{"$f":"'Total - Traffic %'!U26","v":9.8875399607527142E-3},{"$f":"'Total - Traffic %'!V26","v":4.6821030908724415E-3},{"$f":"'Total - Traffic %'!W26","v":5.977508575675217E-3},{"$f":"'Total - Traffic %'!X26","v":3.2270704496357938E-2},{"$f":"'Total - Traffic %'!Y26","v":1.0927796086706219E-2},{"$f":"'Total - Traffic %'!Z26","v":7.2219821498543849E-2},{"$f":"'Total - Traffic %'!AA26","v":2.0130952642654909E-2},{"$f":"'Total - Traffic %'!AB26","v":8.8704866089134318E-2},{"$f":"'Total - Traffic %'!AC26","v":0.11474337826576418},{"$f":"'Total - Traffic %'!AD26","v":0.36199249423050911},null,"Great Britain",1,{"$f":"'Total - Traffic %'!AH26","v":4.9165249978068979E-4},{"$f":"'Total - Traffic %'!AI26","v":1.8674612647083051E-3},{"$f":"'Total - Traffic %'!AJ26","v":9.5796545681940196E-3},{"$f":"'Total - Traffic %'!AK26","v":4.5115159726970017E-3},{"$f":"'Total - Traffic %'!AL26","v":5.9371594574687278E-3},{"$f":"'Total - Traffic %'!AM26","v":3.1221180718344579E-2},{"$f":"'Total - Traffic %'!AN26","v":1.0753749759540117E-2},{"$f":"'Total - Traffic %'!AO26","v":7.0728487299004925E-2},{"$f":"'Total - Traffic %'!AP26","v":1.9632794853320607E-2},{"$f":"'Total - Traffic %'!AQ26","v":8.7122251013191501E-2},{"$f":"'Total - Traffic %'!AR26","v":0.11368296081288855},{"$f":"'Total - Traffic %'!AS26","v":0.35552886821913904},null,"Great Britain",1,{"$f":"'Total - Traffic %'!AW26","v":4.5844809334123906E-4},{"$f":"'Total - Traffic %'!AX26","v":1.6184652680236052E-3},{"$f":"'Total - Traffic %'!AY26","v":9.5419608490584402E-3},{"$f":"'Total - Traffic %'!AZ26","v":4.3386966564883268E-3},{"$f":"'Total - Traffic %'!BA26","v":5.8047489202733213E-3},{"$f":"'Total - Traffic %'!BB26","v":3.0974598575957857E-2},{"$f":"'Total - Traffic %'!BC26","v":1.0573822412614991E-2},{"$f":"'Total - Traffic %'!BD26","v":6.9458670649451687E-2},{"$f":"'Total - Traffic %'!BE26","v":1.9053491753417109E-2},{"$f":"'Total - Traffic %'!BF26","v":8.5298455351788621E-2},{"$f":"'Total - Traffic %'!BG26","v":0.11353718377208333},{"$f":"'Total - Traffic %'!BH26","v":0.35065854230249854},null,"Great Britain",1,{"$f":"'Total - Traffic %'!BL26","v":4.5983484527373659E-4},{"$f":"'Total - Traffic %'!BM26","v":1.4698226587222256E-3},{"$f":"'Total - Traffic %'!BN26","v":9.529898656171017E-3},{"$f":"'Total - Traffic %'!BO26","v":4.2395409644336848E-3},{"$f":"'Total - Traffic %'!BP26","v":5.7263543623388962E-3},{"$f":"'Total - Traffic %'!BQ26","v":3.0789604347691294E-2},{"$f":"'Total - Traffic %'!BR26","v":1.0413751900111533E-2},{"$f":"'Total - Traffic %'!BS26","v":6.9322132255536795E-2},{"$f":"'Total - Traffic %'!BT26","v":1.7713505866704567E-2},{"$f":"'Total - Traffic %'!BU26","v":8.3592289143857121E-2},{"$f":"'Total - Traffic %'!BV26","v":0.11339646158057928},{"$f":"'Total - Traffic %'!BW26","v":0.34665319658142019},null,"Great Britain",1,{"$f":"'Total - Traffic %'!CA26","v":4.456818319025576E-4},{"$f":"'Total - Traffic %'!CB26","v":1.4325361279355746E-3},{"$f":"'Total - Traffic %'!CC26","v":9.5293003523402777E-3},{"$f":"'Total - Traffic %'!CD26","v":4.1365913349695098E-3},{"$f":"'Total - Traffic %'!CE26","v":5.5355283662260361E-3},{"$f":"'Total - Traffic %'!CF26","v":3.070723940072332E-2},{"$f":"'Total - Traffic %'!CG26","v":1.0263840696110506E-2},{"$f":"'Total - Traffic %'!CH26","v":7.0258375465979211E-2},{"$f":"'Total - Traffic %'!CI26","v":1.7149643649260658E-2},{"$f":"'Total - Traffic %'!CJ26","v":8.2762558761406577E-2},{"$f":"'Total - Traffic %'!CK26","v":0.11334897820791492},{"$f":"'Total - Traffic %'!CL26","v":0.34557027419476916},null,"Great Britain",1,{"$f":"'Total - Traffic %'!CP26","v":4.0389076383173474E-4},{"$f":"'Total - Traffic %'!CQ26","v":1.4417317506872651E-3},{"$f":"'Total - Traffic %'!CR26","v":9.5295505792213527E-3},{"$f":"'Total - Traffic %'!CS26","v":4.066021838726507E-3},{"$f":"'Total - Traffic %'!CT26","v":5.3444340671336627E-3},{"$f":"'Total - Traffic %'!CU26","v":3.0709041768547187E-2},{"$f":"'Total - Traffic %'!CV26","v":1.008778701244588E-2},{"$f":"'Total - Traffic %'!CW26","v":7.105930828965637E-2},{"$f":"'Total - Traffic %'!CX26","v":1.6617662592701782E-2},{"$f":"'Total - Traffic %'!CY26","v":8.180964038777043E-2},{"$f":"'Total - Traffic %'!CZ26","v":0.11311407108344874},{"$f":"'Total - Traffic %'!DA26","v":0.34418314013417095},null,"Great Britain",1,{"$f":"'Total - Traffic %'!DE26","v":4.045407968737045E-4},{"$f":"'Total - Traffic %'!DF26","v":1.4301009342599393E-3},{"$f":"'Total - Traffic %'!DG26","v":9.5223093915763023E-3},{"$f":"'Total - Traffic %'!DH26","v":3.9621092719135421E-3},{"$f":"'Total - Traffic %'!DI26","v":4.9351714580950527E-3},{"$f":"'Total - Traffic %'!DJ26","v":3.0623068801476735E-2},{"$f":"'Total - Traffic %'!DK26","v":9.9135205209216672E-3},{"$f":"'Total - Traffic %'!DL26","v":7.1510839558229816E-2},{"$f":"'Total - Traffic %'!DM26","v":1.6152012071005282E-2},{"$f":"'Total - Traffic %'!DN26","v":8.0598676525215962E-2},{"$f":"'Total - Traffic %'!DO26","v":0.11302734093885654},{"$f":"'Total - Traffic %'!DP26","v":0.34207969026842455}]
[null,null,2,{"$f":"'Total - Traffic %'!D27","v":1.6771313162492296E-3},{"$f":"'Total - Traffic %'!E27","v":6.1312435401312216E-3},{"$f":"'Total - Traffic %'!F27","v":5.882264272335418E-3},{"$f":"'Total - Traffic %'!G27","v":1.4230797949831002E-2},{"$f":"'Total - Traffic %'!H27","v":2.0304862302773664E-2},{"$f":"'Total - Traffic %'!I27","v":1.8431151075773543E-2},{"$f":"'Total - Traffic %'!J27","v":3.8684285064462462E-2},{"$f":"'Total - Traffic %'!K27","v":3.3479163366539569E-2},{"$f":"'Total - Traffic %'!L27","v":5.5212352200429082E-2},{"$f":"'Total - Traffic %'!M27","v":0.10237401889129868},{"$f":"'Total - Traffic %'!N27","v":1.8445760693704624E-2},{"$f":"'Total - Traffic %'!O27","v":0.31485303067352854},null,null,2,{"$f":"'Total - Traffic %'!S27","v":1.4741863749442921E-3},{"$f":"'Total - Traffic %'!T27","v":4.9478424850136517E-3},{"$f":"'Total - Traffic %'!U27","v":6.384099328481694E-3},{"$f":"'Total - Traffic %'!V27","v":1.2237713297385776E-2},{"$f":"'Total - Traffic %'!W27","v":1.8416529804028754E-2},{"$f":"'Total - Traffic %'!X27","v":2.006473960181427E-2},{"$f":"'Total - Traffic %'!Y27","v":3.6968802410088326E-2},{"$f":"'Total - Traffic %'!Z27","v":3.300819344533161E-2},{"$f":"'Total - Traffic %'!AA27","v":4.817596587995928E-2},{"$f":"'Total - Traffic %'!AB27","v":0.10919300666394653},{"$f":"'Total - Traffic %'!AC27","v":2.036934893188486E-2},{"$f":"'Total - Traffic %'!AD27","v":0.31124042822287906},null,null,2,{"$f":"'Total - Traffic %'!AH27","v":1.3663857698074193E-3},{"$f":"'Total - Traffic %'!AI27","v":4.2420011309915115E-3},{"$f":"'Total - Traffic %'!AJ27","v":6.2168855373475268E-3},{"$f":"'Total - Traffic %'!AK27","v":1.0946649296644856E-2},{"$f":"'Total - Traffic %'!AL27","v":1.6338725345451693E-2},{"$f":"'Total - Traffic %'!AM27","v":2.029602917345516E-2},{"$f":"'Total - Traffic %'!AN27","v":3.175142691947308E-2},{"$f":"'Total - Traffic %'!AO27","v":3.3270589167329216E-2},{"$f":"'Total - Traffic %'!AP27","v":4.2669735411877824E-2},{"$f":"'Total - Traffic %'!AQ27","v":0.10549118552572816},{"$f":"'Total - Traffic %'!AR27","v":2.0112556702807319E-2},{"$f":"'Total - Traffic %'!AS27","v":0.29270216998091375},null,null,2,{"$f":"'Total - Traffic %'!AW27","v":1.2368523350086739E-3},{"$f":"'Total - Traffic %'!AX27","v":3.8750404404232002E-3},{"$f":"'Total - Traffic %'!AY27","v":5.7341039381789355E-3},{"$f":"'Total - Traffic %'!AZ27","v":9.3768060543304686E-3},{"$f":"'Total - Traffic %'!BA27","v":1.5977570768113694E-2},{"$f":"'Total - Traffic %'!BB27","v":1.954039981955763E-2},{"$f":"'Total - Traffic %'!BC27","v":3.0674025901875623E-2},{"$f":"'Total - Traffic %'!BD27","v":3.3718439228062884E-2},{"$f":"'Total - Traffic %'!BE27","v":3.8364024362919677E-2},{"$f":"'Total - Traffic %'!BF27","v":0.10305459052824677},{"$f":"'Total - Traffic %'!BG27","v":1.9687954928805387E-2},{"$f":"'Total - Traffic %'!BH27","v":0.28123980830552292},null,null,2,{"$f":"'Total - Traffic %'!BL27","v":1.1022540779310683E-3},{"$f":"'Total - Traffic %'!BM27","v":3.8212764579761446E-3},{"$f":"'Total - Traffic %'!BN27","v":5.521867667350534E-3},{"$f":"'Total - Traffic %'!BO27","v":8.79246573602116E-3},{"$f":"'Total - Traffic %'!BP27","v":1.4843683390731249E-2},{"$f":"'Total - Traffic %'!BQ27","v":1.9096752076013922E-2},{"$f":"'Total - Traffic %'!BR27","v":2.9725482860909858E-2},{"$f":"'Total - Traffic %'!BS27","v":3.3586227021039278E-2},{"$f":"'Total - Traffic %'!BT27","v":3.588375427973596E-2},{"$f":"'Total - Traffic %'!BU27","v":0.10185315953139508},{"$f":"'Total - Traffic %'!BV27","v":1.9541683921869599E-2},{"$f":"'Total - Traffic %'!BW27","v":0.27376860702097383},null,null,2,{"$f":"'Total - Traffic %'!CA27","v":1.0566941520973269E-3},{"$f":"'Total - Traffic %'!CB27","v":3.7502045789274976E-3},{"$f":"'Total - Traffic %'!CC27","v":5.4574533340803061E-3},{"$f":"'Total - Traffic %'!CD27","v":8.4941423743769267E-3},{"$f":"'Total - Traffic %'!CE27","v":1.4208792886347386E-2},{"$f":"'Total - Traffic %'!CF27","v":1.8847395073545721E-2},{"$f":"'Total - Traffic %'!CG27","v":2.8488932468171448E-2},{"$f":"'Total - Traffic %'!CH27","v":3.2825954180588764E-2},{"$f":"'Total - Traffic %'!CI27","v":3.5576589208440104E-2},{"$f":"'Total - Traffic %'!CJ27","v":0.1009100468536784},{"$f":"'Total - Traffic %'!CK27","v":1.9320554299867173E-2},{"$f":"'Total - Traffic %'!CL27","v":0.26893675941012102},null,null,2,{"$f":"'Total - Traffic %'!CP27","v":1.0840989507792033E-3},{"$f":"'Total - Traffic %'!CQ27","v":3.5556014208957334E-3},{"$f":"'Total - Traffic %'!CR27","v":5.4174107329205577E-3},{"$f":"'Total - Traffic %'!CS27","v":8.1025815369275903E-3},{"$f":"'Total - Traffic %'!CT27","v":1.3640718409043882E-2},{"$f":"'Total - Traffic %'!CU27","v":1.8674778496877473E-2},{"$f":"'Total - Traffic %'!CV27","v":2.7306054081380898E-2},{"$f":"'Total - Traffic %'!CW27","v":3.2520043174645755E-2},{"$f":"'Total - Traffic %'!CX27","v":3.486438890195856E-2},{"$f":"'Total - Traffic %'!CY27","v":0.10029144267179602},{"$f":"'Total - Traffic %'!CZ27","v":1.9367760720174688E-2},{"$f":"'Total - Traffic %'!DA27","v":0.26482487909740038},null,null,2,{"$f":"'Total - Traffic %'!DE27","v":1.0599065874403947E-3},{"$f":"'Total - Traffic %'!DF27","v":3.3617813066858129E-3},{"$f":"'Total - Traffic %'!DG27","v":5.2997222124726929E-3},{"$f":"'Total - Traffic %'!DH27","v":8.0670059259343625E-3},{"$f":"'Total - Traffic %'!DI27","v":1.3598016691112415E-2},{"$f":"'Total - Traffic %'!DJ27","v":1.8703647105831719E-2},{"$f":"'Total - Traffic %'!DK27","v":2.6293730932762868E-2},{"$f":"'Total - Traffic %'!DL27","v":3.2552745852639099E-2},{"$f":"'Total - Traffic %'!DM27","v":3.4359922380160356E-2},{"$f":"'Total - Traffic %'!DN27","v":9.976790738548369E-2},{"$f":"'Total - Traffic %'!DO27","v":1.9356348525382944E-2},{"$f":"'Total - Traffic %'!DP27","v":0.26242073490590634}]
[null,null,3,{"$f":"'Total - Traffic %'!D28","v":1.8953747787371837E-3},{"$f":"'Total - Traffic %'!E28","v":8.5517189573451283E-3},{"$f":"'Total - Traffic %'!F28","v":4.936212624232229E-3},{"$f":"'Total - Traffic %'!G28","v":1.9096170567460932E-2},{"$f":"'Total - Traffic %'!H28","v":1.7177816380190575E-2},{"$f":"'Total - Traffic %'!I28","v":1.0408035830442674E-2},{"$f":"'Total - Traffic %'!J28","v":3.6198796316781523E-2},{"$f":"'Total - Traffic %'!K28","v":1.2989559686082218E-2},{"$f":"'Total - Traffic %'!L28","v":6.7370679265559147E-2},{"$f":"'Total - Traffic %'!M28","v":2.5453866404895439E-2},{"$f":"'Total - Traffic %'!N28","v":3.8055982312043038E-3},{"$f":"'Total - Traffic %'!O28","v":0.20788382904293135},null,null,3,{"$f":"'Total - Traffic %'!S28","v":2.0994995243890269E-3},{"$f":"'Total - Traffic %'!T28","v":9.0715630841712355E-3},{"$f":"'Total - Traffic %'!U28","v":4.6230057901855094E-3},{"$f":"'Total - Traffic %'!V28","v":2.0878825510481397E-2},{"$f":"'Total - Traffic %'!W28","v":1.8663958518805909E-2},{"$f":"'Total - Traffic %'!X28","v":1.0083847797009186E-2},{"$f":"'Total - Traffic %'!Y28","v":3.7072656692340236E-2},{"$f":"'Total - Traffic %'!Z28","v":1.341487563438626E-2},{"$f":"'Total - Traffic %'!AA28","v":7.5788714146647757E-2},{"$f":"'Total - Traffic %'!AB28","v":2.6719904648586069E-2},{"$f":"'Total - Traffic %'!AC28","v":4.0893714779386857E-3},{"$f":"'Total - Traffic %'!AD28","v":0.22250622282494131},null,null,3,{"$f":"'Total - Traffic %'!AH28","v":2.0736235111185942E-3},{"$f":"'Total - Traffic %'!AI28","v":8.9376371064010182E-3},{"$f":"'Total - Traffic %'!AJ28","v":4.7243458135911983E-3},{"$f":"'Total - Traffic %'!AK28","v":2.0982291238438349E-2},{"$f":"'Total - Traffic %'!AL28","v":1.9499350620277914E-2},{"$f":"'Total - Traffic %'!AM28","v":9.885381436334946E-3},{"$f":"'Total - Traffic %'!AN28","v":3.9141689562891234E-2},{"$f":"'Total - Traffic %'!AO28","v":1.3423176944687133E-2},{"$f":"'Total - Traffic %'!AP28","v":7.981020046577296E-2},{"$f":"'Total - Traffic %'!AQ28","v":3.1617138259180062E-2},{"$f":"'Total - Traffic %'!AR28","v":4.8024678521766777E-3},{"$f":"'Total - Traffic %'!AS28","v":0.2348973028108701},null,null,3,{"$f":"'Total - Traffic %'!AW28","v":2.2454783616863297E-3},{"$f":"'Total - Traffic %'!AX28","v":9.0201309843512684E-3},{"$f":"'Total - Traffic %'!AY28","v":4.9188040242959113E-3},{"$f":"'Total - Traffic %'!AZ28","v":2.1423928067951386E-2},{"$f":"'Total - Traffic %'!BA28","v":1.9146257423391932E-2},{"$f":"'Total - Traffic %'!BB28","v":1.0315128409966994E-2},{"$f":"'Total - Traffic %'!BC28","v":3.8531147273024278E-2},{"$f":"'Total - Traffic %'!BD28","v":1.3517453139622286E-2},{"$f":"'Total - Traffic %'!BE28","v":8.0256824781915551E-2},{"$f":"'Total - Traffic %'!BF28","v":3.5139689169207705E-2},{"$f":"'Total - Traffic %'!BG28","v":5.0690297323333668E-3},{"$f":"'Total - Traffic %'!BH28","v":0.239583871367747},null,null,3,{"$f":"'Total - Traffic %'!BL28","v":2.3106827364843901E-3},{"$f":"'Total - Traffic %'!BM28","v":8.6893955285963203E-3},{"$f":"'Total - Traffic %'!BN28","v":4.9933786368252207E-3},{"$f":"'Total - Traffic %'!BO28","v":2.1381333002658046E-2},{"$f":"'Total - Traffic %'!BP28","v":1.9724471819128384E-2},{"$f":"'Total - Traffic %'!BQ28","v":1.062223671358717E-2},{"$f":"'Total - Traffic %'!BR28","v":3.8190626713508695E-2},{"$f":"'Total - Traffic %'!BS28","v":1.3492116998783618E-2},{"$f":"'Total - Traffic %'!BT28","v":7.9063476109809475E-2},{"$f":"'Total - Traffic %'!BU28","v":3.7117172113396969E-2},{"$f":"'Total - Traffic %'!BV28","v":5.2309465449107409E-3},{"$f":"'Total - Traffic %'!BW28","v":0.24081583691768907},null,null,3,{"$f":"'Total - Traffic %'!CA28","v":2.2678424085496823E-3},{"$f":"'Total - Traffic %'!CB28","v":8.4771309169960722E-3},{"$f":"'Total - Traffic %'!CC28","v":4.9631226227122112E-3},{"$f":"'Total - Traffic %'!CD28","v":2.129886313235867E-2},{"$f":"'Total - Traffic %'!CE28","v":1.9804651266305141E-2},{"$f":"'Total - Traffic %'!CF28","v":1.0654696519602028E-2},{"$f":"'Total - Traffic %'!CG28","v":3.8589472371944988E-2},{"$f":"'Total - Traffic %'!CH28","v":1.3357085156644712E-2},{"$f":"'Total - Traffic %'!CI28","v":7.7058829273449841E-2},{"$f":"'Total - Traffic %'!CJ28","v":3.8606306098403959E-2},{"$f":"'Total - Traffic %'!CK28","v":5.4533097172379573E-3},{"$f":"'Total - Traffic %'!CL28","v":0.24053130948420529},null,null,3,{"$f":"'Total - Traffic %'!CP28","v":2.2210472730455075E-3},{"$f":"'Total - Traffic %'!CQ28","v":8.4480281549063983E-3},{"$f":"'Total - Traffic %'!CR28","v":4.9280569180257319E-3},{"$f":"'Total - Traffic %'!CS28","v":2.073046916354343E-2},{"$f":"'Total - Traffic %'!CT28","v":2.0284233228056118E-2},{"$f":"'Total - Traffic %'!CU28","v":1.0768445895698423E-2},{"$f":"'Total - Traffic %'!CV28","v":3.9293373070106954E-2},{"$f":"'Total - Traffic %'!CW28","v":1.314713608074051E-2},{"$f":"'Total - Traffic %'!CX28","v":7.6115086847538496E-2},{"$f":"'Total - Traffic %'!CY28","v":3.9784641640451694E-2},{"$f":"'Total - Traffic %'!CZ28","v":5.6287333295547163E-3},{"$f":"'Total - Traffic %'!DA28","v":0.24134925160166798},null,null,3,{"$f":"'Total - Traffic %'!DE28","v":2.1398756602845985E-3},{"$f":"'Total - Traffic %'!DF28","v":8.3008438956384302E-3},{"$f":"'Total - Traffic %'!DG28","v":4.9540245176644569E-3},{"$f":"'Total - Traffic %'!DH28","v":2.0323195545069249E-2},{"$f":"'Total - Traffic %'!DI28","v":2.0472614975745422E-2},{"$f":"'Total - Traffic %'!DJ28","v":1.0792870772073155E-2},{"$f":"'Total - Traffic %'!DK28","v":3.9765661581873973E-2},{"$f":"'Total - Traffic %'!DL28","v":1.3040321906685224E-2},{"$f":"'Total - Traffic %'!DM28","v":7.3462784038693371E-2},{"$f":"'Total - Traffic %'!DN28","v":4.0947581731667994E-2},{"$f":"'Total - Traffic %'!DO28","v":5.7733776400751861E-3},{"$f":"'Total - Traffic %'!DP28","v":0.23997315226547106}]
[null,null,4,{"$f":"'Total - Traffic %'!D29","v":4.2452340854904388E-4},{"$f":"'Total - Traffic %'!E29","v":5.8676003629860472E-3},{"$f":"'Total - Traffic %'!F29","v":2.4136255353705426E-3},{"$f":"'Total - Traffic %'!G29","v":5.3006188500446805E-3},{"$f":"'Total - Traffic %'!H29","v":6.8545899692083198E-3},{"$f":"'Total - Traffic %'!I29","v":5.220229764845514E-3},{"$f":"'Total - Traffic %'!J29","v":1.5567199204152976E-2},{"$f":"'Total - Traffic %'!K29","v":5.2305529468760509E-3},{"$f":"'Total - Traffic %'!L29","v":1.1541412293738494E-2},{"$f":"'Total - Traffic %'!M29","v":5.9128690111537232E-3},{"$f":"'Total - Traffic %'!N29","v":6.650702438240583E-4},{"$f":"'Total - Traffic %'!O29","v":6.4998291590749449E-2},null,null,4,{"$f":"'Total - Traffic %'!S29","v":5.382517345780786E-4},{"$f":"'Total - Traffic %'!T29","v":6.10539180311373E-3},{"$f":"'Total - Traffic %'!U29","v":2.6344780199722786E-3},{"$f":"'Total - Traffic %'!V29","v":6.0647534011379518E-3},{"$f":"'Total - Traffic %'!W29","v":7.2645627121812831E-3},{"$f":"'Total - Traffic %'!X29","v":5.6659522004089535E-3},{"$f":"'Total - Traffic %'!Y29","v":1.6467125970680806E-2},{"$f":"'Total - Traffic %'!Z29","v":5.344121352335876E-3},{"$f":"'Total - Traffic %'!AA29","v":1.4067223252337207E-2},{"$f":"'Total - Traffic %'!AB29","v":6.2756265127612591E-3},{"$f":"'Total - Traffic %'!AC29","v":7.0499971459798917E-4},{"$f":"'Total - Traffic %'!AD29","v":7.1132486674105419E-2},null,null,4,{"$f":"'Total - Traffic %'!AH29","v":7.8956174445801849E-4},{"$f":"'Total - Traffic %'!AI29","v":6.472432231238506E-3},{"$f":"'Total - Traffic %'!AJ29","v":2.7883116804838189E-3},{"$f":"'Total - Traffic %'!AK29","v":7.5871890190309576E-3},{"$f":"'Total - Traffic %'!AL29","v":7.8832293030158904E-3},{"$f":"'Total - Traffic %'!AM29","v":6.0016202878191878E-3},{"$f":"'Total - Traffic %'!AN29","v":1.7813028450399185E-2},{"$f":"'Total - Traffic %'!AO29","v":5.5136588263700664E-3},{"$f":"'Total - Traffic %'!AP29","v":1.8373474740633111E-2},{"$f":"'Total - Traffic %'!AQ29","v":6.9602934896496682E-3},{"$f":"'Total - Traffic %'!AR29","v":7.955142820903605E-4},{"$f":"'Total - Traffic %'!AS29","v":8.097831405518878E-2},null,null,4,{"$f":"'Total - Traffic %'!AW29","v":8.1392812846360965E-4},{"$f":"'Total - Traffic %'!AX29","v":6.3885738541658707E-3},{"$f":"'Total - Traffic %'!AY29","v":2.9343451838246565E-3},{"$f":"'Total - Traffic %'!AZ29","v":8.8892744600969405E-3},{"$f":"'Total - Traffic %'!BA29","v":8.3355643238545093E-3},{"$f":"'Total - Traffic %'!BB29","v":6.1614208480628863E-3},{"$f":"'Total - Traffic %'!BC29","v":1.8382207816040479E-2},{"$f":"'Total - Traffic %'!BD29","v":5.6048166713456235E-3},{"$f":"'Total - Traffic %'!BE29","v":2.3865657489283713E-2},{"$f":"'Total - Traffic %'!BF29","v":8.0522163270895526E-3},{"$f":"'Total - Traffic %'!BG29","v":9.3069187035236763E-4},{"$f":"'Total - Traffic %'!BH29","v":9.0358696972580199E-2},null,null,4,{"$f":"'Total - Traffic %'!BL29","v":8.9135252735001672E-4},{"$f":"'Total - Traffic %'!BM29","v":6.5539675088102638E-3},{"$f":"'Total - Traffic %'!BN29","v":2.9255704253776113E-3},{"$f":"'Total - Traffic %'!BO29","v":9.6481968549264017E-3},{"$f":"'Total - Traffic %'!BP29","v":8.5089663930290015E-3},{"$f":"'Total - Traffic %'!BQ29","v":6.2942505085444925E-3},{"$f":"'Total - Traffic %'!BR29","v":1.8795247470339397E-2},{"$f":"'Total - Traffic %'!BS29","v":5.6636883400983662E-3},{"$f":"'Total - Traffic %'!BT29","v":2.9142670421739198E-2},{"$f":"'Total - Traffic %'!BU29","v":9.1291628552856701E-3},{"$f":"'Total - Traffic %'!BV29","v":1.0501538693487734E-3},{"$f":"'Total - Traffic %'!BW29","v":9.8603227174849192E-2},null,null,4,{"$f":"'Total - Traffic %'!CA29","v":9.9425687933542934E-4},{"$f":"'Total - Traffic %'!CB29","v":6.8146537553170489E-3},{"$f":"'Total - Traffic %'!CC29","v":2.9827536095901959E-3},{"$f":"'Total - Traffic %'!CD29","v":9.9517057357063395E-3},{"$f":"'Total - Traffic %'!CE29","v":9.0838532411027153E-3},{"$f":"'Total - Traffic %'!CF29","v":6.4648909086751725E-3},{"$f":"'Total - Traffic %'!CG29","v":1.9252213537653419E-2},{"$f":"'Total - Traffic %'!CH29","v":5.5770234813909379E-3},{"$f":"'Total - Traffic %'!CI29","v":3.1905229552803595E-2},{"$f":"'Total - Traffic %'!CJ29","v":9.4505613862065092E-3},{"$f":"'Total - Traffic %'!CK29","v":1.0834108591278996E-3},{"$f":"'Total - Traffic %'!CL29","v":0.10356055294690927},null,null,4,{"$f":"'Total - Traffic %'!CP29","v":1.0559532916706983E-3},{"$f":"'Total - Traffic %'!CQ29","v":6.7081098948567723E-3},{"$f":"'Total - Traffic %'!CR29","v":3.0192483042412598E-3},{"$f":"'Total - Traffic %'!CS29","v":1.0901319376225205E-2},{"$f":"'Total - Traffic %'!CT29","v":9.3153937089014184E-3},{"$f":"'Total - Traffic %'!CU29","v":6.5188659065921958E-3},{"$f":"'Total - Traffic %'!CV29","v":1.9567487182989955E-2},{"$f":"'Total - Traffic %'!CW29","v":5.5120955663910728E-3},{"$f":"'Total - Traffic %'!CX29","v":3.3723934640205427E-2},{"$f":"'Total - Traffic %'!CY29","v":9.7110393818819404E-3},{"$f":"'Total - Traffic %'!CZ29","v":1.1748690592787163E-3},{"$f":"'Total - Traffic %'!DA29","v":0.10720831631323466},null,null,4,{"$f":"'Total - Traffic %'!DE29","v":1.1339084826122864E-3},{"$f":"'Total - Traffic %'!DF29","v":6.9917861282236295E-3},{"$f":"'Total - Traffic %'!DG29","v":3.0791897822293351E-3},{"$f":"'Total - Traffic %'!DH29","v":1.1347587199481004E-2},{"$f":"'Total - Traffic %'!DI29","v":9.4851160361192743E-3},{"$f":"'Total - Traffic %'!DJ29","v":6.6180168450847912E-3},{"$f":"'Total - Traffic %'!DK29","v":1.9772613417115975E-2},{"$f":"'Total - Traffic %'!DL29","v":5.8451932562574721E-3},{"$f":"'Total - Traffic %'!DM29","v":3.6631733235857153E-2},{"$f":"'Total - Traffic %'!DN29","v":1.0066486373625543E-2},{"$f":"'Total - Traffic %'!DO29","v":1.3009474017452022E-3},{"$f":"'Total - Traffic %'!DP29","v":0.11227257815835165}]
[null,null,5,{"$f":"'Total - Traffic %'!D30","v":5.5317446272821716E-7},{"$f":"'Total - Traffic %'!E30","v":6.6854805566184897E-3},{"$f":"'Total - Traffic %'!F30","v":1.3317125800420854E-3},{"$f":"'Total - Traffic %'!G30","v":4.0707652234314208E-4},{"$f":"'Total - Traffic %'!H30","v":4.3939291972745756E-3},{"$f":"'Total - Traffic %'!I30","v":4.2738539242314459E-3},{"$f":"'Total - Traffic %'!J30","v":8.3874593076447949E-3},{"$f":"'Total - Traffic %'!K30","v":2.7876116950911896E-3},{"$f":"'Total - Traffic %'!L30","v":1.7517375886386855E-3},{"$f":"'Total - Traffic %'!M30","v":9.3860043163479371E-4},{"$f":"'Total - Traffic %'!N30","v":8.9908936063597735E-5},{"$f":"'Total - Traffic %'!O30","v":3.1047923914045532E-2},null,null,5,{"$f":"'Total - Traffic %'!S30","v":0},{"$f":"'Total - Traffic %'!T30","v":7.2312053445375982E-3},{"$f":"'Total - Traffic %'!U30","v":1.4133550612634212E-3},{"$f":"'Total - Traffic %'!V30","v":4.4995968830921582E-4},{"$f":"'Total - Traffic %'!W30","v":4.7484860077335773E-3},{"$f":"'Total - Traffic %'!X30","v":4.3239951088680298E-3},{"$f":"'Total - Traffic %'!Y30","v":8.8432114083063142E-3},{"$f":"'Total - Traffic %'!Z30","v":2.8080003753848657E-3},{"$f":"'Total - Traffic %'!AA30","v":1.9474962852893257E-3},{"$f":"'Total - Traffic %'!AB30","v":1.2684909201281362E-3},{"$f":"'Total - Traffic %'!AC30","v":9.4167847744634211E-5},{"$f":"'Total - Traffic %'!AD30","v":3.3128368047565117E-2},null,null,5,{"$f":"'Total - Traffic %'!AH30","v":0},{"$f":"'Total - Traffic %'!AI30","v":7.7051112933826382E-3},{"$f":"'Total - Traffic %'!AJ30","v":1.5450274091763053E-3},{"$f":"'Total - Traffic %'!AK30","v":5.6291512519435725E-4},{"$f":"'Total - Traffic %'!AL30","v":5.1686728847538874E-3},{"$f":"'Total - Traffic %'!AM30","v":4.517660128391149E-3},{"$f":"'Total - Traffic %'!AN30","v":9.9036180260517713E-3},{"$f":"'Total - Traffic %'!AO30","v":2.7824115828794646E-3},{"$f":"'Total - Traffic %'!AP30","v":2.1303376540413341E-3},{"$f":"'Total - Traffic %'!AQ30","v":1.4692993587083999E-3},{"$f":"'Total - Traffic %'!AR30","v":1.0829147130906571E-4},{"$f":"'Total - Traffic %'!AS30","v":3.589334493388837E-2},null,null,5,{"$f":"'Total - Traffic %'!AW30","v":5.5978105900334835E-7},{"$f":"'Total - Traffic %'!AX30","v":8.2008590141228518E-3},{"$f":"'Total - Traffic %'!AY30","v":1.6070271540514799E-3},{"$f":"'Total - Traffic %'!AZ30","v":7.3934335388342902E-4},{"$f":"'Total - Traffic %'!BA30","v":5.4122691209837577E-3},{"$f":"'Total - Traffic %'!BB30","v":4.6925197548765467E-3},{"$f":"'Total - Traffic %'!BC30","v":1.0511293837683599E-2},{"$f":"'Total - Traffic %'!BD30","v":2.7769895089542937E-3},{"$f":"'Total - Traffic %'!BE30","v":2.5512953957568959E-3},{"$f":"'Total - Traffic %'!BF30","v":1.5443078105114396E-3},{"$f":"'Total - Traffic %'!BG30","v":1.2261631976813843E-4},{"$f":"'Total - Traffic %'!BH30","v":3.8159081051651444E-2},null,null,5,{"$f":"'Total - Traffic %'!BL30","v":8.9697901730740704E-6},{"$f":"'Total - Traffic %'!BM30","v":8.5090699701441154E-3},{"$f":"'Total - Traffic %'!BN30","v":1.7129107662479182E-3},{"$f":"'Total - Traffic %'!BO30","v":7.8605420843419287E-4},{"$f":"'Total - Traffic %'!BP30","v":5.7791262952223274E-3},{"$f":"'Total - Traffic %'!BQ30","v":4.7819134261191647E-3},{"$f":"'Total - Traffic %'!BR30","v":1.1096453662077583E-2},{"$f":"'Total - Traffic %'!BS30","v":2.7422693315165597E-3},{"$f":"'Total - Traffic %'!BT30","v":3.0107000527342916E-3},{"$f":"'Total - Traffic %'!BU30","v":1.6005753183936915E-3},{"$f":"'Total - Traffic %'!BV30","v":1.3108948400486145E-4},{"$f":"'Total - Traffic %'!BW30","v":4.0159132305067777E-2},null,null,5,{"$f":"'Total - Traffic %'!CA30","v":1.6926289271825542E-5},{"$f":"'Total - Traffic %'!CB30","v":8.5497577036253471E-3},{"$f":"'Total - Traffic %'!CC30","v":1.7456488922562409E-3},{"$f":"'Total - Traffic %'!CD30","v":1.0092976491809706E-3},{"$f":"'Total - Traffic %'!CE30","v":5.895179335825812E-3},{"$f":"'Total - Traffic %'!CF30","v":4.8811055272173411E-3},{"$f":"'Total - Traffic %'!CG30","v":1.1291743167546622E-2},{"$f":"'Total - Traffic %'!CH30","v":2.7330868283924137E-3},{"$f":"'Total - Traffic %'!CI30","v":3.5166033683899089E-3},{"$f":"'Total - Traffic %'!CJ30","v":1.6261011185784487E-3},{"$f":"'Total - Traffic %'!CK30","v":1.3565408371051711E-4},{"$f":"'Total - Traffic %'!CL30","v":4.1401103963995448E-2},null,null,5,{"$f":"'Total - Traffic %'!CP30","v":8.4703865765293582E-6},{"$f":"'Total - Traffic %'!CQ30","v":8.8837883109339055E-3},{"$f":"'Total - Traffic %'!CR30","v":1.8077848475960276E-3},{"$f":"'Total - Traffic %'!CS30","v":1.0919022104691316E-3},{"$f":"'Total - Traffic %'!CT30","v":5.9625700837212456E-3},{"$f":"'Total - Traffic %'!CU30","v":4.9483015395547867E-3},{"$f":"'Total - Traffic %'!CV30","v":1.1361490716667403E-2},{"$f":"'Total - Traffic %'!CW30","v":2.6877005987380109E-3},{"$f":"'Total - Traffic %'!CX30","v":3.8560085014476076E-3},{"$f":"'Total - Traffic %'!CY30","v":1.6920899733607023E-3},{"$f":"'Total - Traffic %'!CZ30","v":1.3430568446069467E-4},{"$f":"'Total - Traffic %'!DA30","v":4.2434412853526046E-2},null,null,5,{"$f":"'Total - Traffic %'!DE30","v":1.6410906931623917E-5},{"$f":"'Total - Traffic %'!DF30","v":8.9530977665605738E-3},{"$f":"'Total - Traffic %'!DG30","v":1.8555994454081876E-3},{"$f":"'Total - Traffic %'!DH30","v":1.1811695655465774E-3},{"$f":"'Total - Traffic %'!DI30","v":6.1401857760053297E-3},{"$f":"'Total - Traffic %'!DJ30","v":5.0172086862133513E-3},{"$f":"'Total - Traffic %'!DK30","v":1.1629745528653328E-2},{"$f":"'Total - Traffic %'!DL30","v":2.275184841603529E-3},{"$f":"'Total - Traffic %'!DM30","v":4.2811093991320763E-3},{"$f":"'Total - Traffic %'!DN30","v":1.7535275737630294E-3},{"$f":"'Total - Traffic %'!DO30","v":1.5060491202889187E-4},{"$f":"'Total - Traffic %'!DP30","v":4.3253844401846493E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D31","v":4.5601401426556658E-3},{"$f":"'Total - Traffic %'!E31","v":2.9092858959996512E-2},{"$f":"'Total - Traffic %'!F31","v":2.507277632817945E-2},{"$f":"'Total - Traffic %'!G31","v":4.4124956071735923E-2},{"$f":"'Total - Traffic %'!H31","v":5.5146739597008179E-2},{"$f":"'Total - Traffic %'!I31","v":7.3175496869720358E-2},{"$f":"'Total - Traffic %'!J31","v":0.11095700938684319},{"$f":"'Total - Traffic %'!K31","v":0.12809231674551438},{"$f":"'Total - Traffic %'!L31","v":0.15691422828166685},{"$f":"'Total - Traffic %'!M31","v":0.23203493577638881},{"$f":"'Total - Traffic %'!N31","v":0.14082854184029076},{"$f":"'Total - Traffic %'!O31","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S31","v":4.6478408444378394E-3},{"$f":"'Total - Traffic %'!T31","v":2.9267923030357107E-2},{"$f":"'Total - Traffic %'!U31","v":2.4942478160655618E-2},{"$f":"'Total - Traffic %'!V31","v":4.4313354988186782E-2},{"$f":"'Total - Traffic %'!W31","v":5.5071045618424741E-2},{"$f":"'Total - Traffic %'!X31","v":7.2409239204458381E-2},{"$f":"'Total - Traffic %'!Y31","v":0.11027959256812191},{"$f":"'Total - Traffic %'!Z31","v":0.12679501230598245},{"$f":"'Total - Traffic %'!AA31","v":0.16011035220688846},{"$f":"'Total - Traffic %'!AB31","v":0.23216189483455629},{"$f":"'Total - Traffic %'!AC31","v":0.14000126623793036},{"$f":"'Total - Traffic %'!AD31","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH31","v":4.7212235251647226E-3},{"$f":"'Total - Traffic %'!AI31","v":2.922464302672198E-2},{"$f":"'Total - Traffic %'!AJ31","v":2.485422500879287E-2},{"$f":"'Total - Traffic %'!AK31","v":4.459056065200552E-2},{"$f":"'Total - Traffic %'!AL31","v":5.4827137610968107E-2},{"$f":"'Total - Traffic %'!AM31","v":7.1921871744345028E-2},{"$f":"'Total - Traffic %'!AN31","v":0.10936351271835539},{"$f":"'Total - Traffic %'!AO31","v":0.12571832382027079},{"$f":"'Total - Traffic %'!AP31","v":0.16261654312564583},{"$f":"'Total - Traffic %'!AQ31","v":0.23266016764645778},{"$f":"'Total - Traffic %'!AR31","v":0.13950179112127195},{"$f":"'Total - Traffic %'!AS31","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW31","v":4.7552666995588563E-3},{"$f":"'Total - Traffic %'!AX31","v":2.9103069561086797E-2},{"$f":"'Total - Traffic %'!AY31","v":2.4736241149409425E-2},{"$f":"'Total - Traffic %'!AZ31","v":4.4768048592750548E-2},{"$f":"'Total - Traffic %'!BA31","v":5.4676410556617212E-2},{"$f":"'Total - Traffic %'!BB31","v":7.1684067408421911E-2},{"$f":"'Total - Traffic %'!BC31","v":0.10867249724123897},{"$f":"'Total - Traffic %'!BD31","v":0.12507636919743678},{"$f":"'Total - Traffic %'!BE31","v":0.16409129378329296},{"$f":"'Total - Traffic %'!BF31","v":0.23308925918684406},{"$f":"'Total - Traffic %'!BG31","v":0.13934747662334257},{"$f":"'Total - Traffic %'!BH31","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!BL31","v":4.7730939772122859E-3},{"$f":"'Total - Traffic %'!BM31","v":2.904353212424907E-2},{"$f":"'Total - Traffic %'!BN31","v":2.46836261519723E-2},{"$f":"'Total - Traffic %'!BO31","v":4.4847590766473489E-2},{"$f":"'Total - Traffic %'!BP31","v":5.4582602260449864E-2},{"$f":"'Total - Traffic %'!BQ31","v":7.1584757071956051E-2},{"$f":"'Total - Traffic %'!BR31","v":0.10822156260694706},{"$f":"'Total - Traffic %'!BS31","v":0.12480643394697462},{"$f":"'Total - Traffic %'!BT31","v":0.1648141067307235},{"$f":"'Total - Traffic %'!BU31","v":0.23329235896232853},{"$f":"'Total - Traffic %'!BV31","v":0.13935033540071326},{"$f":"'Total - Traffic %'!BW31","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA31","v":4.7814015611568218E-3},{"$f":"'Total - Traffic %'!CB31","v":2.9024283082801541E-2},{"$f":"'Total - Traffic %'!CC31","v":2.467827881097923E-2},{"$f":"'Total - Traffic %'!CD31","v":4.4890600226592421E-2},{"$f":"'Total - Traffic %'!CE31","v":5.4528005095807096E-2},{"$f":"'Total - Traffic %'!CF31","v":7.1555327429763574E-2},{"$f":"'Total - Traffic %'!CG31","v":0.10788620224142699},{"$f":"'Total - Traffic %'!CH31","v":0.12475152511299605},{"$f":"'Total - Traffic %'!CI31","v":0.16520689505234409},{"$f":"'Total - Traffic %'!CJ31","v":0.23335557421827388},{"$f":"'Total - Traffic %'!CK31","v":0.13934190716785846},{"$f":"'Total - Traffic %'!CL31","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CP31","v":4.7734606659036736E-3},{"$f":"'Total - Traffic %'!CQ31","v":2.9037259532280077E-2},{"$f":"'Total - Traffic %'!CR31","v":2.470205138200493E-2},{"$f":"'Total - Traffic %'!CS31","v":4.4892294125891866E-2},{"$f":"'Total - Traffic %'!CT31","v":5.4547349496856322E-2},{"$f":"'Total - Traffic %'!CU31","v":7.1619433607270064E-2},{"$f":"'Total - Traffic %'!CV31","v":0.10761619206359109},{"$f":"'Total - Traffic %'!CW31","v":0.12492628371017171},{"$f":"'Total - Traffic %'!CX31","v":0.16517708148385185},{"$f":"'Total - Traffic %'!CY31","v":0.23328885405526081},{"$f":"'Total - Traffic %'!CZ31","v":0.13941973987691755},{"$f":"'Total - Traffic %'!DA31","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE31","v":4.754642434142608E-3},{"$f":"'Total - Traffic %'!DF31","v":2.9037610031368385E-2},{"$f":"'Total - Traffic %'!DG31","v":2.4710845349350977E-2},{"$f":"'Total - Traffic %'!DH31","v":4.4881067507944739E-2},{"$f":"'Total - Traffic %'!DI31","v":5.4631104937077492E-2},{"$f":"'Total - Traffic %'!DJ31","v":7.1754812210679739E-2},{"$f":"'Total - Traffic %'!DK31","v":0.10737527198132781},{"$f":"'Total - Traffic %'!DL31","v":0.12522428541541514},{"$f":"'Total - Traffic %'!DM31","v":0.16488756112484823},{"$f":"'Total - Traffic %'!DN31","v":0.23313417958975621},{"$f":"'Total - Traffic %'!DO31","v":0.13960861941808875},{"$f":"'Total - Traffic %'!DP31","v":1.0000000000000002}]
["England and Wales",null,1,{"$f":"'Total - Traffic %'!D32","v":6.1601196986383927E-4},{"$f":"'Total - Traffic %'!E32","v":2.0332511292187358E-3},{"$f":"'Total - Traffic %'!F32","v":1.1507528329672601E-2},{"$f":"'Total - Traffic %'!G32","v":4.8212332999353069E-3},{"$f":"'Total - Traffic %'!H32","v":6.0299543216692959E-3},{"$f":"'Total - Traffic %'!I32","v":3.1510023830262253E-2},{"$f":"'Total - Traffic %'!J32","v":1.2053530806373728E-2},{"$f":"'Total - Traffic %'!K32","v":7.3613791061388545E-2},{"$f":"'Total - Traffic %'!L32","v":2.0160336689351053E-2},{"$f":"'Total - Traffic %'!M32","v":8.7053597611507938E-2},{"$f":"'Total - Traffic %'!N32","v":0.11510509328559178},{"$f":"'Total - Traffic %'!O32","v":0.36450435233483508},null,"England and Wales",1,{"$f":"'Total - Traffic %'!S32","v":5.8708080575541565E-4},{"$f":"'Total - Traffic %'!T32","v":2.0945045600666554E-3},{"$f":"'Total - Traffic %'!U32","v":1.0831778599339368E-2},{"$f":"'Total - Traffic %'!V32","v":4.428012729978178E-3},{"$f":"'Total - Traffic %'!W32","v":5.6126578021500053E-3},{"$f":"'Total - Traffic %'!X32","v":2.9002524415390234E-2},{"$f":"'Total - Traffic %'!Y32","v":1.0813276414914117E-2},{"$f":"'Total - Traffic %'!Z32","v":7.2262366951998391E-2},{"$f":"'Total - Traffic %'!AA32","v":1.9532571012399341E-2},{"$f":"'Total - Traffic %'!AB32","v":7.7902382747179727E-2},{"$f":"'Total - Traffic %'!AC32","v":0.11183162385897441},{"$f":"'Total - Traffic %'!AD32","v":0.34489877989814582},null,"England and Wales",1,{"$f":"'Total - Traffic %'!AH32","v":5.388840050930718E-4},{"$f":"'Total - Traffic %'!AI32","v":2.046862379691108E-3},{"$f":"'Total - Traffic %'!AJ32","v":1.0499941774768314E-2},{"$f":"'Total - Traffic %'!AK32","v":4.2393898146625506E-3},{"$f":"'Total - Traffic %'!AL32","v":5.5780087450694538E-3},{"$f":"'Total - Traffic %'!AM32","v":2.8017058881501355E-2},{"$f":"'Total - Traffic %'!AN32","v":1.0667913802236287E-2},{"$f":"'Total - Traffic %'!AO32","v":7.0989137106465816E-2},{"$f":"'Total - Traffic %'!AP32","v":1.9007771762019086E-2},{"$f":"'Total - Traffic %'!AQ32","v":7.6228888808442002E-2},{"$f":"'Total - Traffic %'!AR32","v":0.11085166154633951},{"$f":"'Total - Traffic %'!AS32","v":0.33866551862628852},null,"England and Wales",1,{"$f":"'Total - Traffic %'!AW32","v":5.0266635982464114E-4},{"$f":"'Total - Traffic %'!AX32","v":1.7745695894398352E-3},{"$f":"'Total - Traffic %'!AY32","v":1.0462302701770215E-2},{"$f":"'Total - Traffic %'!AZ32","v":4.0690202359147413E-3},{"$f":"'Total - Traffic %'!BA32","v":5.4482682068636764E-3},{"$f":"'Total - Traffic %'!BB32","v":2.782414815883906E-2},{"$f":"'Total - Traffic %'!BC32","v":1.0513196048204871E-2},{"$f":"'Total - Traffic %'!BD32","v":6.9677281273964914E-2},{"$f":"'Total - Traffic %'!BE32","v":1.8456517472323894E-2},{"$f":"'Total - Traffic %'!BF32","v":7.4763299080546353E-2},{"$f":"'Total - Traffic %'!BG32","v":0.11070299384371263},{"$f":"'Total - Traffic %'!BH32","v":0.33419426297140475},null,"England and Wales",1,{"$f":"'Total - Traffic %'!BL32","v":5.0426061606083958E-4},{"$f":"'Total - Traffic %'!BM32","v":1.6118258261751239E-3},{"$f":"'Total - Traffic %'!BN32","v":1.0450605509239848E-2},{"$f":"'Total - Traffic %'!BO32","v":4.0343213922424863E-3},{"$f":"'Total - Traffic %'!BP32","v":5.3903657434375279E-3},{"$f":"'Total - Traffic %'!BQ32","v":2.7662447095348142E-2},{"$f":"'Total - Traffic %'!BR32","v":1.037266090913155E-2},{"$f":"'Total - Traffic %'!BS32","v":6.9535342178872153E-2},{"$f":"'Total - Traffic %'!BT32","v":1.7007918039519884E-2},{"$f":"'Total - Traffic %'!BU32","v":7.3712223727527476E-2},{"$f":"'Total - Traffic %'!BV32","v":0.1106734236423095},{"$f":"'Total - Traffic %'!BW32","v":0.33095539467986451},null,"England and Wales",1,{"$f":"'Total - Traffic %'!CA32","v":4.8876496873267311E-4},{"$f":"'Total - Traffic %'!CB32","v":1.5710164194710529E-3},{"$f":"'Total - Traffic %'!CC32","v":1.0450478021222473E-2},{"$f":"'Total - Traffic %'!CD32","v":3.935019620703006E-3},{"$f":"'Total - Traffic %'!CE32","v":5.2087102411080147E-3},{"$f":"'Total - Traffic %'!CF32","v":2.7578787600534713E-2},{"$f":"'Total - Traffic %'!CG32","v":1.0217637477470084E-2},{"$f":"'Total - Traffic %'!CH32","v":7.0528357644693576E-2},{"$f":"'Total - Traffic %'!CI32","v":1.6468539953101838E-2},{"$f":"'Total - Traffic %'!CJ32","v":7.3021521541140236E-2},{"$f":"'Total - Traffic %'!CK32","v":0.11060970453736517},{"$f":"'Total - Traffic %'!CL32","v":0.33007853802554282},null,"England and Wales",1,{"$f":"'Total - Traffic %'!CP32","v":4.4290884205651728E-4},{"$f":"'Total - Traffic %'!CQ32","v":1.5810109995955275E-3},{"$f":"'Total - Traffic %'!CR32","v":1.045015779098217E-2},{"$f":"'Total - Traffic %'!CS32","v":3.8756894164005064E-3},{"$f":"'Total - Traffic %'!CT32","v":5.0324418496121518E-3},{"$f":"'Total - Traffic %'!CU32","v":2.7566582372634183E-2},{"$f":"'Total - Traffic %'!CV32","v":1.0033348122679624E-2},{"$f":"'Total - Traffic %'!CW32","v":7.1191426748801565E-2},{"$f":"'Total - Traffic %'!CX32","v":1.6069231575584621E-2},{"$f":"'Total - Traffic %'!CY32","v":7.2237728843872528E-2},{"$f":"'Total - Traffic %'!CZ32","v":0.1103919848032926},{"$f":"'Total - Traffic %'!DA32","v":0.32887251136551199},null,"England and Wales",1,{"$f":"'Total - Traffic %'!DE32","v":4.4358260893682944E-4},{"$f":"'Total - Traffic %'!DF32","v":1.5681184898146809E-3},{"$f":"'Total - Traffic %'!DG32","v":1.0441297579036949E-2},{"$f":"'Total - Traffic %'!DH32","v":3.7837826362725454E-3},{"$f":"'Total - Traffic %'!DI32","v":4.5967610392786823E-3},{"$f":"'Total - Traffic %'!DJ32","v":2.7476456499396382E-2},{"$f":"'Total - Traffic %'!DK32","v":9.8631656662311225E-3},{"$f":"'Total - Traffic %'!DL32","v":7.1576898954637314E-2},{"$f":"'Total - Traffic %'!DM32","v":1.5685288757234631E-2},{"$f":"'Total - Traffic %'!DN32","v":7.1042553428957794E-2},{"$f":"'Total - Traffic %'!DO32","v":0.11032961320666421},{"$f":"'Total - Traffic %'!DP32","v":0.32680751886646109}]
[null,null,2,{"$f":"'Total - Traffic %'!D33","v":1.836493213137005E-3},{"$f":"'Total - Traffic %'!E33","v":6.7138375155519452E-3},{"$f":"'Total - Traffic %'!F33","v":6.4412001072055233E-3},{"$f":"'Total - Traffic %'!G33","v":1.3296028709539252E-2},{"$f":"'Total - Traffic %'!H33","v":1.960240901924663E-2},{"$f":"'Total - Traffic %'!I33","v":1.791760834877678E-2},{"$f":"'Total - Traffic %'!J33","v":3.8937179244525708E-2},{"$f":"'Total - Traffic %'!K33","v":3.4907708405928661E-2},{"$f":"'Total - Traffic %'!L33","v":5.6433705553111828E-2},{"$f":"'Total - Traffic %'!M33","v":0.10190680011900019},{"$f":"'Total - Traffic %'!N33","v":1.9725601319447474E-2},{"$f":"'Total - Traffic %'!O33","v":0.31771857155547101},null,null,2,{"$f":"'Total - Traffic %'!S33","v":1.6149679789859131E-3},{"$f":"'Total - Traffic %'!T33","v":5.4203507196741597E-3},{"$f":"'Total - Traffic %'!U33","v":6.9937669791263774E-3},{"$f":"'Total - Traffic %'!V33","v":1.1471576419502541E-2},{"$f":"'Total - Traffic %'!W33","v":1.7710610774617892E-2},{"$f":"'Total - Traffic %'!X33","v":1.9488068860246677E-2},{"$f":"'Total - Traffic %'!Y33","v":3.7294747711775975E-2},{"$f":"'Total - Traffic %'!Z33","v":3.4339099628342633E-2},{"$f":"'Total - Traffic %'!AA33","v":4.8582452631530847E-2},{"$f":"'Total - Traffic %'!AB33","v":0.10893411041159513},{"$f":"'Total - Traffic %'!AC33","v":2.1727710616784465E-2},{"$f":"'Total - Traffic %'!AD33","v":0.31357746273218262},null,null,2,{"$f":"'Total - Traffic %'!AH33","v":1.4976501420504364E-3},{"$f":"'Total - Traffic %'!AI33","v":4.649516803225312E-3},{"$f":"'Total - Traffic %'!AJ33","v":6.8141221270418342E-3},{"$f":"'Total - Traffic %'!AK33","v":1.0204229682235142E-2},{"$f":"'Total - Traffic %'!AL33","v":1.5699729706467085E-2},{"$f":"'Total - Traffic %'!AM33","v":1.9757252925897438E-2},{"$f":"'Total - Traffic %'!AN33","v":3.1927319645500302E-2},{"$f":"'Total - Traffic %'!AO33","v":3.4374402165322011E-2},{"$f":"'Total - Traffic %'!AP33","v":4.2854005831484278E-2},{"$f":"'Total - Traffic %'!AQ33","v":0.10477445153909509},{"$f":"'Total - Traffic %'!AR33","v":2.1284136175457213E-2},{"$f":"'Total - Traffic %'!AS33","v":0.29383681674377615},null,null,2,{"$f":"'Total - Traffic %'!AW33","v":1.3561493000182391E-3},{"$f":"'Total - Traffic %'!AX33","v":4.2487961028795226E-3},{"$f":"'Total - Traffic %'!AY33","v":6.2871701187665685E-3},{"$f":"'Total - Traffic %'!AZ33","v":8.697533976962003E-3},{"$f":"'Total - Traffic %'!BA33","v":1.5417001373323469E-2},{"$f":"'Total - Traffic %'!BB33","v":1.887877592592618E-2},{"$f":"'Total - Traffic %'!BC33","v":3.0865292823820421E-2},{"$f":"'Total - Traffic %'!BD33","v":3.4917450412625166E-2},{"$f":"'Total - Traffic %'!BE33","v":3.8206517528689581E-2},{"$f":"'Total - Traffic %'!BF33","v":0.10156963885900545},{"$f":"'Total - Traffic %'!BG33","v":2.0775479190660258E-2},{"$f":"'Total - Traffic %'!BH33","v":0.2812198056126769},null,null,2,{"$f":"'Total - Traffic %'!BL33","v":1.2087455444187037E-3},{"$f":"'Total - Traffic %'!BM33","v":4.1904593369620604E-3},{"$f":"'Total - Traffic %'!BN33","v":6.0553488287453314E-3},{"$f":"'Total - Traffic %'!BO33","v":8.1464580367674403E-3},{"$f":"'Total - Traffic %'!BP33","v":1.4238701641034277E-2},{"$f":"'Total - Traffic %'!BQ33","v":1.838044069650431E-2},{"$f":"'Total - Traffic %'!BR33","v":2.9856873585587817E-2},{"$f":"'Total - Traffic %'!BS33","v":3.4793533653614116E-2},{"$f":"'Total - Traffic %'!BT33","v":3.5499085564544598E-2},{"$f":"'Total - Traffic %'!BU33","v":9.9782861328004499E-2},{"$f":"'Total - Traffic %'!BV33","v":2.0481850729991927E-2},{"$f":"'Total - Traffic %'!BW33","v":0.2726343589461751},null,null,2,{"$f":"'Total - Traffic %'!CA33","v":1.1588425806030366E-3},{"$f":"'Total - Traffic %'!CB33","v":4.1127290648934958E-3},{"$f":"'Total - Traffic %'!CC33","v":5.9850140105665731E-3},{"$f":"'Total - Traffic %'!CD33","v":7.8284265025411123E-3},{"$f":"'Total - Traffic %'!CE33","v":1.3550752901230218E-2},{"$f":"'Total - Traffic %'!CF33","v":1.8104614740286264E-2},{"$f":"'Total - Traffic %'!CG33","v":2.8537281432445681E-2},{"$f":"'Total - Traffic %'!CH33","v":3.3938896669791191E-2},{"$f":"'Total - Traffic %'!CI33","v":3.5206657567908695E-2},{"$f":"'Total - Traffic %'!CJ33","v":9.8658885628039414E-2},{"$f":"'Total - Traffic %'!CK33","v":2.0235332760026526E-2},{"$f":"'Total - Traffic %'!CL33","v":0.26731743385833218},null,null,2,{"$f":"'Total - Traffic %'!CP33","v":1.1888288962318063E-3},{"$f":"'Total - Traffic %'!CQ33","v":3.899092153539611E-3},{"$f":"'Total - Traffic %'!CR33","v":5.9407625267262039E-3},{"$f":"'Total - Traffic %'!CS33","v":7.4428807462151702E-3},{"$f":"'Total - Traffic %'!CT33","v":1.2962471358467748E-2},{"$f":"'Total - Traffic %'!CU33","v":1.7911139022056197E-2},{"$f":"'Total - Traffic %'!CV33","v":2.7315294432285326E-2},{"$f":"'Total - Traffic %'!CW33","v":3.380878662669555E-2},{"$f":"'Total - Traffic %'!CX33","v":3.4359468001896452E-2},{"$f":"'Total - Traffic %'!CY33","v":9.7957943628933036E-2},{"$f":"'Total - Traffic %'!CZ33","v":2.0237822772779544E-2},{"$f":"'Total - Traffic %'!DA33","v":0.26302449016582669},null,null,2,{"$f":"'Total - Traffic %'!DE33","v":1.1621970711471216E-3},{"$f":"'Total - Traffic %'!DF33","v":3.6862233283243119E-3},{"$f":"'Total - Traffic %'!DG33","v":5.8111928977660817E-3},{"$f":"'Total - Traffic %'!DH33","v":7.4106147640143616E-3},{"$f":"'Total - Traffic %'!DI33","v":1.2999101554572869E-2},{"$f":"'Total - Traffic %'!DJ33","v":1.7917045224912682E-2},{"$f":"'Total - Traffic %'!DK33","v":2.6321183456686301E-2},{"$f":"'Total - Traffic %'!DL33","v":3.3917843191386896E-2},{"$f":"'Total - Traffic %'!DM33","v":3.3685195243956578E-2},{"$f":"'Total - Traffic %'!DN33","v":9.7472790852668315E-2},{"$f":"'Total - Traffic %'!DO33","v":2.0171481584955471E-2},{"$f":"'Total - Traffic %'!DP33","v":0.26055486917039095}]
[null,null,3,{"$f":"'Total - Traffic %'!D34","v":2.0754742838423159E-3},{"$f":"'Total - Traffic %'!E34","v":9.3643077758173172E-3},{"$f":"'Total - Traffic %'!F34","v":5.4052541355423265E-3},{"$f":"'Total - Traffic %'!G34","v":1.8442993668232811E-2},{"$f":"'Total - Traffic %'!H34","v":1.674630565229597E-2},{"$f":"'Total - Traffic %'!I34","v":1.1219936041085428E-2},{"$f":"'Total - Traffic %'!J34","v":3.7122828766912211E-2},{"$f":"'Total - Traffic %'!K34","v":1.4166033171692552E-2},{"$f":"'Total - Traffic %'!L34","v":7.2319949456063459E-2},{"$f":"'Total - Traffic %'!M34","v":2.6350286674833991E-2},{"$f":"'Total - Traffic %'!N34","v":4.1468082957958992E-3},{"$f":"'Total - Traffic %'!O34","v":0.21736017792211429},null,null,3,{"$f":"'Total - Traffic %'!S34","v":2.2999971790626274E-3},{"$f":"'Total - Traffic %'!T34","v":9.9378776993789917E-3},{"$f":"'Total - Traffic %'!U34","v":5.06449282445593E-3},{"$f":"'Total - Traffic %'!V34","v":2.0196333325531807E-2},{"$f":"'Total - Traffic %'!W34","v":1.8278799643097109E-2},{"$f":"'Total - Traffic %'!X34","v":1.0848842784379044E-2},{"$f":"'Total - Traffic %'!Y34","v":3.7994062162679358E-2},{"$f":"'Total - Traffic %'!Z34","v":1.4638772650000213E-2},{"$f":"'Total - Traffic %'!AA34","v":8.1385873096675915E-2},{"$f":"'Total - Traffic %'!AB34","v":2.7403457494055906E-2},{"$f":"'Total - Traffic %'!AC34","v":4.4595388029876146E-3},{"$f":"'Total - Traffic %'!AD34","v":0.23250804766230454},null,null,3,{"$f":"'Total - Traffic %'!AH34","v":2.2728299830168685E-3},{"$f":"'Total - Traffic %'!AI34","v":9.7962477199124397E-3},{"$f":"'Total - Traffic %'!AJ34","v":5.1781988184914016E-3},{"$f":"'Total - Traffic %'!AK34","v":2.0522758226906121E-2},{"$f":"'Total - Traffic %'!AL34","v":1.9042093291238293E-2},{"$f":"'Total - Traffic %'!AM34","v":1.0512096950028115E-2},{"$f":"'Total - Traffic %'!AN34","v":4.0116349337668923E-2},{"$f":"'Total - Traffic %'!AO34","v":1.4656118293050543E-2},{"$f":"'Total - Traffic %'!AP34","v":8.5502740180785936E-2},{"$f":"'Total - Traffic %'!AQ34","v":3.2461175794113957E-2},{"$f":"'Total - Traffic %'!AR34","v":5.2062092468633525E-3},{"$f":"'Total - Traffic %'!AS34","v":0.24526681784207593},null,null,3,{"$f":"'Total - Traffic %'!AW34","v":2.4620593923895227E-3},{"$f":"'Total - Traffic %'!AX34","v":9.8901412676841629E-3},{"$f":"'Total - Traffic %'!AY34","v":5.3932328424872306E-3},{"$f":"'Total - Traffic %'!AZ34","v":2.0968365857188431E-2},{"$f":"'Total - Traffic %'!BA34","v":1.8701966028154379E-2},{"$f":"'Total - Traffic %'!BB34","v":1.0980799745008169E-2},{"$f":"'Total - Traffic %'!BC34","v":3.9503883186964725E-2},{"$f":"'Total - Traffic %'!BD34","v":1.4698212817343959E-2},{"$f":"'Total - Traffic %'!BE34","v":8.5872600736469212E-2},{"$f":"'Total - Traffic %'!BF34","v":3.6230920037063956E-2},{"$f":"'Total - Traffic %'!BG34","v":5.5006074263193828E-3},{"$f":"'Total - Traffic %'!BH34","v":0.25020278933707318},null,null,3,{"$f":"'Total - Traffic %'!BL34","v":2.5339234557727737E-3},{"$f":"'Total - Traffic %'!BM34","v":9.5288993156616413E-3},{"$f":"'Total - Traffic %'!BN34","v":5.4758011784243844E-3},{"$f":"'Total - Traffic %'!BO34","v":2.0811965995651535E-2},{"$f":"'Total - Traffic %'!BP34","v":1.9290414248224193E-2},{"$f":"'Total - Traffic %'!BQ34","v":1.1292360069975626E-2},{"$f":"'Total - Traffic %'!BR34","v":3.9181138317186587E-2},{"$f":"'Total - Traffic %'!BS34","v":1.4672456198714856E-2},{"$f":"'Total - Traffic %'!BT34","v":8.4559601881594476E-2},{"$f":"'Total - Traffic %'!BU34","v":3.7984382091180428E-2},{"$f":"'Total - Traffic %'!BV34","v":5.6509810092403492E-3},{"$f":"'Total - Traffic %'!BW34","v":0.25098192376162687},null,null,3,{"$f":"'Total - Traffic %'!CA34","v":2.4870700229659838E-3},{"$f":"'Total - Traffic %'!CB34","v":9.2965975523414315E-3},{"$f":"'Total - Traffic %'!CC34","v":5.4428973762536631E-3},{"$f":"'Total - Traffic %'!CD34","v":2.0847469991308879E-2},{"$f":"'Total - Traffic %'!CE34","v":1.9434640462599004E-2},{"$f":"'Total - Traffic %'!CF34","v":1.1321382291076409E-2},{"$f":"'Total - Traffic %'!CG34","v":3.9619814753804508E-2},{"$f":"'Total - Traffic %'!CH34","v":1.4592200357139731E-2},{"$f":"'Total - Traffic %'!CI34","v":8.2290693252325256E-2},{"$f":"'Total - Traffic %'!CJ34","v":3.9462201099502048E-2},{"$f":"'Total - Traffic %'!CK34","v":5.8898095068333663E-3},{"$f":"'Total - Traffic %'!CL34","v":0.2506847766661503},null,null,3,{"$f":"'Total - Traffic %'!CP34","v":2.4356127050907265E-3},{"$f":"'Total - Traffic %'!CQ34","v":9.2641543278996208E-3},{"$f":"'Total - Traffic %'!CR34","v":5.4041344309143802E-3},{"$f":"'Total - Traffic %'!CS34","v":2.0251038083712508E-2},{"$f":"'Total - Traffic %'!CT34","v":1.9894300742098973E-2},{"$f":"'Total - Traffic %'!CU34","v":1.1445607620091527E-2},{"$f":"'Total - Traffic %'!CV34","v":4.0405229206065311E-2},{"$f":"'Total - Traffic %'!CW34","v":1.4361091052006369E-2},{"$f":"'Total - Traffic %'!CX34","v":8.1156001512942041E-2},{"$f":"'Total - Traffic %'!CY34","v":4.053969435619894E-2},{"$f":"'Total - Traffic %'!CZ34","v":6.0718755138114621E-3},{"$f":"'Total - Traffic %'!DA34","v":0.2512287395508318},null,null,3,{"$f":"'Total - Traffic %'!DE34","v":2.3463928373231575E-3},{"$f":"'Total - Traffic %'!DF34","v":9.1019497169631189E-3},{"$f":"'Total - Traffic %'!DG34","v":5.4321322775479474E-3},{"$f":"'Total - Traffic %'!DH34","v":1.9857556695741803E-2},{"$f":"'Total - Traffic %'!DI34","v":2.0045203445297807E-2},{"$f":"'Total - Traffic %'!DJ34","v":1.1461542734780625E-2},{"$f":"'Total - Traffic %'!DK34","v":4.0820304410499948E-2},{"$f":"'Total - Traffic %'!DL34","v":1.4255611503993893E-2},{"$f":"'Total - Traffic %'!DM34","v":7.8252095340069286E-2},{"$f":"'Total - Traffic %'!DN34","v":4.168376791911791E-2},{"$f":"'Total - Traffic %'!DO34","v":6.2302106830261625E-3},{"$f":"'Total - Traffic %'!DP34","v":0.24948676756436167}]
[null,null,4,{"$f":"'Total - Traffic %'!D35","v":4.6486184538113392E-4},{"$f":"'Total - Traffic %'!E35","v":6.4251428255023809E-3},{"$f":"'Total - Traffic %'!F35","v":2.642969499058275E-3},{"$f":"'Total - Traffic %'!G35","v":4.8559788132519219E-3},{"$f":"'Total - Traffic %'!H35","v":6.7886757247245773E-3},{"$f":"'Total - Traffic %'!I35","v":5.716258733749569E-3},{"$f":"'Total - Traffic %'!J35","v":1.5897708352695224E-2},{"$f":"'Total - Traffic %'!K35","v":5.7275628299484618E-3},{"$f":"'Total - Traffic %'!L35","v":1.234819962532617E-2},{"$f":"'Total - Traffic %'!M35","v":6.0719927621853244E-3},{"$f":"'Total - Traffic %'!N35","v":7.28265567048031E-4},{"$f":"'Total - Traffic %'!O35","v":6.7667616578871062E-2},null,null,4,{"$f":"'Total - Traffic %'!S35","v":5.8965360876440747E-4},{"$f":"'Total - Traffic %'!T35","v":6.6884434890834886E-3},{"$f":"'Total - Traffic %'!U35","v":2.8860649616017633E-3},{"$f":"'Total - Traffic %'!V35","v":5.5206634670695578E-3},{"$f":"'Total - Traffic %'!W35","v":7.1740368606016593E-3},{"$f":"'Total - Traffic %'!X35","v":6.2070383566467414E-3},{"$f":"'Total - Traffic %'!Y35","v":1.6986312326796538E-2},{"$f":"'Total - Traffic %'!Z35","v":5.8544733600345965E-3},{"$f":"'Total - Traffic %'!AA35","v":1.5089125519134506E-2},{"$f":"'Total - Traffic %'!AB35","v":6.4327383097416285E-3},{"$f":"'Total - Traffic %'!AC35","v":7.7232565951030762E-4},{"$f":"'Total - Traffic %'!AD35","v":7.4200875918985193E-2},null,null,4,{"$f":"'Total - Traffic %'!AH35","v":8.6541245150101602E-4},{"$f":"'Total - Traffic %'!AI35","v":7.094218385992398E-3},{"$f":"'Total - Traffic %'!AJ35","v":3.0561759911668595E-3},{"$f":"'Total - Traffic %'!AK35","v":6.8544033250034966E-3},{"$f":"'Total - Traffic %'!AL35","v":7.8086507675223108E-3},{"$f":"'Total - Traffic %'!AM35","v":6.578177023793228E-3},{"$f":"'Total - Traffic %'!AN35","v":1.8397671197765596E-2},{"$f":"'Total - Traffic %'!AO35","v":6.0433386434451831E-3},{"$f":"'Total - Traffic %'!AP35","v":1.9785003557791895E-2},{"$f":"'Total - Traffic %'!AQ35","v":7.1144604521435175E-3},{"$f":"'Total - Traffic %'!AR35","v":8.7193683065339429E-4},{"$f":"'Total - Traffic %'!AS35","v":8.4469448626778895E-2},null,null,4,{"$f":"'Total - Traffic %'!AW35","v":8.9243317931993779E-4},{"$f":"'Total - Traffic %'!AX35","v":7.0047650113229656E-3},{"$f":"'Total - Traffic %'!AY35","v":3.2173688438141583E-3},{"$f":"'Total - Traffic %'!AZ35","v":8.1362569764385825E-3},{"$f":"'Total - Traffic %'!BA35","v":8.1924272443469094E-3},{"$f":"'Total - Traffic %'!BB35","v":6.7557026281230802E-3},{"$f":"'Total - Traffic %'!BC35","v":1.8924682028545026E-2},{"$f":"'Total - Traffic %'!BD35","v":6.145412827734704E-3},{"$f":"'Total - Traffic %'!BE35","v":2.5787783325622173E-2},{"$f":"'Total - Traffic %'!BF35","v":8.1633511831634437E-3},{"$f":"'Total - Traffic %'!BG35","v":1.0204590255328886E-3},{"$f":"'Total - Traffic %'!BH35","v":9.4240642273963865E-2},null,null,4,{"$f":"'Total - Traffic %'!BL35","v":9.7746827842360882E-4},{"$f":"'Total - Traffic %'!BM35","v":7.1871623640613847E-3},{"$f":"'Total - Traffic %'!BN35","v":3.2082169504837775E-3},{"$f":"'Total - Traffic %'!BO35","v":8.921894369536866E-3},{"$f":"'Total - Traffic %'!BP35","v":8.3638515088542177E-3},{"$f":"'Total - Traffic %'!BQ35","v":6.9023534682119917E-3},{"$f":"'Total - Traffic %'!BR35","v":1.9422159137416392E-2},{"$f":"'Total - Traffic %'!BS35","v":6.2108711440831601E-3},{"$f":"'Total - Traffic %'!BT35","v":3.1560034050351259E-2},{"$f":"'Total - Traffic %'!BU35","v":9.3143604781227868E-3},{"$f":"'Total - Traffic %'!BV35","v":1.1516118070635743E-3},{"$f":"'Total - Traffic %'!BW35","v":0.10321998355660901},null,null,4,{"$f":"'Total - Traffic %'!CA35","v":1.0903696263905021E-3},{"$f":"'Total - Traffic %'!CB35","v":7.4734121770746948E-3},{"$f":"'Total - Traffic %'!CC35","v":3.2710902046538056E-3},{"$f":"'Total - Traffic %'!CD35","v":9.1609812040847945E-3},{"$f":"'Total - Traffic %'!CE35","v":8.9297438369795746E-3},{"$f":"'Total - Traffic %'!CF35","v":7.089838482645652E-3},{"$f":"'Total - Traffic %'!CG35","v":1.9907247791980286E-2},{"$f":"'Total - Traffic %'!CH35","v":6.1161427556225747E-3},{"$f":"'Total - Traffic %'!CI35","v":3.4548881057086436E-2},{"$f":"'Total - Traffic %'!CJ35","v":9.6453186470045783E-3},{"$f":"'Total - Traffic %'!CK35","v":1.1881419362009401E-3},{"$f":"'Total - Traffic %'!CL35","v":0.10842116771972385},null,null,4,{"$f":"'Total - Traffic %'!CP35","v":1.1579642110223693E-3},{"$f":"'Total - Traffic %'!CQ35","v":7.3561503554378472E-3},{"$f":"'Total - Traffic %'!CR35","v":3.3109243638701118E-3},{"$f":"'Total - Traffic %'!CS35","v":1.0121653202300284E-2},{"$f":"'Total - Traffic %'!CT35","v":9.1831912198977756E-3},{"$f":"'Total - Traffic %'!CU35","v":7.1486243528295287E-3},{"$f":"'Total - Traffic %'!CV35","v":2.0177237090778188E-2},{"$f":"'Total - Traffic %'!CW35","v":6.0445944379956887E-3},{"$f":"'Total - Traffic %'!CX35","v":3.6536273330202172E-2},{"$f":"'Total - Traffic %'!CY35","v":9.9278057280103461E-3},{"$f":"'Total - Traffic %'!CZ35","v":1.2883678984794843E-3},{"$f":"'Total - Traffic %'!DA35","v":0.11225278619082379},null,null,4,{"$f":"'Total - Traffic %'!DE35","v":1.2433408123477538E-3},{"$f":"'Total - Traffic %'!DF35","v":7.6665561442843116E-3},{"$f":"'Total - Traffic %'!DG35","v":3.3763591894029293E-3},{"$f":"'Total - Traffic %'!DH35","v":1.0565099977393647E-2},{"$f":"'Total - Traffic %'!DI35","v":9.3229854685177877E-3},{"$f":"'Total - Traffic %'!DJ35","v":7.2567147759069819E-3},{"$f":"'Total - Traffic %'!DK35","v":2.0384876728713957E-2},{"$f":"'Total - Traffic %'!DL35","v":6.4093067853428828E-3},{"$f":"'Total - Traffic %'!DM35","v":3.9733310508103338E-2},{"$f":"'Total - Traffic %'!DN35","v":1.0294733254287753E-2},{"$f":"'Total - Traffic %'!DO35","v":1.4265004840436075E-3},{"$f":"'Total - Traffic %'!DP35","v":0.11767978412834494}]
[null,null,5,{"$f":"'Total - Traffic %'!D36","v":6.0573739017232227E-7},{"$f":"'Total - Traffic %'!E36","v":7.3207384238985354E-3},{"$f":"'Total - Traffic %'!F36","v":1.4582526075334584E-3},{"$f":"'Total - Traffic %'!G36","v":6.3038170568382798E-5},{"$f":"'Total - Traffic %'!H36","v":4.365815729490811E-3},{"$f":"'Total - Traffic %'!I36","v":4.6799577646331556E-3},{"$f":"'Total - Traffic %'!J36","v":8.8468364516899895E-3},{"$f":"'Total - Traffic %'!K36","v":3.0524920197337385E-3},{"$f":"'Total - Traffic %'!L36","v":1.8825627057902571E-3},{"$f":"'Total - Traffic %'!M36","v":9.8052986767800058E-4},{"$f":"'Total - Traffic %'!N36","v":9.8452130302138462E-5},{"$f":"'Total - Traffic %'!O36","v":3.2749281608708637E-2},null,null,5,{"$f":"'Total - Traffic %'!S36","v":0},{"$f":"'Total - Traffic %'!T36","v":7.9217697839198409E-3},{"$f":"'Total - Traffic %'!U36","v":1.5483274066783806E-3},{"$f":"'Total - Traffic %'!V36","v":8.7174780448889382E-5},{"$f":"'Total - Traffic %'!W36","v":4.7648619423730767E-3},{"$f":"'Total - Traffic %'!X36","v":4.7369272710700901E-3},{"$f":"'Total - Traffic %'!Y36","v":9.1712614567842302E-3},{"$f":"'Total - Traffic %'!Z36","v":3.0761583259093328E-3},{"$f":"'Total - Traffic %'!AA36","v":2.0992271488918302E-3},{"$f":"'Total - Traffic %'!AB36","v":1.3059649991767693E-3},{"$f":"'Total - Traffic %'!AC36","v":1.0316067312950977E-4},{"$f":"'Total - Traffic %'!AD36","v":3.4814833788381953E-2},null,null,5,{"$f":"'Total - Traffic %'!AH36","v":0},{"$f":"'Total - Traffic %'!AI36","v":8.445317038595428E-3},{"$f":"'Total - Traffic %'!AJ36","v":1.6934533203978241E-3},{"$f":"'Total - Traffic %'!AK36","v":1.814067952467456E-4},{"$f":"'Total - Traffic %'!AL36","v":5.2181346088953137E-3},{"$f":"'Total - Traffic %'!AM36","v":4.9516574912619208E-3},{"$f":"'Total - Traffic %'!AN36","v":1.0277788540242559E-2},{"$f":"'Total - Traffic %'!AO36","v":3.049709089790598E-3},{"$f":"'Total - Traffic %'!AP36","v":2.2992157947128605E-3},{"$f":"'Total - Traffic %'!AQ36","v":1.5260207904581567E-3},{"$f":"'Total - Traffic %'!AR36","v":1.1869469147920888E-4},{"$f":"'Total - Traffic %'!AS36","v":3.7761398161080616E-2},null,null,5,{"$f":"'Total - Traffic %'!AW36","v":6.1377309953943345E-7},{"$f":"'Total - Traffic %'!AX36","v":8.9918488220123525E-3},{"$f":"'Total - Traffic %'!AY36","v":1.7620282457258198E-3},{"$f":"'Total - Traffic %'!AZ36","v":3.2555696281932222E-4},{"$f":"'Total - Traffic %'!BA36","v":5.4675952507974006E-3},{"$f":"'Total - Traffic %'!BB36","v":5.1451229874202881E-3},{"$f":"'Total - Traffic %'!BC36","v":1.0912995940104668E-2},{"$f":"'Total - Traffic %'!BD36","v":3.0448358887562336E-3},{"$f":"'Total - Traffic %'!BE36","v":2.756162449399554E-3},{"$f":"'Total - Traffic %'!BF36","v":1.6012965674168063E-3},{"$f":"'Total - Traffic %'!BG36","v":1.3444291732950269E-4},{"$f":"'Total - Traffic %'!BH36","v":4.0142499804881493E-2},null,null,5,{"$f":"'Total - Traffic %'!BL36","v":9.8363835735811146E-6},{"$f":"'Total - Traffic %'!BM36","v":9.3311520632921672E-3},{"$f":"'Total - Traffic %'!BN36","v":1.8783992712236356E-3},{"$f":"'Total - Traffic %'!BO36","v":3.7643453700486281E-4},{"$f":"'Total - Traffic %'!BP36","v":5.8669429349127141E-3},{"$f":"'Total - Traffic %'!BQ36","v":5.243905795718898E-3},{"$f":"'Total - Traffic %'!BR36","v":1.1443729994555828E-2},{"$f":"'Total - Traffic %'!BS36","v":3.0072066889409057E-3},{"$f":"'Total - Traffic %'!BT36","v":3.2494679540016145E-3},{"$f":"'Total - Traffic %'!BU36","v":1.6575090723363703E-3},{"$f":"'Total - Traffic %'!BV36","v":1.4375436016389356E-4},{"$f":"'Total - Traffic %'!BW36","v":4.2208339055724471E-2},null,null,5,{"$f":"'Total - Traffic %'!CA36","v":1.8562518493041842E-5},{"$f":"'Total - Traffic %'!CB36","v":9.3762450195591946E-3},{"$f":"'Total - Traffic %'!CC36","v":1.9143971442578134E-3},{"$f":"'Total - Traffic %'!CD36","v":5.7328245587623362E-4},{"$f":"'Total - Traffic %'!CE36","v":5.9813578783376765E-3},{"$f":"'Total - Traffic %'!CF36","v":5.3529518585197023E-3},{"$f":"'Total - Traffic %'!CG36","v":1.1656754523987135E-2},{"$f":"'Total - Traffic %'!CH36","v":2.9972886543756659E-3},{"$f":"'Total - Traffic %'!CI36","v":3.7931150994919764E-3},{"$f":"'Total - Traffic %'!CJ36","v":1.6853610951774334E-3},{"$f":"'Total - Traffic %'!CK36","v":1.4876748217487705E-4},{"$f":"'Total - Traffic %'!CL36","v":4.3498083730250749E-2},null,null,5,{"$f":"'Total - Traffic %'!CP36","v":9.2886726965230799E-6},{"$f":"'Total - Traffic %'!CQ36","v":9.7420113214329446E-3},{"$f":"'Total - Traffic %'!CR36","v":1.982426847150305E-3},{"$f":"'Total - Traffic %'!CS36","v":6.6844224955325609E-4},{"$f":"'Total - Traffic %'!CT36","v":6.0551291687364226E-3},{"$f":"'Total - Traffic %'!CU36","v":5.4263347946816535E-3},{"$f":"'Total - Traffic %'!CV36","v":1.172199309687837E-2},{"$f":"'Total - Traffic %'!CW36","v":2.9473473190825359E-3},{"$f":"'Total - Traffic %'!CX36","v":4.162611236515565E-3},{"$f":"'Total - Traffic %'!CY36","v":1.7586076650114666E-3},{"$f":"'Total - Traffic %'!CZ36","v":1.4728035526674347E-4},{"$f":"'Total - Traffic %'!DA36","v":4.4621472727005784E-2},null,null,5,{"$f":"'Total - Traffic %'!DE36","v":1.7994706511694259E-5},{"$f":"'Total - Traffic %'!DF36","v":9.8171519313966799E-3},{"$f":"'Total - Traffic %'!DG36","v":2.0346814202594969E-3},{"$f":"'Total - Traffic %'!DH36","v":7.4198259826132565E-4},{"$f":"'Total - Traffic %'!DI36","v":6.2512860768772363E-3},{"$f":"'Total - Traffic %'!DJ36","v":5.5014142845668159E-3},{"$f":"'Total - Traffic %'!DK36","v":1.200477615322673E-2},{"$f":"'Total - Traffic %'!DL36","v":2.4947605671699342E-3},{"$f":"'Total - Traffic %'!DM36","v":4.6150412315270591E-3},{"$f":"'Total - Traffic %'!DN36","v":1.8268316650062355E-3},{"$f":"'Total - Traffic %'!DO36","v":1.6513963563811822E-4},{"$f":"'Total - Traffic %'!DP36","v":4.5471060270441316E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D37","v":4.993447049614466E-3},{"$f":"'Total - Traffic %'!E37","v":3.1857277669988915E-2},{"$f":"'Total - Traffic %'!F37","v":2.7455204679012184E-2},{"$f":"'Total - Traffic %'!G37","v":4.1479272661527671E-2},{"$f":"'Total - Traffic %'!H37","v":5.3533160447427286E-2},{"$f":"'Total - Traffic %'!I37","v":7.1043784718507183E-2},{"$f":"'Total - Traffic %'!J37","v":0.11285808362219685},{"$f":"'Total - Traffic %'!K37","v":0.13146758748869194},{"$f":"'Total - Traffic %'!L37","v":0.16314475402964276},{"$f":"'Total - Traffic %'!M37","v":0.22236320703520543},{"$f":"'Total - Traffic %'!N37","v":0.13980422059818529},{"$f":"'Total - Traffic %'!O37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S37","v":5.0916995725683641E-3},{"$f":"'Total - Traffic %'!T37","v":3.2062946252123137E-2},{"$f":"'Total - Traffic %'!U37","v":2.7324430771201821E-2},{"$f":"'Total - Traffic %'!V37","v":4.1703760722530972E-2},{"$f":"'Total - Traffic %'!W37","v":5.3540967022839746E-2},{"$f":"'Total - Traffic %'!X37","v":7.0283401687732783E-2},{"$f":"'Total - Traffic %'!Y37","v":0.11225966007295021},{"$f":"'Total - Traffic %'!Z37","v":0.13017087091628515},{"$f":"'Total - Traffic %'!AA37","v":0.16668924940863242},{"$f":"'Total - Traffic %'!AB37","v":0.22197865396174918},{"$f":"'Total - Traffic %'!AC37","v":0.1388943596113863},{"$f":"'Total - Traffic %'!AD37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH37","v":5.1747765816613925E-3},{"$f":"'Total - Traffic %'!AI37","v":3.2032162327416687E-2},{"$f":"'Total - Traffic %'!AJ37","v":2.7241892031866232E-2},{"$f":"'Total - Traffic %'!AK37","v":4.2002187844054059E-2},{"$f":"'Total - Traffic %'!AL37","v":5.3346617119192453E-2},{"$f":"'Total - Traffic %'!AM37","v":6.9816243272482051E-2},{"$f":"'Total - Traffic %'!AN37","v":0.11138704252341367},{"$f":"'Total - Traffic %'!AO37","v":0.12911270529807414},{"$f":"'Total - Traffic %'!AP37","v":0.16944873712679406},{"$f":"'Total - Traffic %'!AQ37","v":0.22210499738425271},{"$f":"'Total - Traffic %'!AR37","v":0.13833263849079269},{"$f":"'Total - Traffic %'!AS37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW37","v":5.2139220046518798E-3},{"$f":"'Total - Traffic %'!AX37","v":3.1910120793338839E-2},{"$f":"'Total - Traffic %'!AY37","v":2.7122102752563992E-2},{"$f":"'Total - Traffic %'!AZ37","v":4.2196734009323084E-2},{"$f":"'Total - Traffic %'!BA37","v":5.3227258103485831E-2},{"$f":"'Total - Traffic %'!BB37","v":6.9584549445316779E-2},{"$f":"'Total - Traffic %'!BC37","v":0.11072005002763971},{"$f":"'Total - Traffic %'!BD37","v":0.12848319322042498},{"$f":"'Total - Traffic %'!BE37","v":0.17107958151250441},{"$f":"'Total - Traffic %'!BF37","v":0.22232850572719601},{"$f":"'Total - Traffic %'!BG37","v":0.13813398240355465},{"$f":"'Total - Traffic %'!BH37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL37","v":5.2342342782495067E-3},{"$f":"'Total - Traffic %'!BM37","v":3.1849498906152379E-2},{"$f":"'Total - Traffic %'!BN37","v":2.7068371738116978E-2},{"$f":"'Total - Traffic %'!BO37","v":4.2291074331203195E-2},{"$f":"'Total - Traffic %'!BP37","v":5.315027607646293E-2},{"$f":"'Total - Traffic %'!BQ37","v":6.9481507125758971E-2},{"$f":"'Total - Traffic %'!BR37","v":0.11027656194387817},{"$f":"'Total - Traffic %'!BS37","v":0.1282194098642252},{"$f":"'Total - Traffic %'!BT37","v":0.17187610749001184},{"$f":"'Total - Traffic %'!BU37","v":0.22245133669717154},{"$f":"'Total - Traffic %'!BV37","v":0.13810162154876926},{"$f":"'Total - Traffic %'!BW37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA37","v":5.2436097171852372E-3},{"$f":"'Total - Traffic %'!CB37","v":3.1830000233339872E-2},{"$f":"'Total - Traffic %'!CC37","v":2.7063876756954326E-2},{"$f":"'Total - Traffic %'!CD37","v":4.2345179774514026E-2},{"$f":"'Total - Traffic %'!CE37","v":5.3105205320254478E-2},{"$f":"'Total - Traffic %'!CF37","v":6.9447574973062753E-2},{"$f":"'Total - Traffic %'!CG37","v":0.1099387359796877},{"$f":"'Total - Traffic %'!CH37","v":0.12817288608162275},{"$f":"'Total - Traffic %'!CI37","v":0.17230788692991422},{"$f":"'Total - Traffic %'!CJ37","v":0.22247328801086372},{"$f":"'Total - Traffic %'!CK37","v":0.1380717562226009},{"$f":"'Total - Traffic %'!CL37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CP37","v":5.2346033270979416E-3},{"$f":"'Total - Traffic %'!CQ37","v":3.1842419157905547E-2},{"$f":"'Total - Traffic %'!CR37","v":2.708840595964317E-2},{"$f":"'Total - Traffic %'!CS37","v":4.2359703698181726E-2},{"$f":"'Total - Traffic %'!CT37","v":5.3127534338813065E-2},{"$f":"'Total - Traffic %'!CU37","v":6.9498288162293087E-2},{"$f":"'Total - Traffic %'!CV37","v":0.10965310194868683},{"$f":"'Total - Traffic %'!CW37","v":0.12835324618458169},{"$f":"'Total - Traffic %'!CX37","v":0.17228358565714086},{"$f":"'Total - Traffic %'!CY37","v":0.22242178022202633},{"$f":"'Total - Traffic %'!CZ37","v":0.13813733134362985},{"$f":"'Total - Traffic %'!DA37","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE37","v":5.213508036266557E-3},{"$f":"'Total - Traffic %'!DF37","v":3.1839999610783105E-2},{"$f":"'Total - Traffic %'!DG37","v":2.7095663364013405E-2},{"$f":"'Total - Traffic %'!DH37","v":4.2359036671683677E-2},{"$f":"'Total - Traffic %'!DI37","v":5.321533758454438E-2},{"$f":"'Total - Traffic %'!DJ37","v":6.9613173519563476E-2},{"$f":"'Total - Traffic %'!DK37","v":0.10939430641535806},{"$f":"'Total - Traffic %'!DL37","v":0.12865442100253091},{"$f":"'Total - Traffic %'!DM37","v":0.17197093108089087},{"$f":"'Total - Traffic %'!DN37","v":0.22232067712003803},{"$f":"'Total - Traffic %'!DO37","v":0.13832294559432753},{"$f":"'Total - Traffic %'!DP37","v":1}]
["England",null,1,{"$f":"'Total - Traffic %'!D38","v":6.5627635201348923E-4},{"$f":"'Total - Traffic %'!E38","v":2.1661504955917074E-3},{"$f":"'Total - Traffic %'!F38","v":1.2259694750020367E-2},{"$f":"'Total - Traffic %'!G38","v":5.1363635076553307E-3},{"$f":"'Total - Traffic %'!H38","v":6.4240901453713768E-3},{"$f":"'Total - Traffic %'!I38","v":3.3569613096566107E-2},{"$f":"'Total - Traffic %'!J38","v":1.1881545403611507E-2},{"$f":"'Total - Traffic %'!K38","v":7.2446020786492357E-2},{"$f":"'Total - Traffic %'!L38","v":2.0651203476934183E-2},{"$f":"'Total - Traffic %'!M38","v":7.9767363357392151E-2},{"$f":"'Total - Traffic %'!N38","v":0.10863841482244661},{"$f":"'Total - Traffic %'!O38","v":0.35359673619409515},null,"England",1,{"$f":"'Total - Traffic %'!S38","v":6.253104343464488E-4},{"$f":"'Total - Traffic %'!T38","v":2.2308948672076665E-3},{"$f":"'Total - Traffic %'!U38","v":1.1537124215774937E-2},{"$f":"'Total - Traffic %'!V38","v":4.7163568223141774E-3},{"$f":"'Total - Traffic %'!W38","v":5.9781438154572625E-3},{"$f":"'Total - Traffic %'!X38","v":3.0891115774080741E-2},{"$f":"'Total - Traffic %'!Y38","v":1.0649122284245591E-2},{"$f":"'Total - Traffic %'!Z38","v":7.1106772168257212E-2},{"$f":"'Total - Traffic %'!AA38","v":1.9964901293754153E-2},{"$f":"'Total - Traffic %'!AB38","v":7.107493986862165E-2},{"$f":"'Total - Traffic %'!AC38","v":0.10542925679719711},{"$f":"'Total - Traffic %'!AD38","v":0.33420393834125695},null,"England",1,{"$f":"'Total - Traffic %'!AH38","v":5.7391149380566376E-4},{"$f":"'Total - Traffic %'!AI38","v":2.1799085421736566E-3},{"$f":"'Total - Traffic %'!AJ38","v":1.1182438543131386E-2},{"$f":"'Total - Traffic %'!AK38","v":4.5149503758926488E-3},{"$f":"'Total - Traffic %'!AL38","v":5.9405796072773877E-3},{"$f":"'Total - Traffic %'!AM38","v":2.9838169184380581E-2},{"$f":"'Total - Traffic %'!AN38","v":1.050954496687459E-2},{"$f":"'Total - Traffic %'!AO38","v":6.9818915743560986E-2},{"$f":"'Total - Traffic %'!AP38","v":1.9393159105668738E-2},{"$f":"'Total - Traffic %'!AQ38","v":6.9478642458452047E-2},{"$f":"'Total - Traffic %'!AR38","v":0.10455244124209874},{"$f":"'Total - Traffic %'!AS38","v":0.32798266126331643},null,"England",1,{"$f":"'Total - Traffic %'!AW38","v":5.3531670528132573E-4},{"$f":"'Total - Traffic %'!AX38","v":1.8898355287645799E-3},{"$f":"'Total - Traffic %'!AY38","v":1.1141874331756296E-2},{"$f":"'Total - Traffic %'!AZ38","v":4.3333206287622028E-3},{"$f":"'Total - Traffic %'!BA38","v":5.8021566969484861E-3},{"$f":"'Total - Traffic %'!BB38","v":2.9631446442617178E-2},{"$f":"'Total - Traffic %'!BC38","v":1.0348234188709395E-2},{"$f":"'Total - Traffic %'!BD38","v":6.8556115443311624E-2},{"$f":"'Total - Traffic %'!BE38","v":1.8800692721948686E-2},{"$f":"'Total - Traffic %'!BF38","v":6.7973159319713025E-2},{"$f":"'Total - Traffic %'!BG38","v":0.10439048658912967},{"$f":"'Total - Traffic %'!BH38","v":0.32340263859694246},null,"England",1,{"$f":"'Total - Traffic %'!BL38","v":5.3700324278796929E-4},{"$f":"'Total - Traffic %'!BM38","v":1.7164848253011474E-3},{"$f":"'Total - Traffic %'!BN38","v":1.1129183737169989E-2},{"$f":"'Total - Traffic %'!BO38","v":4.29627776011305E-3},{"$f":"'Total - Traffic %'!BP38","v":5.7403727196690168E-3},{"$f":"'Total - Traffic %'!BQ38","v":2.9458623815785654E-2},{"$f":"'Total - Traffic %'!BR38","v":1.0221444593013378E-2},{"$f":"'Total - Traffic %'!BS38","v":6.839379761971856E-2},{"$f":"'Total - Traffic %'!BT38","v":1.733690703008435E-2},{"$f":"'Total - Traffic %'!BU38","v":6.6958772225462801E-2},{"$f":"'Total - Traffic %'!BV38","v":0.10434790157071946},{"$f":"'Total - Traffic %'!BW38","v":0.32013676913982542},null,"England",1,{"$f":"'Total - Traffic %'!CA38","v":5.2048958560983424E-4},{"$f":"'Total - Traffic %'!CB38","v":1.6729875041514449E-3},{"$f":"'Total - Traffic %'!CC38","v":1.1128794661357553E-2},{"$f":"'Total - Traffic %'!CD38","v":4.190432749419261E-3},{"$f":"'Total - Traffic %'!CE38","v":5.5467957165293846E-3},{"$f":"'Total - Traffic %'!CF38","v":2.936886366272095E-2},{"$f":"'Total - Traffic %'!CG38","v":1.0077289525343215E-2},{"$f":"'Total - Traffic %'!CH38","v":6.938273129393667E-2},{"$f":"'Total - Traffic %'!CI38","v":1.6768207680435725E-2},{"$f":"'Total - Traffic %'!CJ38","v":6.6329833159253171E-2},{"$f":"'Total - Traffic %'!CK38","v":0.10430975558601338},{"$f":"'Total - Traffic %'!CL38","v":0.31929618112477059},null,"England",1,{"$f":"'Total - Traffic %'!CP38","v":4.7165079218583874E-4},{"$f":"'Total - Traffic %'!CQ38","v":1.6836084981988288E-3},{"$f":"'Total - Traffic %'!CR38","v":1.1128306171758057E-2},{"$f":"'Total - Traffic %'!CS38","v":4.1271968629569868E-3},{"$f":"'Total - Traffic %'!CT38","v":5.3590151282097501E-3},{"$f":"'Total - Traffic %'!CU38","v":2.9355477198285417E-2},{"$f":"'Total - Traffic %'!CV38","v":9.9080909529752157E-3},{"$f":"'Total - Traffic %'!CW38","v":7.0019783586676723E-2},{"$f":"'Total - Traffic %'!CX38","v":1.636401734162389E-2},{"$f":"'Total - Traffic %'!CY38","v":6.5629710529755969E-2},{"$f":"'Total - Traffic %'!CZ38","v":0.10414383435154581},{"$f":"'Total - Traffic %'!DA38","v":0.3181906914141725},null,"England",1,{"$f":"'Total - Traffic %'!DE38","v":4.7236323722860151E-4},{"$f":"'Total - Traffic %'!DF38","v":1.6698615123398007E-3},{"$f":"'Total - Traffic %'!DG38","v":1.1118752236752886E-2},{"$f":"'Total - Traffic %'!DH38","v":4.0292828867274271E-3},{"$f":"'Total - Traffic %'!DI38","v":4.8950091404264444E-3},{"$f":"'Total - Traffic %'!DJ38","v":2.925919023456134E-2},{"$f":"'Total - Traffic %'!DK38","v":9.742292534476121E-3},{"$f":"'Total - Traffic %'!DL38","v":7.0411166183358909E-2},{"$f":"'Total - Traffic %'!DM38","v":1.5998443042867645E-2},{"$f":"'Total - Traffic %'!DN38","v":6.4472512299736495E-2},{"$f":"'Total - Traffic %'!DO38","v":0.10409287827509392},{"$f":"'Total - Traffic %'!DP38","v":0.31616175158356963}]
[null,null,2,{"$f":"'Total - Traffic %'!D39","v":1.9565318944719332E-3},{"$f":"'Total - Traffic %'!E39","v":7.1526739873117263E-3},{"$f":"'Total - Traffic %'!F39","v":6.8622161836889312E-3},{"$f":"'Total - Traffic %'!G39","v":1.4165096856302597E-2},{"$f":"'Total - Traffic %'!H39","v":2.0883681017872156E-2},{"$f":"'Total - Traffic %'!I39","v":1.9088756743705484E-2},{"$f":"'Total - Traffic %'!J39","v":3.880160936137049E-2},{"$f":"'Total - Traffic %'!K39","v":3.5105469762237565E-2},{"$f":"'Total - Traffic %'!L39","v":5.6800842538579845E-2},{"$f":"'Total - Traffic %'!M39","v":9.9206205758541208E-2},{"$f":"'Total - Traffic %'!N39","v":1.9824680611283872E-2},{"$f":"'Total - Traffic %'!O39","v":0.31984776471536586},null,null,2,{"$f":"'Total - Traffic %'!S39","v":1.720131740801632E-3},{"$f":"'Total - Traffic %'!T39","v":5.7733140474049106E-3},{"$f":"'Total - Traffic %'!U39","v":7.4491882966743091E-3},{"$f":"'Total - Traffic %'!V39","v":1.2218584500114092E-2},{"$f":"'Total - Traffic %'!W39","v":1.8863893364333601E-2},{"$f":"'Total - Traffic %'!X39","v":2.0757096270408833E-2},{"$f":"'Total - Traffic %'!Y39","v":3.726109856229684E-2},{"$f":"'Total - Traffic %'!Z39","v":3.4520392732495991E-2},{"$f":"'Total - Traffic %'!AA39","v":4.9026117203708641E-2},{"$f":"'Total - Traffic %'!AB39","v":0.10576142431727194},{"$f":"'Total - Traffic %'!AC39","v":2.1768317698465742E-2},{"$f":"'Total - Traffic %'!AD39","v":0.31511955873397657},null,null,2,{"$f":"'Total - Traffic %'!AH39","v":1.5949974801608394E-3},{"$f":"'Total - Traffic %'!AI39","v":4.9517356403122525E-3},{"$f":"'Total - Traffic %'!AJ39","v":7.2570404241806743E-3},{"$f":"'Total - Traffic %'!AK39","v":1.0867505149009212E-2},{"$f":"'Total - Traffic %'!AL39","v":1.6720212964249141E-2},{"$f":"'Total - Traffic %'!AM39","v":2.1041475406641086E-2},{"$f":"'Total - Traffic %'!AN39","v":3.1807329752608637E-2},{"$f":"'Total - Traffic %'!AO39","v":3.4561010653571471E-2},{"$f":"'Total - Traffic %'!AP39","v":4.3217955579106411E-2},{"$f":"'Total - Traffic %'!AQ39","v":0.1015935302823677},{"$f":"'Total - Traffic %'!AR39","v":2.1201343213678454E-2},{"$f":"'Total - Traffic %'!AS39","v":0.29481413654588584},null,null,2,{"$f":"'Total - Traffic %'!AW39","v":1.4442370390741874E-3},{"$f":"'Total - Traffic %'!AX39","v":4.5247737127248021E-3},{"$f":"'Total - Traffic %'!AY39","v":6.6955489018510096E-3},{"$f":"'Total - Traffic %'!AZ39","v":9.2624762760013264E-3},{"$f":"'Total - Traffic %'!BA39","v":1.6418402025877174E-2},{"$f":"'Total - Traffic %'!BB39","v":2.0105033748303362E-2},{"$f":"'Total - Traffic %'!BC39","v":3.0805744268393387E-2},{"$f":"'Total - Traffic %'!BD39","v":3.5058837396966268E-2},{"$f":"'Total - Traffic %'!BE39","v":3.8633050177955111E-2},{"$f":"'Total - Traffic %'!BF39","v":9.8512483547341545E-2},{"$f":"'Total - Traffic %'!BG39","v":2.0709748786062767E-2},{"$f":"'Total - Traffic %'!BH39","v":0.28217033588055096},null,null,2,{"$f":"'Total - Traffic %'!BL39","v":1.2872317535503083E-3},{"$f":"'Total - Traffic %'!BM39","v":4.4625540465532808E-3},{"$f":"'Total - Traffic %'!BN39","v":6.4485344555567049E-3},{"$f":"'Total - Traffic %'!BO39","v":8.6754234688287066E-3},{"$f":"'Total - Traffic %'!BP39","v":1.516324834974473E-2},{"$f":"'Total - Traffic %'!BQ39","v":1.957391861176782E-2},{"$f":"'Total - Traffic %'!BR39","v":2.9769919602965097E-2},{"$f":"'Total - Traffic %'!BS39","v":3.4970585010951807E-2},{"$f":"'Total - Traffic %'!BT39","v":3.591343631855784E-2},{"$f":"'Total - Traffic %'!BU39","v":9.6801168241653857E-2},{"$f":"'Total - Traffic %'!BV39","v":2.0399610374260427E-2},{"$f":"'Total - Traffic %'!BW39","v":0.27346563023439063},null,null,2,{"$f":"'Total - Traffic %'!CA39","v":1.234060403569968E-3},{"$f":"'Total - Traffic %'!CB39","v":4.3796769074150683E-3},{"$f":"'Total - Traffic %'!CC39","v":6.3734875891497287E-3},{"$f":"'Total - Traffic %'!CD39","v":8.3365517722143682E-3},{"$f":"'Total - Traffic %'!CE39","v":1.4430301297064073E-2},{"$f":"'Total - Traffic %'!CF39","v":1.9279743898649344E-2},{"$f":"'Total - Traffic %'!CG39","v":2.8405176437563292E-2},{"$f":"'Total - Traffic %'!CH39","v":3.4134595104818512E-2},{"$f":"'Total - Traffic %'!CI39","v":3.5656672161551953E-2},{"$f":"'Total - Traffic %'!CJ39","v":9.5568273669125098E-2},{"$f":"'Total - Traffic %'!CK39","v":2.0108729245301875E-2},{"$f":"'Total - Traffic %'!CL39","v":0.26790726848642327},null,null,2,{"$f":"'Total - Traffic %'!CP39","v":1.2659762854984912E-3},{"$f":"'Total - Traffic %'!CQ39","v":4.1521182880062688E-3},{"$f":"'Total - Traffic %'!CR39","v":6.3262800058546016E-3},{"$f":"'Total - Traffic %'!CS39","v":7.9258760872720681E-3},{"$f":"'Total - Traffic %'!CT39","v":1.3803652816051511E-2},{"$f":"'Total - Traffic %'!CU39","v":1.9073457349549853E-2},{"$f":"'Total - Traffic %'!CV39","v":2.7151952661174764E-2},{"$f":"'Total - Traffic %'!CW39","v":3.4062354207126722E-2},{"$f":"'Total - Traffic %'!CX39","v":3.480572497369195E-2},{"$f":"'Total - Traffic %'!CY39","v":9.4800421397420648E-2},{"$f":"'Total - Traffic %'!CZ39","v":2.0051922660730016E-2},{"$f":"'Total - Traffic %'!DA39","v":0.2634197367323769},null,null,2,{"$f":"'Total - Traffic %'!DE39","v":1.2376030073416014E-3},{"$f":"'Total - Traffic %'!DF39","v":3.925393713446578E-3},{"$f":"'Total - Traffic %'!DG39","v":6.1882360445279731E-3},{"$f":"'Total - Traffic %'!DH39","v":7.8914319661310232E-3},{"$f":"'Total - Traffic %'!DI39","v":1.3842512234864974E-2},{"$f":"'Total - Traffic %'!DJ39","v":1.9079543051283773E-2},{"$f":"'Total - Traffic %'!DK39","v":2.6163585528036312E-2},{"$f":"'Total - Traffic %'!DL39","v":3.4177468021331321E-2},{"$f":"'Total - Traffic %'!DM39","v":3.4233808691315391E-2},{"$f":"'Total - Traffic %'!DN39","v":9.4366200098299352E-2},{"$f":"'Total - Traffic %'!DO39","v":1.9947735798147924E-2},{"$f":"'Total - Traffic %'!DP39","v":0.26105351815472622}]
[null,null,3,{"$f":"'Total - Traffic %'!D40","v":2.2111334817063919E-3},{"$f":"'Total - Traffic %'!E40","v":9.9763868997599682E-3},{"$f":"'Total - Traffic %'!F40","v":5.7585576893313187E-3},{"$f":"'Total - Traffic %'!G40","v":1.9648482816772308E-2},{"$f":"'Total - Traffic %'!H40","v":1.7840894204735832E-2},{"$f":"'Total - Traffic %'!I40","v":1.1953304570519605E-2},{"$f":"'Total - Traffic %'!J40","v":3.7298009958750558E-2},{"$f":"'Total - Traffic %'!K40","v":1.4476881087516781E-2},{"$f":"'Total - Traffic %'!L40","v":7.3861404780734247E-2},{"$f":"'Total - Traffic %'!M40","v":2.635267332875442E-2},{"$f":"'Total - Traffic %'!N40","v":4.1774554854609562E-3},{"$f":"'Total - Traffic %'!O40","v":0.22355518430404236},null,null,3,{"$f":"'Total - Traffic %'!S40","v":2.4497687898085252E-3},{"$f":"'Total - Traffic %'!T40","v":1.0585014123710754E-2},{"$f":"'Total - Traffic %'!U40","v":5.3942833367377502E-3},{"$f":"'Total - Traffic %'!V40","v":2.1511481622608734E-2},{"$f":"'Total - Traffic %'!W40","v":1.9469081652992413E-2},{"$f":"'Total - Traffic %'!X40","v":1.1555299589342462E-2},{"$f":"'Total - Traffic %'!Y40","v":3.8080001763217401E-2},{"$f":"'Total - Traffic %'!Z40","v":1.4951257370613369E-2},{"$f":"'Total - Traffic %'!AA40","v":8.2986557355460289E-2},{"$f":"'Total - Traffic %'!AB40","v":2.7354110178456535E-2},{"$f":"'Total - Traffic %'!AC40","v":4.4846564974542697E-3},{"$f":"'Total - Traffic %'!AD40","v":0.23882151228040255},null,null,3,{"$f":"'Total - Traffic %'!AH40","v":2.4205640516166854E-3},{"$f":"'Total - Traffic %'!AI40","v":1.0433004337648244E-2},{"$f":"'Total - Traffic %'!AJ40","v":5.5147820144148697E-3},{"$f":"'Total - Traffic %'!AK40","v":2.1856738592532395E-2},{"$f":"'Total - Traffic %'!AL40","v":2.0279830358063602E-2},{"$f":"'Total - Traffic %'!AM40","v":1.1195383805423254E-2},{"$f":"'Total - Traffic %'!AN40","v":4.0200988504149743E-2},{"$f":"'Total - Traffic %'!AO40","v":1.4963366182270201E-2},{"$f":"'Total - Traffic %'!AP40","v":8.7156686604006411E-2},{"$f":"'Total - Traffic %'!AQ40","v":3.227969110282497E-2},{"$f":"'Total - Traffic %'!AR40","v":5.2279170056905109E-3},{"$f":"'Total - Traffic %'!AS40","v":0.25152895255864088},null,null,3,{"$f":"'Total - Traffic %'!AW40","v":2.6219807559843262E-3},{"$f":"'Total - Traffic %'!AX40","v":1.0532548547769409E-2},{"$f":"'Total - Traffic %'!AY40","v":5.7435465485744554E-3},{"$f":"'Total - Traffic %'!AZ40","v":2.2330351547136307E-2},{"$f":"'Total - Traffic %'!BA40","v":1.9916739286009625E-2},{"$f":"'Total - Traffic %'!BB40","v":1.1694049991534046E-2},{"$f":"'Total - Traffic %'!BC40","v":3.9531954697362245E-2},{"$f":"'Total - Traffic %'!BD40","v":1.4992602184679151E-2},{"$f":"'Total - Traffic %'!BE40","v":8.7342605528817008E-2},{"$f":"'Total - Traffic %'!BF40","v":3.5980242091582605E-2},{"$f":"'Total - Traffic %'!BG40","v":5.4892455705920452E-3},{"$f":"'Total - Traffic %'!BH40","v":0.25617586675004128},null,null,3,{"$f":"'Total - Traffic %'!BL40","v":2.698456055037826E-3},{"$f":"'Total - Traffic %'!BM40","v":1.0147629360158053E-2},{"$f":"'Total - Traffic %'!BN40","v":5.8313556443228181E-3},{"$f":"'Total - Traffic %'!BO40","v":2.2163327597865413E-2},{"$f":"'Total - Traffic %'!BP40","v":2.0542978523569275E-2},{"$f":"'Total - Traffic %'!BQ40","v":1.2025595065656801E-2},{"$f":"'Total - Traffic %'!BR40","v":3.9195316280199406E-2},{"$f":"'Total - Traffic %'!BS40","v":1.4949745140743681E-2},{"$f":"'Total - Traffic %'!BT40","v":8.5897842574334804E-2},{"$f":"'Total - Traffic %'!BU40","v":3.7573249707303073E-2},{"$f":"'Total - Traffic %'!BV40","v":5.6434761800144067E-3},{"$f":"'Total - Traffic %'!BW40","v":0.25666897212920559},null,null,3,{"$f":"'Total - Traffic %'!CA40","v":2.64850005308834E-3},{"$f":"'Total - Traffic %'!CB40","v":9.9000184488388134E-3},{"$f":"'Total - Traffic %'!CC40","v":5.7961834033007347E-3},{"$f":"'Total - Traffic %'!CD40","v":2.2200631614260877E-2},{"$f":"'Total - Traffic %'!CE40","v":2.0696098550358453E-2},{"$f":"'Total - Traffic %'!CF40","v":1.2056227336611412E-2},{"$f":"'Total - Traffic %'!CG40","v":3.9643397636959336E-2},{"$f":"'Total - Traffic %'!CH40","v":1.4848958136264717E-2},{"$f":"'Total - Traffic %'!CI40","v":8.3425576595217113E-2},{"$f":"'Total - Traffic %'!CJ40","v":3.9085331925222858E-2},{"$f":"'Total - Traffic %'!CK40","v":5.8880900105609162E-3},{"$f":"'Total - Traffic %'!CL40","v":0.25618901371068359},null,null,3,{"$f":"'Total - Traffic %'!CP40","v":2.5936683866594553E-3},{"$f":"'Total - Traffic %'!CQ40","v":9.8653386719431534E-3},{"$f":"'Total - Traffic %'!CR40","v":5.7548281799582749E-3},{"$f":"'Total - Traffic %'!CS40","v":2.1565200889689592E-2},{"$f":"'Total - Traffic %'!CT40","v":2.1185313577002294E-2},{"$f":"'Total - Traffic %'!CU40","v":1.2188354325912483E-2},{"$f":"'Total - Traffic %'!CV40","v":4.0450706196807747E-2},{"$f":"'Total - Traffic %'!CW40","v":1.4592243129137931E-2},{"$f":"'Total - Traffic %'!CX40","v":8.2308283306948976E-2},{"$f":"'Total - Traffic %'!CY40","v":4.0168852569706544E-2},{"$f":"'Total - Traffic %'!CZ40","v":6.0647892833546957E-3},{"$f":"'Total - Traffic %'!DA40","v":0.25673757851712115},null,null,3,{"$f":"'Total - Traffic %'!DE40","v":2.4986320340746495E-3},{"$f":"'Total - Traffic %'!DF40","v":9.692504500348734E-3},{"$f":"'Total - Traffic %'!DG40","v":5.784581126447948E-3},{"$f":"'Total - Traffic %'!DH40","v":2.1145959231208031E-2},{"$f":"'Total - Traffic %'!DI40","v":2.1345780920088354E-2},{"$f":"'Total - Traffic %'!DJ40","v":1.2205193172047787E-2},{"$f":"'Total - Traffic %'!DK40","v":4.08376338631911E-2},{"$f":"'Total - Traffic %'!DL40","v":1.4477220111163119E-2},{"$f":"'Total - Traffic %'!DM40","v":7.9136533787471097E-2},{"$f":"'Total - Traffic %'!DN40","v":4.1226635572758512E-2},{"$f":"'Total - Traffic %'!DO40","v":6.2271632262474478E-3},{"$f":"'Total - Traffic %'!DP40","v":0.25457783754504676}]
[null,null,4,{"$f":"'Total - Traffic %'!D41","v":4.9524660396521581E-4},{"$f":"'Total - Traffic %'!E41","v":6.8451093500965249E-3},{"$f":"'Total - Traffic %'!F41","v":2.8157218790866587E-3},{"$f":"'Total - Traffic %'!G41","v":5.1733800914942852E-3},{"$f":"'Total - Traffic %'!H41","v":7.232403845349864E-3},{"$f":"'Total - Traffic %'!I41","v":6.0898904769328072E-3},{"$f":"'Total - Traffic %'!J41","v":1.5755682201564477E-2},{"$f":"'Total - Traffic %'!K41","v":5.8086585898817151E-3},{"$f":"'Total - Traffic %'!L41","v":1.242408939695768E-2},{"$f":"'Total - Traffic %'!M41","v":6.1061772161676523E-3},{"$f":"'Total - Traffic %'!N41","v":7.5701736122667652E-4},{"$f":"'Total - Traffic %'!O41","v":6.9503377012723563E-2},null,null,4,{"$f":"'Total - Traffic %'!S41","v":6.2805077358300484E-4},{"$f":"'Total - Traffic %'!T41","v":7.1239826992451323E-3},{"$f":"'Total - Traffic %'!U41","v":3.0740002347191672E-3},{"$f":"'Total - Traffic %'!V41","v":5.8801589774884104E-3},{"$f":"'Total - Traffic %'!W41","v":7.6411970232070133E-3},{"$f":"'Total - Traffic %'!X41","v":6.6112293448354438E-3},{"$f":"'Total - Traffic %'!Y41","v":1.6885658973899188E-2},{"$f":"'Total - Traffic %'!Z41","v":5.9612444304306834E-3},{"$f":"'Total - Traffic %'!AA41","v":1.5219482294443041E-2},{"$f":"'Total - Traffic %'!AB41","v":6.4451860147637374E-3},{"$f":"'Total - Traffic %'!AC41","v":8.0843914987180083E-4},{"$f":"'Total - Traffic %'!AD41","v":7.6278629916486609E-2},null,null,4,{"$f":"'Total - Traffic %'!AH41","v":9.2166430642748201E-4},{"$f":"'Total - Traffic %'!AI41","v":7.5553429547149265E-3},{"$f":"'Total - Traffic %'!AJ41","v":3.2548275915531113E-3},{"$f":"'Total - Traffic %'!AK41","v":7.2999399021313445E-3},{"$f":"'Total - Traffic %'!AL41","v":8.3162134786714768E-3},{"$f":"'Total - Traffic %'!AM41","v":7.0057588767943272E-3},{"$f":"'Total - Traffic %'!AN41","v":1.8343436708067221E-2},{"$f":"'Total - Traffic %'!AO41","v":6.1656350149755252E-3},{"$f":"'Total - Traffic %'!AP41","v":2.0072485581051951E-2},{"$f":"'Total - Traffic %'!AQ41","v":7.1440117185460643E-3},{"$f":"'Total - Traffic %'!AR41","v":9.1256239420597538E-4},{"$f":"'Total - Traffic %'!AS41","v":8.699187852713941E-2},null,null,4,{"$f":"'Total - Traffic %'!AW41","v":9.50400558740292E-4},{"$f":"'Total - Traffic %'!AX41","v":7.459754673934121E-3},{"$f":"'Total - Traffic %'!AY41","v":3.4263508100009403E-3},{"$f":"'Total - Traffic %'!AZ41","v":8.6647419164249256E-3},{"$f":"'Total - Traffic %'!BA41","v":8.7245606852041704E-3},{"$f":"'Total - Traffic %'!BB41","v":7.1945146160345046E-3},{"$f":"'Total - Traffic %'!BC41","v":1.8875346386487062E-2},{"$f":"'Total - Traffic %'!BD41","v":6.2754312895080188E-3},{"$f":"'Total - Traffic %'!BE41","v":2.6278373481118666E-2},{"$f":"'Total - Traffic %'!BF41","v":8.1615110279391872E-3},{"$f":"'Total - Traffic %'!BG41","v":1.0672635702317875E-3},{"$f":"'Total - Traffic %'!BH41","v":9.7078249015623674E-2},null,null,4,{"$f":"'Total - Traffic %'!BL41","v":1.0409372029413484E-3},{"$f":"'Total - Traffic %'!BM41","v":7.6538388543890461E-3},{"$f":"'Total - Traffic %'!BN41","v":3.4165327433964385E-3},{"$f":"'Total - Traffic %'!BO41","v":9.5012103972739598E-3},{"$f":"'Total - Traffic %'!BP41","v":8.9069327236729317E-3},{"$f":"'Total - Traffic %'!BQ41","v":7.3505367606408953E-3},{"$f":"'Total - Traffic %'!BR41","v":1.9387482216139514E-2},{"$f":"'Total - Traffic %'!BS41","v":6.3369615002229988E-3},{"$f":"'Total - Traffic %'!BT41","v":3.2239553944518835E-2},{"$f":"'Total - Traffic %'!BU41","v":9.3574205317673177E-3},{"$f":"'Total - Traffic %'!BV41","v":1.2072313942163631E-3},{"$f":"'Total - Traffic %'!BW41","v":0.10639863826917964},null,null,4,{"$f":"'Total - Traffic %'!CA41","v":1.1611430264183826E-3},{"$f":"'Total - Traffic %'!CB41","v":7.9584942783913308E-3},{"$f":"'Total - Traffic %'!CC41","v":3.4834091926171898E-3},{"$f":"'Total - Traffic %'!CD41","v":9.7555995534154335E-3},{"$f":"'Total - Traffic %'!CE41","v":9.509353097385289E-3},{"$f":"'Total - Traffic %'!CF41","v":7.5500236922487283E-3},{"$f":"'Total - Traffic %'!CG41","v":1.9883922340674855E-2},{"$f":"'Total - Traffic %'!CH41","v":6.243591307658251E-3},{"$f":"'Total - Traffic %'!CI41","v":3.5413965465897652E-2},{"$f":"'Total - Traffic %'!CJ41","v":9.7017374329029984E-3},{"$f":"'Total - Traffic %'!CK41","v":1.2463049917646231E-3},{"$f":"'Total - Traffic %'!CL41","v":0.11190754437937475},null,null,4,{"$f":"'Total - Traffic %'!CP41","v":1.2331086796904774E-3},{"$f":"'Total - Traffic %'!CQ41","v":7.8335174490322557E-3},{"$f":"'Total - Traffic %'!CR41","v":3.5257821718706278E-3},{"$f":"'Total - Traffic %'!CS41","v":1.0778483737035192E-2},{"$f":"'Total - Traffic %'!CT41","v":9.7791215762320118E-3},{"$f":"'Total - Traffic %'!CU41","v":7.6125243366010446E-3},{"$f":"'Total - Traffic %'!CV41","v":2.0146969388506727E-2},{"$f":"'Total - Traffic %'!CW41","v":6.1391279348120293E-3},{"$f":"'Total - Traffic %'!CX41","v":3.7364054614373997E-2},{"$f":"'Total - Traffic %'!CY41","v":9.9634441915523834E-3},{"$f":"'Total - Traffic %'!CZ41","v":1.3511403472849066E-3},{"$f":"'Total - Traffic %'!DA41","v":0.11572727442699166},null,null,4,{"$f":"'Total - Traffic %'!DE41","v":1.3240115353184705E-3},{"$f":"'Total - Traffic %'!DF41","v":8.1639793935760138E-3},{"$f":"'Total - Traffic %'!DG41","v":3.5954248985898131E-3},{"$f":"'Total - Traffic %'!DH41","v":1.1250587210636551E-2},{"$f":"'Total - Traffic %'!DI41","v":9.9278815440923245E-3},{"$f":"'Total - Traffic %'!DJ41","v":7.7275466037943817E-3},{"$f":"'Total - Traffic %'!DK41","v":2.0358843435044391E-2},{"$f":"'Total - Traffic %'!DL41","v":6.4195164772984223E-3},{"$f":"'Total - Traffic %'!DM41","v":4.0665586865056676E-2},{"$f":"'Total - Traffic %'!DN41","v":1.033638061291752E-2},{"$f":"'Total - Traffic %'!DO41","v":1.4983786745038251E-3},{"$f":"'Total - Traffic %'!DP41","v":0.12126813725082838}]
[null,null,5,{"$f":"'Total - Traffic %'!D42","v":6.4533019510697469E-7},{"$f":"'Total - Traffic %'!E42","v":7.7992437516158364E-3},{"$f":"'Total - Traffic %'!F42","v":1.5535683532216936E-3},{"$f":"'Total - Traffic %'!G42","v":6.7158533668374516E-5},{"$f":"'Total - Traffic %'!H42","v":4.6511784846431587E-3},{"$f":"'Total - Traffic %'!I42","v":4.9858537814281888E-3},{"$f":"'Total - Traffic %'!J42","v":8.5578641965388339E-3},{"$f":"'Total - Traffic %'!K42","v":2.8741056370777626E-3},{"$f":"'Total - Traffic %'!L42","v":1.8920297992772366E-3},{"$f":"'Total - Traffic %'!M42","v":1.010402650528121E-3},{"$f":"'Total - Traffic %'!N42","v":1.0488725557869541E-4},{"$f":"'Total - Traffic %'!O42","v":3.3496937773773015E-2},null,null,5,{"$f":"'Total - Traffic %'!S42","v":0},{"$f":"'Total - Traffic %'!T42","v":8.4376209472588337E-3},{"$f":"'Total - Traffic %'!U42","v":1.6491516562780039E-3},{"$f":"'Total - Traffic %'!V42","v":9.2851442752262868E-5},{"$f":"'Total - Traffic %'!W42","v":5.0751410394900085E-3},{"$f":"'Total - Traffic %'!X42","v":5.0453873134704372E-3},{"$f":"'Total - Traffic %'!Y42","v":8.8308948860402817E-3},{"$f":"'Total - Traffic %'!Z42","v":2.8864460106983215E-3},{"$f":"'Total - Traffic %'!AA42","v":2.0972422183260305E-3},{"$f":"'Total - Traffic %'!AB42","v":1.3517469060290903E-3},{"$f":"'Total - Traffic %'!AC42","v":1.0987830753397224E-4},{"$f":"'Total - Traffic %'!AD42","v":3.5576360727877246E-2},null,null,5,{"$f":"'Total - Traffic %'!AH42","v":0},{"$f":"'Total - Traffic %'!AI42","v":8.9942630908958123E-3},{"$f":"'Total - Traffic %'!AJ42","v":1.8035278754132238E-3},{"$f":"'Total - Traffic %'!AK42","v":1.9319824649198235E-4},{"$f":"'Total - Traffic %'!AL42","v":5.5573136332983447E-3},{"$f":"'Total - Traffic %'!AM42","v":5.2735154889841625E-3},{"$f":"'Total - Traffic %'!AN42","v":9.9840641289206875E-3},{"$f":"'Total - Traffic %'!AO42","v":2.8646145242361334E-3},{"$f":"'Total - Traffic %'!AP42","v":2.314368508318356E-3},{"$f":"'Total - Traffic %'!AQ42","v":1.5710957557819095E-3},{"$f":"'Total - Traffic %'!AR42","v":1.2640985267668126E-4},{"$f":"'Total - Traffic %'!AS42","v":3.8682371105017287E-2},null,null,5,{"$f":"'Total - Traffic %'!AW42","v":6.5364030636619137E-7},{"$f":"'Total - Traffic %'!AX42","v":9.5759081380871434E-3},{"$f":"'Total - Traffic %'!AY42","v":1.8764795707507406E-3},{"$f":"'Total - Traffic %'!AZ42","v":3.4670328998867578E-4},{"$f":"'Total - Traffic %'!BA42","v":5.8227391156427432E-3},{"$f":"'Total - Traffic %'!BB42","v":5.4793208896133164E-3},{"$f":"'Total - Traffic %'!BC42","v":1.0630347505968201E-2},{"$f":"'Total - Traffic %'!BD42","v":2.8635351999569446E-3},{"$f":"'Total - Traffic %'!BE42","v":2.7938191188152956E-3},{"$f":"'Total - Traffic %'!BF42","v":1.6402277237490301E-3},{"$f":"'Total - Traffic %'!BG42","v":1.4317556396323421E-4},{"$f":"'Total - Traffic %'!BH42","v":4.1172909756841701E-2},null,null,5,{"$f":"'Total - Traffic %'!BL42","v":1.047507917152521E-5},{"$f":"'Total - Traffic %'!BM42","v":9.9370419924505442E-3},{"$f":"'Total - Traffic %'!BN42","v":2.000367404810272E-3},{"$f":"'Total - Traffic %'!BO42","v":4.0087716674785874E-4},{"$f":"'Total - Traffic %'!BP42","v":6.2478949990414758E-3},{"$f":"'Total - Traffic %'!BQ42","v":5.5844028414781489E-3},{"$f":"'Total - Traffic %'!BR42","v":1.1183571521858874E-2},{"$f":"'Total - Traffic %'!BS42","v":2.8288423452361602E-3},{"$f":"'Total - Traffic %'!BT42","v":3.2874186597802476E-3},{"$f":"'Total - Traffic %'!BU42","v":1.6960096052720634E-3},{"$f":"'Total - Traffic %'!BV42","v":1.5308861155162407E-4},{"$f":"'Total - Traffic %'!BW42","v":4.33299902273988E-2},null,null,5,{"$f":"'Total - Traffic %'!CA42","v":1.9767369137297114E-5},{"$f":"'Total - Traffic %'!CB42","v":9.984835651091541E-3},{"$f":"'Total - Traffic %'!CC42","v":2.0386562868673734E-3},{"$f":"'Total - Traffic %'!CD42","v":6.1049290964960707E-4},{"$f":"'Total - Traffic %'!CE42","v":6.3695941457352235E-3},{"$f":"'Total - Traffic %'!CF42","v":5.7003997276126013E-3},{"$f":"'Total - Traffic %'!CG42","v":1.1418965904258175E-2},{"$f":"'Total - Traffic %'!CH42","v":2.8156211321646919E-3},{"$f":"'Total - Traffic %'!CI42","v":3.8577040577935798E-3},{"$f":"'Total - Traffic %'!CJ42","v":1.725531475054896E-3},{"$f":"'Total - Traffic %'!CK42","v":1.5842363938273785E-4},{"$f":"'Total - Traffic %'!CL42","v":4.4699992298747729E-2},null,null,5,{"$f":"'Total - Traffic %'!CP42","v":9.8914481258223426E-6},{"$f":"'Total - Traffic %'!CQ42","v":1.0374205527039208E-2},{"$f":"'Total - Traffic %'!CR42","v":2.111073666010948E-3},{"$f":"'Total - Traffic %'!CS42","v":7.1181987487178497E-4},{"$f":"'Total - Traffic %'!CT42","v":6.4480683112162519E-3},{"$f":"'Total - Traffic %'!CU42","v":5.7784692052966482E-3},{"$f":"'Total - Traffic %'!CV42","v":1.1491594858678678E-2},{"$f":"'Total - Traffic %'!CW42","v":2.7853935110953767E-3},{"$f":"'Total - Traffic %'!CX42","v":4.2531799735485137E-3},{"$f":"'Total - Traffic %'!CY42","v":1.804184625427183E-3},{"$f":"'Total - Traffic %'!CZ42","v":1.5683790802737524E-4},{"$f":"'Total - Traffic %'!DA42","v":4.5924718909337789E-2},null,null,5,{"$f":"'Total - Traffic %'!DE42","v":1.9162243175437442E-5},{"$f":"'Total - Traffic %'!DF42","v":1.0454110628444284E-2},{"$f":"'Total - Traffic %'!DG42","v":2.1666960855526596E-3},{"$f":"'Total - Traffic %'!DH42","v":7.9012408291218939E-4},{"$f":"'Total - Traffic %'!DI42","v":6.6568834499468278E-3},{"$f":"'Total - Traffic %'!DJ42","v":5.8583583044927888E-3},{"$f":"'Total - Traffic %'!DK42","v":1.179351115505867E-2},{"$f":"'Total - Traffic %'!DL42","v":2.4098382061046729E-3},{"$f":"'Total - Traffic %'!DM42","v":4.7367173664403534E-3},{"$f":"'Total - Traffic %'!DN42","v":1.8774996804518421E-3},{"$f":"'Total - Traffic %'!DO42","v":1.7585426324926562E-4},{"$f":"'Total - Traffic %'!DP42","v":4.6938755465828992E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D43","v":5.3198336623521371E-3},{"$f":"'Total - Traffic %'!E43","v":3.393956448437576E-2},{"$f":"'Total - Traffic %'!F43","v":2.9249758855348966E-2},{"$f":"'Total - Traffic %'!G43","v":4.4190481805892891E-2},{"$f":"'Total - Traffic %'!H43","v":5.7032247697972382E-2},{"$f":"'Total - Traffic %'!I43","v":7.5687418669152198E-2},{"$f":"'Total - Traffic %'!J43","v":0.11229471112183587},{"$f":"'Total - Traffic %'!K43","v":0.13071113586320618},{"$f":"'Total - Traffic %'!L43","v":0.16562956999248321},{"$f":"'Total - Traffic %'!M43","v":0.21244282231138356},{"$f":"'Total - Traffic %'!N43","v":0.13350245553599682},{"$f":"'Total - Traffic %'!O43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S43","v":5.4232617385396101E-3},{"$f":"'Total - Traffic %'!T43","v":3.4150826684827301E-2},{"$f":"'Total - Traffic %'!U43","v":2.910374774018417E-2},{"$f":"'Total - Traffic %'!V43","v":4.4419433365277677E-2},{"$f":"'Total - Traffic %'!W43","v":5.7027456895480298E-2},{"$f":"'Total - Traffic %'!X43","v":7.4860128292137923E-2},{"$f":"'Total - Traffic %'!Y43","v":0.11170677646969929},{"$f":"'Total - Traffic %'!Z43","v":0.12942611271249557},{"$f":"'Total - Traffic %'!AA43","v":0.16929430036569215},{"$f":"'Total - Traffic %'!AB43","v":0.21198740728514298},{"$f":"'Total - Traffic %'!AC43","v":0.13260054845052291},{"$f":"'Total - Traffic %'!AD43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH43","v":5.5111373320106708E-3},{"$f":"'Total - Traffic %'!AI43","v":3.4114254565744892E-2},{"$f":"'Total - Traffic %'!AJ43","v":2.9012616448693261E-2},{"$f":"'Total - Traffic %'!AK43","v":4.4732332266057592E-2},{"$f":"'Total - Traffic %'!AL43","v":5.6814150041559951E-2},{"$f":"'Total - Traffic %'!AM43","v":7.4354302762223407E-2},{"$f":"'Total - Traffic %'!AN43","v":0.11084536406062087},{"$f":"'Total - Traffic %'!AO43","v":0.12837354211861432},{"$f":"'Total - Traffic %'!AP43","v":0.17215465537815186},{"$f":"'Total - Traffic %'!AQ43","v":0.2120669713179727},{"$f":"'Total - Traffic %'!AR43","v":0.13202067370835036},{"$f":"'Total - Traffic %'!AS43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW43","v":5.5525886993864982E-3},{"$f":"'Total - Traffic %'!AX43","v":3.398282060128005E-2},{"$f":"'Total - Traffic %'!AY43","v":2.8883800162933442E-2},{"$f":"'Total - Traffic %'!AZ43","v":4.4937593658313436E-2},{"$f":"'Total - Traffic %'!BA43","v":5.66845978096822E-2},{"$f":"'Total - Traffic %'!BB43","v":7.4104365688102414E-2},{"$f":"'Total - Traffic %'!BC43","v":0.11019162704692029},{"$f":"'Total - Traffic %'!BD43","v":0.12774652151442201},{"$f":"'Total - Traffic %'!BE43","v":0.17384854102865477},{"$f":"'Total - Traffic %'!BF43","v":0.2122676237103254},{"$f":"'Total - Traffic %'!BG43","v":0.13179992007997951},{"$f":"'Total - Traffic %'!BH43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL43","v":5.5741033334889773E-3},{"$f":"'Total - Traffic %'!BM43","v":3.3917549078852069E-2},{"$f":"'Total - Traffic %'!BN43","v":2.8825973985256222E-2},{"$f":"'Total - Traffic %'!BO43","v":4.5037116390828989E-2},{"$f":"'Total - Traffic %'!BP43","v":5.6601427315697436E-2},{"$f":"'Total - Traffic %'!BQ43","v":7.3993077095329318E-2},{"$f":"'Total - Traffic %'!BR43","v":0.10975773421417627},{"$f":"'Total - Traffic %'!BS43","v":0.12747993161687321},{"$f":"'Total - Traffic %'!BT43","v":0.17467515852727608},{"$f":"'Total - Traffic %'!BU43","v":0.21238662031145913},{"$f":"'Total - Traffic %'!BV43","v":0.13175130813076227},{"$f":"'Total - Traffic %'!BW43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA43","v":5.583960437823823E-3},{"$f":"'Total - Traffic %'!CB43","v":3.38960127898882E-2},{"$f":"'Total - Traffic %'!CC43","v":2.8820531133292582E-2},{"$f":"'Total - Traffic %'!CD43","v":4.5093708598959552E-2},{"$f":"'Total - Traffic %'!CE43","v":5.6552142807072422E-2},{"$f":"'Total - Traffic %'!CF43","v":7.3955258317843039E-2},{"$f":"'Total - Traffic %'!CG43","v":0.10942875184479886},{"$f":"'Total - Traffic %'!CH43","v":0.12742549697484284},{"$f":"'Total - Traffic %'!CI43","v":0.17512212596089602},{"$f":"'Total - Traffic %'!CJ43","v":0.21241070766155903},{"$f":"'Total - Traffic %'!CK43","v":0.13171130347302354},{"$f":"'Total - Traffic %'!CL43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CP43","v":5.5742955921600857E-3},{"$f":"'Total - Traffic %'!CQ43","v":3.3908788434219718E-2},{"$f":"'Total - Traffic %'!CR43","v":2.8846270195452509E-2},{"$f":"'Total - Traffic %'!CS43","v":4.5108577451825622E-2},{"$f":"'Total - Traffic %'!CT43","v":5.6575171408711808E-2},{"$f":"'Total - Traffic %'!CU43","v":7.4008282415645443E-2},{"$f":"'Total - Traffic %'!CV43","v":0.10914931405814314},{"$f":"'Total - Traffic %'!CW43","v":0.12759890236884877},{"$f":"'Total - Traffic %'!CX43","v":0.17509526021018734},{"$f":"'Total - Traffic %'!CY43","v":0.21236661331386272},{"$f":"'Total - Traffic %'!CZ43","v":0.13176852455094279},{"$f":"'Total - Traffic %'!DA43","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE43","v":5.5517720571387607E-3},{"$f":"'Total - Traffic %'!DF43","v":3.3905849748155407E-2},{"$f":"'Total - Traffic %'!DG43","v":2.885369039187128E-2},{"$f":"'Total - Traffic %'!DH43","v":4.5107385377615217E-2},{"$f":"'Total - Traffic %'!DI43","v":5.6668067289418929E-2},{"$f":"'Total - Traffic %'!DJ43","v":7.4129831366180066E-2},{"$f":"'Total - Traffic %'!DK43","v":0.10889586651580659},{"$f":"'Total - Traffic %'!DL43","v":0.12789520899925644},{"$f":"'Total - Traffic %'!DM43","v":0.17477108975315117},{"$f":"'Total - Traffic %'!DN43","v":0.21227922826416373},{"$f":"'Total - Traffic %'!DO43","v":0.13194201023724239},{"$f":"'Total - Traffic %'!DP43","v":1}]
["Scotland",null,1,{"$f":"'Total - Traffic %'!D44","v":0},{"$f":"'Total - Traffic %'!E44","v":0},{"$f":"'Total - Traffic %'!F44","v":0},{"$f":"'Total - Traffic %'!G44","v":7.9218791920782298E-3},{"$f":"'Total - Traffic %'!H44","v":1.0473480061199318E-2},{"$f":"'Total - Traffic %'!I44","v":6.9910465171751132E-2},{"$f":"'Total - Traffic %'!J44","v":1.2811106209649236E-2},{"$f":"'Total - Traffic %'!K44","v":7.3517426900546107E-2},{"$f":"'Total - Traffic %'!L44","v":3.0275106515734278E-2},{"$f":"'Total - Traffic %'!M44","v":0.20577408860086521},{"$f":"'Total - Traffic %'!N44","v":0.14641718857335975},{"$f":"'Total - Traffic %'!O44","v":0.55710074122518316},null,"Scotland",1,{"$f":"'Total - Traffic %'!S44","v":0},{"$f":"'Total - Traffic %'!T44","v":0},{"$f":"'Total - Traffic %'!U44","v":0},{"$f":"'Total - Traffic %'!V44","v":7.342795520007315E-3},{"$f":"'Total - Traffic %'!W44","v":9.7980222207658084E-3},{"$f":"'Total - Traffic %'!X44","v":6.6493262045869597E-2},{"$f":"'Total - Traffic %'!Y44","v":1.2126982166224836E-2},{"$f":"'Total - Traffic %'!Z44","v":7.1774309258323024E-2},{"$f":"'Total - Traffic %'!AA44","v":2.6396871065341262E-2},{"$f":"'Total - Traffic %'!AB44","v":0.2018224418312328},{"$f":"'Total - Traffic %'!AC44","v":0.14523364510776121},{"$f":"'Total - Traffic %'!AD44","v":0.54098832921552586},null,"Scotland",1,{"$f":"'Total - Traffic %'!AH44","v":0},{"$f":"'Total - Traffic %'!AI44","v":0},{"$f":"'Total - Traffic %'!AJ44","v":0},{"$f":"'Total - Traffic %'!AK44","v":7.3441910053573915E-3},{"$f":"'Total - Traffic %'!AL44","v":9.6757094863374592E-3},{"$f":"'Total - Traffic %'!AM44","v":6.4574225476646832E-2},{"$f":"'Total - Traffic %'!AN44","v":1.1647252151648548E-2},{"$f":"'Total - Traffic %'!AO44","v":6.8015274401005174E-2},{"$f":"'Total - Traffic %'!AP44","v":2.6138921711371117E-2},{"$f":"'Total - Traffic %'!AQ44","v":0.20051581582886877},{"$f":"'Total - Traffic %'!AR44","v":0.14315513945338476},{"$f":"'Total - Traffic %'!AS44","v":0.53106652951462008},null,"Scotland",1,{"$f":"'Total - Traffic %'!AW44","v":0},{"$f":"'Total - Traffic %'!AX44","v":0},{"$f":"'Total - Traffic %'!AY44","v":0},{"$f":"'Total - Traffic %'!AZ44","v":7.1346597428625525E-3},{"$f":"'Total - Traffic %'!BA44","v":9.5006853821181809E-3},{"$f":"'Total - Traffic %'!BB44","v":6.3637977350346764E-2},{"$f":"'Total - Traffic %'!BC44","v":1.1202387107263609E-2},{"$f":"'Total - Traffic %'!BD44","v":6.7192149775553212E-2},{"$f":"'Total - Traffic %'!BE44","v":2.5242828032433665E-2},{"$f":"'Total - Traffic %'!BF44","v":0.19452531315762184},{"$f":"'Total - Traffic %'!BG44","v":0.142921623103648},{"$f":"'Total - Traffic %'!BH44","v":0.52135762365184779},null,"Scotland",1,{"$f":"'Total - Traffic %'!BL44","v":0},{"$f":"'Total - Traffic %'!BM44","v":0},{"$f":"'Total - Traffic %'!BN44","v":0},{"$f":"'Total - Traffic %'!BO44","v":6.3636934226522996E-3},{"$f":"'Total - Traffic %'!BP44","v":9.2040492193766858E-3},{"$f":"'Total - Traffic %'!BQ44","v":6.315766112646766E-2},{"$f":"'Total - Traffic %'!BR44","v":1.0839069663757648E-2},{"$f":"'Total - Traffic %'!BS44","v":6.7115274605782482E-2},{"$f":"'Total - Traffic %'!BT44","v":2.5016786453446609E-2},{"$f":"'Total - Traffic %'!BU44","v":0.18585721942012012},{"$f":"'Total - Traffic %'!BV44","v":0.14158162768651672},{"$f":"'Total - Traffic %'!BW44","v":0.50913538159812022},null,"Scotland",1,{"$f":"'Total - Traffic %'!CA44","v":0},{"$f":"'Total - Traffic %'!CB44","v":0},{"$f":"'Total - Traffic %'!CC44","v":0},{"$f":"'Total - Traffic %'!CD44","v":6.2217888735859681E-3},{"$f":"'Total - Traffic %'!CE44","v":8.916361597471641E-3},{"$f":"'Total - Traffic %'!CF44","v":6.3070113413933038E-2},{"$f":"'Total - Traffic %'!CG44","v":1.0741798817048934E-2},{"$f":"'Total - Traffic %'!CH44","v":6.7465492662089219E-2},{"$f":"'Total - Traffic %'!CI44","v":2.4195452412365235E-2},{"$f":"'Total - Traffic %'!CJ44","v":0.18353060009688812},{"$f":"'Total - Traffic %'!CK44","v":0.14168592387617154},{"$f":"'Total - Traffic %'!CL44","v":0.50582753174955364},null,"Scotland",1,{"$f":"'Total - Traffic %'!CP44","v":0},{"$f":"'Total - Traffic %'!CQ44","v":0},{"$f":"'Total - Traffic %'!CR44","v":0},{"$f":"'Total - Traffic %'!CS44","v":6.0362241380895387E-3},{"$f":"'Total - Traffic %'!CT44","v":8.5739825425448397E-3},{"$f":"'Total - Traffic %'!CU44","v":6.3237817748071704E-2},{"$f":"'Total - Traffic %'!CV44","v":1.0651304381065978E-2},{"$f":"'Total - Traffic %'!CW44","v":6.9691700559900385E-2},{"$f":"'Total - Traffic %'!CX44","v":2.2294677773623272E-2},{"$f":"'Total - Traffic %'!CY44","v":0.18089208731205808},{"$f":"'Total - Traffic %'!CZ44","v":0.14129140725501468},{"$f":"'Total - Traffic %'!DA44","v":0.50266920171036855},null,"Scotland",1,{"$f":"'Total - Traffic %'!DE44","v":0},{"$f":"'Total - Traffic %'!DF44","v":0},{"$f":"'Total - Traffic %'!DG44","v":0},{"$f":"'Total - Traffic %'!DH44","v":5.8098820947880382E-3},{"$f":"'Total - Traffic %'!DI44","v":8.4416895540530435E-3},{"$f":"'Total - Traffic %'!DJ44","v":6.3227422464110006E-2},{"$f":"'Total - Traffic %'!DK44","v":1.0435284034614025E-2},{"$f":"'Total - Traffic %'!DL44","v":7.0826349790683266E-2},{"$f":"'Total - Traffic %'!DM44","v":2.0988074008064937E-2},{"$f":"'Total - Traffic %'!DN44","v":0.17961666385974256},{"$f":"'Total - Traffic %'!DO44","v":0.14098047294934904},{"$f":"'Total - Traffic %'!DP44","v":0.50032583875540493}]
[null,null,2,{"$f":"'Total - Traffic %'!D45","v":0},{"$f":"'Total - Traffic %'!E45","v":0},{"$f":"'Total - Traffic %'!F45","v":0},{"$f":"'Total - Traffic %'!G45","v":2.4068348813472012E-2},{"$f":"'Total - Traffic %'!H45","v":2.7697510250701367E-2},{"$f":"'Total - Traffic %'!I45","v":2.3835696368584861E-2},{"$f":"'Total - Traffic %'!J45","v":3.6022816059861532E-2},{"$f":"'Total - Traffic %'!K45","v":1.8445095192017587E-2},{"$f":"'Total - Traffic %'!L45","v":4.2358778065121339E-2},{"$f":"'Total - Traffic %'!M45","v":0.10729104893338692},{"$f":"'Total - Traffic %'!N45","v":4.9766640328327968E-3},{"$f":"'Total - Traffic %'!O45","v":0.28469595771597839},null,null,2,{"$f":"'Total - Traffic %'!S45","v":0},{"$f":"'Total - Traffic %'!T45","v":0},{"$f":"'Total - Traffic %'!U45","v":0},{"$f":"'Total - Traffic %'!V45","v":2.0260271034289512E-2},{"$f":"'Total - Traffic %'!W45","v":2.5808519844600624E-2},{"$f":"'Total - Traffic %'!X45","v":2.6103313716914212E-2},{"$f":"'Total - Traffic %'!Y45","v":3.3555685149519274E-2},{"$f":"'Total - Traffic %'!Z45","v":1.9071686792488832E-2},{"$f":"'Total - Traffic %'!AA45","v":4.391946351346418E-2},{"$f":"'Total - Traffic %'!AB45","v":0.11190402370583059},{"$f":"'Total - Traffic %'!AC45","v":6.1453435885919861E-3},{"$f":"'Total - Traffic %'!AD45","v":0.28676830734569925},null,null,2,{"$f":"'Total - Traffic %'!AH45","v":0},{"$f":"'Total - Traffic %'!AI45","v":0},{"$f":"'Total - Traffic %'!AJ45","v":0},{"$f":"'Total - Traffic %'!AK45","v":1.8674805680749355E-2},{"$f":"'Total - Traffic %'!AL45","v":2.2990298298249005E-2},{"$f":"'Total - Traffic %'!AM45","v":2.5904376550534802E-2},{"$f":"'Total - Traffic %'!AN45","v":2.9920485943262919E-2},{"$f":"'Total - Traffic %'!AO45","v":2.1780537851702374E-2},{"$f":"'Total - Traffic %'!AP45","v":4.0751587518094962E-2},{"$f":"'Total - Traffic %'!AQ45","v":0.1129519694638078},{"$f":"'Total - Traffic %'!AR45","v":7.917095799954043E-3},{"$f":"'Total - Traffic %'!AS45","v":0.28089115710635526},null,null,2,{"$f":"'Total - Traffic %'!AW45","v":0},{"$f":"'Total - Traffic %'!AX45","v":0},{"$f":"'Total - Traffic %'!AY45","v":0},{"$f":"'Total - Traffic %'!AZ45","v":1.6419393055030939E-2},{"$f":"'Total - Traffic %'!BA45","v":2.1789466861405805E-2},{"$f":"'Total - Traffic %'!BB45","v":2.6400013202596977E-2},{"$f":"'Total - Traffic %'!BC45","v":2.8691000273366567E-2},{"$f":"'Total - Traffic %'!BD45","v":2.1287278190491848E-2},{"$f":"'Total - Traffic %'!BE45","v":3.9997030665148162E-2},{"$f":"'Total - Traffic %'!BF45","v":0.11845033793329539},{"$f":"'Total - Traffic %'!BG45","v":8.4126729252278817E-3},{"$f":"'Total - Traffic %'!BH45","v":0.28144719310656352},null,null,2,{"$f":"'Total - Traffic %'!BL45","v":0},{"$f":"'Total - Traffic %'!BM45","v":0},{"$f":"'Total - Traffic %'!BN45","v":0},{"$f":"'Total - Traffic %'!BO45","v":1.547905428966785E-2},{"$f":"'Total - Traffic %'!BP45","v":2.1105627400627942E-2},{"$f":"'Total - Traffic %'!BQ45","v":2.6511028216389752E-2},{"$f":"'Total - Traffic %'!BR45","v":2.8365505701656454E-2},{"$f":"'Total - Traffic %'!BS45","v":2.1089839254387826E-2},{"$f":"'Total - Traffic %'!BT45","v":3.9865318943618382E-2},{"$f":"'Total - Traffic %'!BU45","v":0.12328205625417209},{"$f":"'Total - Traffic %'!BV45","v":9.8103624144454653E-3},{"$f":"'Total - Traffic %'!BW45","v":0.28550879247496569},null,null,2,{"$f":"'Total - Traffic %'!CA45","v":0},{"$f":"'Total - Traffic %'!CB45","v":0},{"$f":"'Total - Traffic %'!CC45","v":0},{"$f":"'Total - Traffic %'!CD45","v":1.5380768816094074E-2},{"$f":"'Total - Traffic %'!CE45","v":2.1016014635046699E-2},{"$f":"'Total - Traffic %'!CF45","v":2.6531229724064066E-2},{"$f":"'Total - Traffic %'!CG45","v":2.7988777267000758E-2},{"$f":"'Total - Traffic %'!CH45","v":2.1312905598592051E-2},{"$f":"'Total - Traffic %'!CI45","v":3.9403418528711147E-2},{"$f":"'Total - Traffic %'!CJ45","v":0.12419761904014595},{"$f":"'Total - Traffic %'!CK45","v":9.8574517983836835E-3},{"$f":"'Total - Traffic %'!CL45","v":0.28568818540803842},null,null,2,{"$f":"'Total - Traffic %'!CP45","v":0},{"$f":"'Total - Traffic %'!CQ45","v":0},{"$f":"'Total - Traffic %'!CR45","v":0},{"$f":"'Total - Traffic %'!CS45","v":1.4931391882896992E-2},{"$f":"'Total - Traffic %'!CT45","v":2.0661508047776531E-2},{"$f":"'Total - Traffic %'!CU45","v":2.6579497150645882E-2},{"$f":"'Total - Traffic %'!CV45","v":2.7210403743007854E-2},{"$f":"'Total - Traffic %'!CW45","v":1.9179776280082564E-2},{"$f":"'Total - Traffic %'!CX45","v":4.0091014540101139E-2},{"$f":"'Total - Traffic %'!CY45","v":0.12444636658662718},{"$f":"'Total - Traffic %'!CZ45","v":1.0361422043443595E-2},{"$f":"'Total - Traffic %'!DA45","v":0.28346138027458173},null,null,2,{"$f":"'Total - Traffic %'!DE45","v":0},{"$f":"'Total - Traffic %'!DF45","v":0},{"$f":"'Total - Traffic %'!DG45","v":0},{"$f":"'Total - Traffic %'!DH45","v":1.4868355291446421E-2},{"$f":"'Total - Traffic %'!DI45","v":1.9803814880081927E-2},{"$f":"'Total - Traffic %'!DJ45","v":2.6854205056749618E-2},{"$f":"'Total - Traffic %'!DK45","v":2.600927523469667E-2},{"$f":"'Total - Traffic %'!DL45","v":1.8407972952899816E-2},{"$f":"'Total - Traffic %'!DM45","v":4.1351264198794764E-2},{"$f":"'Total - Traffic %'!DN45","v":0.12354929001193427},{"$f":"'Total - Traffic %'!DO45","v":1.0910158145069269E-2},{"$f":"'Total - Traffic %'!DP45","v":0.28175433577167269}]
[null,null,3,{"$f":"'Total - Traffic %'!D46","v":0},{"$f":"'Total - Traffic %'!E46","v":0},{"$f":"'Total - Traffic %'!F46","v":0},{"$f":"'Total - Traffic %'!G46","v":2.5970231771171897E-2},{"$f":"'Total - Traffic %'!H46","v":2.1719053458707421E-2},{"$f":"'Total - Traffic %'!I46","v":1.8635638109033086E-3},{"$f":"'Total - Traffic %'!J46","v":2.647423988510204E-2},{"$f":"'Total - Traffic %'!K46","v":6.0830316248882701E-4},{"$f":"'Total - Traffic %'!L46","v":1.5284351283915506E-2},{"$f":"'Total - Traffic %'!M46","v":1.6019901720769791E-2},{"$f":"'Total - Traffic %'!N46","v":2.1468913736377552E-4},{"$f":"'Total - Traffic %'!O46","v":0.10815433423042256},null,null,3,{"$f":"'Total - Traffic %'!S46","v":0},{"$f":"'Total - Traffic %'!T46","v":0},{"$f":"'Total - Traffic %'!U46","v":0},{"$f":"'Total - Traffic %'!V46","v":2.8025502712434619E-2},{"$f":"'Total - Traffic %'!W46","v":2.2697127274227367E-2},{"$f":"'Total - Traffic %'!X46","v":2.0732473001721509E-3},{"$f":"'Total - Traffic %'!Y46","v":2.7424212924278775E-2},{"$f":"'Total - Traffic %'!Z46","v":5.9890925130932134E-4},{"$f":"'Total - Traffic %'!AA46","v":1.7178389888020878E-2},{"$f":"'Total - Traffic %'!AB46","v":1.9562120801712785E-2},{"$f":"'Total - Traffic %'!AC46","v":2.1318587292614574E-4},{"$f":"'Total - Traffic %'!AD46","v":0.11777269602508203},null,null,3,{"$f":"'Total - Traffic %'!AH46","v":0},{"$f":"'Total - Traffic %'!AI46","v":0},{"$f":"'Total - Traffic %'!AJ46","v":0},{"$f":"'Total - Traffic %'!AK46","v":2.5765762617495629E-2},{"$f":"'Total - Traffic %'!AL46","v":2.4259133468156634E-2},{"$f":"'Total - Traffic %'!AM46","v":3.3616374455244661E-3},{"$f":"'Total - Traffic %'!AN46","v":2.8996048183565697E-2},{"$f":"'Total - Traffic %'!AO46","v":5.88974604603424E-4},{"$f":"'Total - Traffic %'!AP46","v":2.0554172895267779E-2},{"$f":"'Total - Traffic %'!AQ46","v":2.2831198424859738E-2},{"$f":"'Total - Traffic %'!AR46","v":5.9975475527674412E-4},{"$f":"'Total - Traffic %'!AS46","v":0.12695668239475011},null,null,3,{"$f":"'Total - Traffic %'!AW46","v":0},{"$f":"'Total - Traffic %'!AX46","v":0},{"$f":"'Total - Traffic %'!AY46","v":0},{"$f":"'Total - Traffic %'!AZ46","v":2.6147126047704691E-2},{"$f":"'Total - Traffic %'!BA46","v":2.3752601344880487E-2},{"$f":"'Total - Traffic %'!BB46","v":3.4135517853814581E-3},{"$f":"'Total - Traffic %'!BC46","v":2.8445972965299264E-2},{"$f":"'Total - Traffic %'!BD46","v":1.2755208795933949E-3},{"$f":"'Total - Traffic %'!BE46","v":2.2033335175802284E-2},{"$f":"'Total - Traffic %'!BF46","v":2.3825977652461756E-2},{"$f":"'Total - Traffic %'!BG46","v":5.9449948337469386E-4},{"$f":"'Total - Traffic %'!BH46","v":0.12948858533449803},null,null,3,{"$f":"'Total - Traffic %'!BL46","v":0},{"$f":"'Total - Traffic %'!BM46","v":0},{"$f":"'Total - Traffic %'!BN46","v":0},{"$f":"'Total - Traffic %'!BO46","v":2.7274641884691222E-2},{"$f":"'Total - Traffic %'!BP46","v":2.42172423984644E-2},{"$f":"'Total - Traffic %'!BQ46","v":3.6860358454942075E-3},{"$f":"'Total - Traffic %'!BR46","v":2.7938204708232391E-2},{"$f":"'Total - Traffic %'!BS46","v":1.2748592280197929E-3},{"$f":"'Total - Traffic %'!BT46","v":2.2175095804937844E-2},{"$f":"'Total - Traffic %'!BU46","v":2.8140999975272578E-2},{"$f":"'Total - Traffic %'!BV46","v":8.833239940215557E-4},{"$f":"'Total - Traffic %'!BW46","v":0.13559040383913398},null,null,3,{"$f":"'Total - Traffic %'!CA46","v":0},{"$f":"'Total - Traffic %'!CB46","v":0},{"$f":"'Total - Traffic %'!CC46","v":0},{"$f":"'Total - Traffic %'!CD46","v":2.596838668178357E-2},{"$f":"'Total - Traffic %'!CE46","v":2.363229950533062E-2},{"$f":"'Total - Traffic %'!CF46","v":3.7580367637047758E-3},{"$f":"'Total - Traffic %'!CG46","v":2.7930896557358632E-2},{"$f":"'Total - Traffic %'!CH46","v":5.8019736089510803E-4},{"$f":"'Total - Traffic %'!CI46","v":2.293680163268862E-2},{"$f":"'Total - Traffic %'!CJ46","v":2.975233491450888E-2},{"$f":"'Total - Traffic %'!CK46","v":9.378533190869384E-4},{"$f":"'Total - Traffic %'!CL46","v":0.13549680673535713},null,null,3,{"$f":"'Total - Traffic %'!CP46","v":0},{"$f":"'Total - Traffic %'!CQ46","v":0},{"$f":"'Total - Traffic %'!CR46","v":0},{"$f":"'Total - Traffic %'!CS46","v":2.5693240110949967E-2},{"$f":"'Total - Traffic %'!CT46","v":2.4320570658329831E-2},{"$f":"'Total - Traffic %'!CU46","v":3.7588908754044911E-3},{"$f":"'Total - Traffic %'!CV46","v":2.778413313685997E-2},{"$f":"'Total - Traffic %'!CW46","v":5.8103280478571213E-4},{"$f":"'Total - Traffic %'!CX46","v":2.3934688241252333E-2},{"$f":"'Total - Traffic %'!CY46","v":3.1968807750850162E-2},{"$f":"'Total - Traffic %'!CZ46","v":1.0416023526159863E-3},{"$f":"'Total - Traffic %'!DA46","v":0.13908296593104846},null,null,3,{"$f":"'Total - Traffic %'!DE46","v":0},{"$f":"'Total - Traffic %'!DF46","v":0},{"$f":"'Total - Traffic %'!DG46","v":0},{"$f":"'Total - Traffic %'!DH46","v":2.5148020552108113E-2},{"$f":"'Total - Traffic %'!DI46","v":2.4901338746064431E-2},{"$f":"'Total - Traffic %'!DJ46","v":3.8642710389609567E-3},{"$f":"'Total - Traffic %'!DK46","v":2.8837735141890419E-2},{"$f":"'Total - Traffic %'!DL46","v":4.4781668862133126E-4},{"$f":"'Total - Traffic %'!DM46","v":2.3837223442217011E-2},{"$f":"'Total - Traffic %'!DN46","v":3.3319417689566817E-2},{"$f":"'Total - Traffic %'!DO46","v":1.0397960395382535E-3},{"$f":"'Total - Traffic %'!DP46","v":0.14139561933896733}]
[null,null,4,{"$f":"'Total - Traffic %'!D47","v":0},{"$f":"'Total - Traffic %'!E47","v":0},{"$f":"'Total - Traffic %'!F47","v":0},{"$f":"'Total - Traffic %'!G47","v":9.9800293285010784E-3},{"$f":"'Total - Traffic %'!H47","v":7.5482742549095577E-3},{"$f":"'Total - Traffic %'!I47","v":0},{"$f":"'Total - Traffic %'!J47","v":1.208890700161078E-2},{"$f":"'Total - Traffic %'!K47","v":0},{"$f":"'Total - Traffic %'!L47","v":3.0507484287638814E-3},{"$f":"'Total - Traffic %'!M47","v":4.2382439519272072E-3},{"$f":"'Total - Traffic %'!N47","v":0},{"$f":"'Total - Traffic %'!O47","v":3.6906202965712502E-2},null,null,4,{"$f":"'Total - Traffic %'!S47","v":0},{"$f":"'Total - Traffic %'!T47","v":0},{"$f":"'Total - Traffic %'!U47","v":0},{"$f":"'Total - Traffic %'!V47","v":1.1762159486316809E-2},{"$f":"'Total - Traffic %'!W47","v":8.2124988994934991E-3},{"$f":"'Total - Traffic %'!X47","v":0},{"$f":"'Total - Traffic %'!Y47","v":1.1030496252947967E-2},{"$f":"'Total - Traffic %'!Z47","v":0},{"$f":"'Total - Traffic %'!AA47","v":3.3664331278555823E-3},{"$f":"'Total - Traffic %'!AB47","v":4.6304394726775274E-3},{"$f":"'Total - Traffic %'!AC47","v":0},{"$f":"'Total - Traffic %'!AD47","v":3.900202723929138E-2},null,null,4,{"$f":"'Total - Traffic %'!AH47","v":0},{"$f":"'Total - Traffic %'!AI47","v":0},{"$f":"'Total - Traffic %'!AJ47","v":0},{"$f":"'Total - Traffic %'!AK47","v":1.5215061895182534E-2},{"$f":"'Total - Traffic %'!AL47","v":8.6595484815577446E-3},{"$f":"'Total - Traffic %'!AM47","v":0},{"$f":"'Total - Traffic %'!AN47","v":1.1727237486925654E-2},{"$f":"'Total - Traffic %'!AO47","v":0},{"$f":"'Total - Traffic %'!AP47","v":3.6802807194241055E-3},{"$f":"'Total - Traffic %'!AQ47","v":5.355505075806192E-3},{"$f":"'Total - Traffic %'!AR47","v":0},{"$f":"'Total - Traffic %'!AS47","v":4.4637633658896239E-2},null,null,4,{"$f":"'Total - Traffic %'!AW47","v":0},{"$f":"'Total - Traffic %'!AX47","v":0},{"$f":"'Total - Traffic %'!AY47","v":0},{"$f":"'Total - Traffic %'!AZ47","v":1.6696442336417365E-2},{"$f":"'Total - Traffic %'!BA47","v":9.8195872493422078E-3},{"$f":"'Total - Traffic %'!BB47","v":0},{"$f":"'Total - Traffic %'!BC47","v":1.2757919751675617E-2},{"$f":"'Total - Traffic %'!BD47","v":0},{"$f":"'Total - Traffic %'!BE47","v":3.9373564745417283E-3},{"$f":"'Total - Traffic %'!BF47","v":6.8999874650659144E-3},{"$f":"'Total - Traffic %'!BG47","v":0},{"$f":"'Total - Traffic %'!BH47","v":5.0111293277042834E-2},null,null,4,{"$f":"'Total - Traffic %'!BL47","v":0},{"$f":"'Total - Traffic %'!BM47","v":0},{"$f":"'Total - Traffic %'!BN47","v":0},{"$f":"'Total - Traffic %'!BO47","v":1.7165887264655552E-2},{"$f":"'Total - Traffic %'!BP47","v":1.001099728926721E-2},{"$f":"'Total - Traffic %'!BQ47","v":0},{"$f":"'Total - Traffic %'!BR47","v":1.2306314935839882E-2},{"$f":"'Total - Traffic %'!BS47","v":0},{"$f":"'Total - Traffic %'!BT47","v":4.1214268858616827E-3},{"$f":"'Total - Traffic %'!BU47","v":7.2122502450245084E-3},{"$f":"'Total - Traffic %'!BV47","v":0},{"$f":"'Total - Traffic %'!BW47","v":5.0816876620648842E-2},null,null,4,{"$f":"'Total - Traffic %'!CA47","v":0},{"$f":"'Total - Traffic %'!CB47","v":0},{"$f":"'Total - Traffic %'!CC47","v":0},{"$f":"'Total - Traffic %'!CD47","v":1.8131508408222977E-2},{"$f":"'Total - Traffic %'!CE47","v":1.0678067743492423E-2},{"$f":"'Total - Traffic %'!CF47","v":0},{"$f":"'Total - Traffic %'!CG47","v":1.247608515177274E-2},{"$f":"'Total - Traffic %'!CH47","v":0},{"$f":"'Total - Traffic %'!CI47","v":4.5574658561467361E-3},{"$f":"'Total - Traffic %'!CJ47","v":7.4358572779361842E-3},{"$f":"'Total - Traffic %'!CK47","v":0},{"$f":"'Total - Traffic %'!CL47","v":5.3278984437571064E-2},null,null,4,{"$f":"'Total - Traffic %'!CP47","v":0},{"$f":"'Total - Traffic %'!CQ47","v":0},{"$f":"'Total - Traffic %'!CR47","v":0},{"$f":"'Total - Traffic %'!CS47","v":1.8971936404213356E-2},{"$f":"'Total - Traffic %'!CT47","v":1.0683871263242422E-2},{"$f":"'Total - Traffic %'!CU47","v":0},{"$f":"'Total - Traffic %'!CV47","v":1.3255737163315844E-2},{"$f":"'Total - Traffic %'!CW47","v":0},{"$f":"'Total - Traffic %'!CX47","v":4.6123619196695694E-3},{"$f":"'Total - Traffic %'!CY47","v":7.4672096215733525E-3},{"$f":"'Total - Traffic %'!CZ47","v":0},{"$f":"'Total - Traffic %'!DA47","v":5.499111637201453E-2},null,null,4,{"$f":"'Total - Traffic %'!DE47","v":0},{"$f":"'Total - Traffic %'!DF47","v":0},{"$f":"'Total - Traffic %'!DG47","v":0},{"$f":"'Total - Traffic %'!DH47","v":1.9455510157946616E-2},{"$f":"'Total - Traffic %'!DI47","v":1.1165069541070438E-2},{"$f":"'Total - Traffic %'!DJ47","v":0},{"$f":"'Total - Traffic %'!DK47","v":1.3428505014311585E-2},{"$f":"'Total - Traffic %'!DL47","v":0},{"$f":"'Total - Traffic %'!DM47","v":4.4940204869933229E-3},{"$f":"'Total - Traffic %'!DN47","v":7.701453346015668E-3},{"$f":"'Total - Traffic %'!DO47","v":0},{"$f":"'Total - Traffic %'!DP47","v":5.6244558546337628E-2}]
[null,null,5,{"$f":"'Total - Traffic %'!D48","v":0},{"$f":"'Total - Traffic %'!E48","v":0},{"$f":"'Total - Traffic %'!F48","v":0},{"$f":"'Total - Traffic %'!G48","v":4.0277506296458859E-3},{"$f":"'Total - Traffic %'!H48","v":4.6897965165605673E-3},{"$f":"'Total - Traffic %'!I48","v":0},{"$f":"'Total - Traffic %'!J48","v":3.5529548916369913E-3},{"$f":"'Total - Traffic %'!K48","v":0},{"$f":"'Total - Traffic %'!L48","v":3.7492854449567192E-4},{"$f":"'Total - Traffic %'!M48","v":4.9733328036428959E-4},{"$f":"'Total - Traffic %'!N48","v":0},{"$f":"'Total - Traffic %'!O48","v":1.3142763862703407E-2},null,null,5,{"$f":"'Total - Traffic %'!S48","v":0},{"$f":"'Total - Traffic %'!T48","v":0},{"$f":"'Total - Traffic %'!U48","v":0},{"$f":"'Total - Traffic %'!V48","v":4.2488407412982244E-3},{"$f":"'Total - Traffic %'!W48","v":4.577006361036369E-3},{"$f":"'Total - Traffic %'!X48","v":0},{"$f":"'Total - Traffic %'!Y48","v":5.4080544141937564E-3},{"$f":"'Total - Traffic %'!Z48","v":0},{"$f":"'Total - Traffic %'!AA48","v":3.5865537596702383E-4},{"$f":"'Total - Traffic %'!AB48","v":8.76083281906121E-4},{"$f":"'Total - Traffic %'!AC48","v":0},{"$f":"'Total - Traffic %'!AD48","v":1.5468640174401497E-2},null,null,5,{"$f":"'Total - Traffic %'!AH48","v":0},{"$f":"'Total - Traffic %'!AI48","v":0},{"$f":"'Total - Traffic %'!AJ48","v":0},{"$f":"'Total - Traffic %'!AK48","v":4.5341949492301E-3},{"$f":"'Total - Traffic %'!AL48","v":4.6538051040901154E-3},{"$f":"'Total - Traffic %'!AM48","v":0},{"$f":"'Total - Traffic %'!AN48","v":6.008720596265631E-3},{"$f":"'Total - Traffic %'!AO48","v":0},{"$f":"'Total - Traffic %'!AP48","v":3.724144316005621E-4},{"$f":"'Total - Traffic %'!AQ48","v":8.7886224419202034E-4},{"$f":"'Total - Traffic %'!AR48","v":0},{"$f":"'Total - Traffic %'!AS48","v":1.6447997325378428E-2},null,null,5,{"$f":"'Total - Traffic %'!AW48","v":0},{"$f":"'Total - Traffic %'!AX48","v":0},{"$f":"'Total - Traffic %'!AY48","v":0},{"$f":"'Total - Traffic %'!AZ48","v":5.0294161477840811E-3},{"$f":"'Total - Traffic %'!BA48","v":4.8386564323331435E-3},{"$f":"'Total - Traffic %'!BB48","v":0},{"$f":"'Total - Traffic %'!BC48","v":6.3465090645122707E-3},{"$f":"'Total - Traffic %'!BD48","v":0},{"$f":"'Total - Traffic %'!BE48","v":4.2726572204349208E-4},{"$f":"'Total - Traffic %'!BF48","v":9.5345726337477902E-4},{"$f":"'Total - Traffic %'!BG48","v":0},{"$f":"'Total - Traffic %'!BH48","v":1.7595304630047767E-2},null,null,5,{"$f":"'Total - Traffic %'!BL48","v":0},{"$f":"'Total - Traffic %'!BM48","v":0},{"$f":"'Total - Traffic %'!BN48","v":0},{"$f":"'Total - Traffic %'!BO48","v":5.0258770611525064E-3},{"$f":"'Total - Traffic %'!BP48","v":4.8701684941747274E-3},{"$f":"'Total - Traffic %'!BQ48","v":0},{"$f":"'Total - Traffic %'!BR48","v":7.501923825383742E-3},{"$f":"'Total - Traffic %'!BS48","v":0},{"$f":"'Total - Traffic %'!BT48","v":5.393011554197713E-4},{"$f":"'Total - Traffic %'!BU48","v":1.0112749310004206E-3},{"$f":"'Total - Traffic %'!BV48","v":0},{"$f":"'Total - Traffic %'!BW48","v":1.8948545467131171E-2},null,null,5,{"$f":"'Total - Traffic %'!CA48","v":0},{"$f":"'Total - Traffic %'!CB48","v":0},{"$f":"'Total - Traffic %'!CC48","v":0},{"$f":"'Total - Traffic %'!CD48","v":5.5197410473870074E-3},{"$f":"'Total - Traffic %'!CE48","v":5.0036887545148213E-3},{"$f":"'Total - Traffic %'!CF48","v":0},{"$f":"'Total - Traffic %'!CG48","v":7.5158126765724146E-3},{"$f":"'Total - Traffic %'!CH48","v":0},{"$f":"'Total - Traffic %'!CI48","v":6.5617434842185824E-4},{"$f":"'Total - Traffic %'!CJ48","v":1.0130748425836898E-3},{"$f":"'Total - Traffic %'!CK48","v":0},{"$f":"'Total - Traffic %'!CL48","v":1.9708491669479789E-2},null,null,5,{"$f":"'Total - Traffic %'!CP48","v":0},{"$f":"'Total - Traffic %'!CQ48","v":0},{"$f":"'Total - Traffic %'!CR48","v":0},{"$f":"'Total - Traffic %'!CS48","v":5.4752951105796728E-3},{"$f":"'Total - Traffic %'!CT48","v":5.0044562747586542E-3},{"$f":"'Total - Traffic %'!CU48","v":0},{"$f":"'Total - Traffic %'!CV48","v":7.6297953505413173E-3},{"$f":"'Total - Traffic %'!CW48","v":0},{"$f":"'Total - Traffic %'!CX48","v":6.8224858056965213E-4},{"$f":"'Total - Traffic %'!CY48","v":1.0035403955373863E-3},{"$f":"'Total - Traffic %'!CZ48","v":0},{"$f":"'Total - Traffic %'!DA48","v":1.9795335711986686E-2},null,null,5,{"$f":"'Total - Traffic %'!DE48","v":0},{"$f":"'Total - Traffic %'!DF48","v":0},{"$f":"'Total - Traffic %'!DG48","v":0},{"$f":"'Total - Traffic %'!DH48","v":5.7319072576100649E-3},{"$f":"'Total - Traffic %'!DI48","v":4.988994223344808E-3},{"$f":"'Total - Traffic %'!DJ48","v":0},{"$f":"'Total - Traffic %'!DK48","v":7.7437786715908183E-3},{"$f":"'Total - Traffic %'!DL48","v":0},{"$f":"'Total - Traffic %'!DM48","v":8.2099721581069501E-4},{"$f":"'Total - Traffic %'!DN48","v":9.9397021926108373E-4},{"$f":"'Total - Traffic %'!DO48","v":0},{"$f":"'Total - Traffic %'!DP48","v":2.0279647587617473E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D49","v":0},{"$f":"'Total - Traffic %'!E49","v":0},{"$f":"'Total - Traffic %'!F49","v":0},{"$f":"'Total - Traffic %'!G49","v":7.1968239734869099E-2},{"$f":"'Total - Traffic %'!H49","v":7.2128114542078237E-2},{"$f":"'Total - Traffic %'!I49","v":9.5609725351239308E-2},{"$f":"'Total - Traffic %'!J49","v":9.0950024047860581E-2},{"$f":"'Total - Traffic %'!K49","v":9.257082525505253E-2},{"$f":"'Total - Traffic %'!L49","v":9.1343912838030672E-2},{"$f":"'Total - Traffic %'!M49","v":0.33382061648731343},{"$f":"'Total - Traffic %'!N49","v":0.15160854174355631},{"$f":"'Total - Traffic %'!O49","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S49","v":0},{"$f":"'Total - Traffic %'!T49","v":0},{"$f":"'Total - Traffic %'!U49","v":0},{"$f":"'Total - Traffic %'!V49","v":7.1639569494346481E-2},{"$f":"'Total - Traffic %'!W49","v":7.1093174600123654E-2},{"$f":"'Total - Traffic %'!X49","v":9.466982306295596E-2},{"$f":"'Total - Traffic %'!Y49","v":8.9545430907164603E-2},{"$f":"'Total - Traffic %'!Z49","v":9.1444905302121168E-2},{"$f":"'Total - Traffic %'!AA49","v":9.1219812970648934E-2},{"$f":"'Total - Traffic %'!AB49","v":0.33879510909335986},{"$f":"'Total - Traffic %'!AC49","v":0.15159217456927934},{"$f":"'Total - Traffic %'!AD49","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH49","v":0},{"$f":"'Total - Traffic %'!AI49","v":0},{"$f":"'Total - Traffic %'!AJ49","v":0},{"$f":"'Total - Traffic %'!AK49","v":7.1534016148015023E-2},{"$f":"'Total - Traffic %'!AL49","v":7.0238494838390952E-2},{"$f":"'Total - Traffic %'!AM49","v":9.3840239472706102E-2},{"$f":"'Total - Traffic %'!AN49","v":8.8299744361668445E-2},{"$f":"'Total - Traffic %'!AO49","v":9.0384786857310981E-2},{"$f":"'Total - Traffic %'!AP49","v":9.1497377275758532E-2},{"$f":"'Total - Traffic %'!AQ49","v":0.34253335103753452},{"$f":"'Total - Traffic %'!AR49","v":0.15167199000861553},{"$f":"'Total - Traffic %'!AS49","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!AW49","v":0},{"$f":"'Total - Traffic %'!AX49","v":0},{"$f":"'Total - Traffic %'!AY49","v":0},{"$f":"'Total - Traffic %'!AZ49","v":7.1427037329799645E-2},{"$f":"'Total - Traffic %'!BA49","v":6.970099727007982E-2},{"$f":"'Total - Traffic %'!BB49","v":9.34515423383252E-2},{"$f":"'Total - Traffic %'!BC49","v":8.7443789162117327E-2},{"$f":"'Total - Traffic %'!BD49","v":8.9754948845638463E-2},{"$f":"'Total - Traffic %'!BE49","v":9.1637816069969333E-2},{"$f":"'Total - Traffic %'!BF49","v":0.34465507347181967},{"$f":"'Total - Traffic %'!BG49","v":0.15192879551225058},{"$f":"'Total - Traffic %'!BH49","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!BL49","v":0},{"$f":"'Total - Traffic %'!BM49","v":0},{"$f":"'Total - Traffic %'!BN49","v":0},{"$f":"'Total - Traffic %'!BO49","v":7.1309153922819432E-2},{"$f":"'Total - Traffic %'!BP49","v":6.9408084801910963E-2},{"$f":"'Total - Traffic %'!BQ49","v":9.3354725188351612E-2},{"$f":"'Total - Traffic %'!BR49","v":8.6951018834870109E-2},{"$f":"'Total - Traffic %'!BS49","v":8.9479973088190098E-2},{"$f":"'Total - Traffic %'!BT49","v":9.1717929243284285E-2},{"$f":"'Total - Traffic %'!BU49","v":0.34550380082558974},{"$f":"'Total - Traffic %'!BV49","v":0.15227531409498374},{"$f":"'Total - Traffic %'!BW49","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CA49","v":0},{"$f":"'Total - Traffic %'!CB49","v":0},{"$f":"'Total - Traffic %'!CC49","v":0},{"$f":"'Total - Traffic %'!CD49","v":7.1222193827073593E-2},{"$f":"'Total - Traffic %'!CE49","v":6.9246432235856206E-2},{"$f":"'Total - Traffic %'!CF49","v":9.3359379901701872E-2},{"$f":"'Total - Traffic %'!CG49","v":8.6653370469753493E-2},{"$f":"'Total - Traffic %'!CH49","v":8.9358595621576373E-2},{"$f":"'Total - Traffic %'!CI49","v":9.1749312778333592E-2},{"$f":"'Total - Traffic %'!CJ49","v":0.34592948617206282},{"$f":"'Total - Traffic %'!CK49","v":0.15248122899364216},{"$f":"'Total - Traffic %'!CL49","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CP49","v":0},{"$f":"'Total - Traffic %'!CQ49","v":0},{"$f":"'Total - Traffic %'!CR49","v":0},{"$f":"'Total - Traffic %'!CS49","v":7.1108087646729531E-2},{"$f":"'Total - Traffic %'!CT49","v":6.9244388786652275E-2},{"$f":"'Total - Traffic %'!CU49","v":9.3576205774122068E-2},{"$f":"'Total - Traffic %'!CV49","v":8.6531373774790948E-2},{"$f":"'Total - Traffic %'!CW49","v":8.9452509644768655E-2},{"$f":"'Total - Traffic %'!CX49","v":9.1614991055215977E-2},{"$f":"'Total - Traffic %'!CY49","v":0.34577801166664618},{"$f":"'Total - Traffic %'!CZ49","v":0.15269443165107427},{"$f":"'Total - Traffic %'!DA49","v":0.99999999999999978},null,null,"Sum",{"$f":"'Total - Traffic %'!DE49","v":0},{"$f":"'Total - Traffic %'!DF49","v":0},{"$f":"'Total - Traffic %'!DG49","v":0},{"$f":"'Total - Traffic %'!DH49","v":7.1013675353899255E-2},{"$f":"'Total - Traffic %'!DI49","v":6.9300906944614646E-2},{"$f":"'Total - Traffic %'!DJ49","v":9.3945898559820593E-2},{"$f":"'Total - Traffic %'!DK49","v":8.6454578097103524E-2},{"$f":"'Total - Traffic %'!DL49","v":8.9682139432204419E-2},{"$f":"'Total - Traffic %'!DM49","v":9.1491579351880736E-2},{"$f":"'Total - Traffic %'!DN49","v":0.34518079512652039},{"$f":"'Total - Traffic %'!DO49","v":0.15293042713395655},{"$f":"'Total - Traffic %'!DP49","v":1}]
["Wales",null,1,{"$f":"'Total - Traffic %'!D50","v":0},{"$f":"'Total - Traffic %'!E50","v":0},{"$f":"'Total - Traffic %'!F50","v":0},{"$f":"'Total - Traffic %'!G50","v":0},{"$f":"'Total - Traffic %'!H50","v":0},{"$f":"'Total - Traffic %'!I50","v":0},{"$f":"'Total - Traffic %'!J50","v":1.4684766183328365E-2},{"$f":"'Total - Traffic %'!K50","v":9.1479716948779266E-2},{"$f":"'Total - Traffic %'!L50","v":1.2650478084394203E-2},{"$f":"'Total - Traffic %'!M50","v":0.19852699608774069},{"$f":"'Total - Traffic %'!N50","v":0.21403996142171539},{"$f":"'Total - Traffic %'!O50","v":0.53138191872595786},null,"Wales",1,{"$f":"'Total - Traffic %'!S50","v":0},{"$f":"'Total - Traffic %'!T50","v":0},{"$f":"'Total - Traffic %'!U50","v":0},{"$f":"'Total - Traffic %'!V50","v":0},{"$f":"'Total - Traffic %'!W50","v":0},{"$f":"'Total - Traffic %'!X50","v":0},{"$f":"'Total - Traffic %'!Y50","v":1.333414158815203E-2},{"$f":"'Total - Traffic %'!Z50","v":9.0008485388645504E-2},{"$f":"'Total - Traffic %'!AA50","v":1.2893406069274993E-2},{"$f":"'Total - Traffic %'!AB50","v":0.18274935129275111},{"$f":"'Total - Traffic %'!AC50","v":0.21015083207256746},{"$f":"'Total - Traffic %'!AD50","v":0.50913621641139117},null,"Wales",1,{"$f":"'Total - Traffic %'!AH50","v":0},{"$f":"'Total - Traffic %'!AI50","v":0},{"$f":"'Total - Traffic %'!AJ50","v":0},{"$f":"'Total - Traffic %'!AK50","v":0},{"$f":"'Total - Traffic %'!AL50","v":0},{"$f":"'Total - Traffic %'!AM50","v":0},{"$f":"'Total - Traffic %'!AN50","v":1.3104355449020845E-2},{"$f":"'Total - Traffic %'!AO50","v":8.8992528102090268E-2},{"$f":"'Total - Traffic %'!AP50","v":1.3078740509959991E-2},{"$f":"'Total - Traffic %'!AQ50","v":0.18007874850848296},{"$f":"'Total - Traffic %'!AR50","v":0.20776266462640122},{"$f":"'Total - Traffic %'!AS50","v":0.50301703719595525},null,"Wales",1,{"$f":"'Total - Traffic %'!AW50","v":0},{"$f":"'Total - Traffic %'!AX50","v":0},{"$f":"'Total - Traffic %'!AY50","v":0},{"$f":"'Total - Traffic %'!AZ50","v":0},{"$f":"'Total - Traffic %'!BA50","v":0},{"$f":"'Total - Traffic %'!BB50","v":0},{"$f":"'Total - Traffic %'!BC50","v":1.3052856081281724E-2},{"$f":"'Total - Traffic %'!BD50","v":8.6938119987047299E-2},{"$f":"'Total - Traffic %'!BE50","v":1.3157788853965173E-2},{"$f":"'Total - Traffic %'!BF50","v":0.1793004728389897},{"$f":"'Total - Traffic %'!BG50","v":0.20788680610191362},{"$f":"'Total - Traffic %'!BH50","v":0.50033604386319752},null,"Wales",1,{"$f":"'Total - Traffic %'!BL50","v":0},{"$f":"'Total - Traffic %'!BM50","v":0},{"$f":"'Total - Traffic %'!BN50","v":0},{"$f":"'Total - Traffic %'!BO50","v":0},{"$f":"'Total - Traffic %'!BP50","v":0},{"$f":"'Total - Traffic %'!BQ50","v":0},{"$f":"'Total - Traffic %'!BR50","v":1.2701503776860894E-2},{"$f":"'Total - Traffic %'!BS50","v":8.7115970863825179E-2},{"$f":"'Total - Traffic %'!BT50","v":1.1941244786887623E-2},{"$f":"'Total - Traffic %'!BU50","v":0.17772036098996721},{"$f":"'Total - Traffic %'!BV50","v":0.20809113185823336},{"$f":"'Total - Traffic %'!BW50","v":0.49757021227577425},null,"Wales",1,{"$f":"'Total - Traffic %'!CA50","v":0},{"$f":"'Total - Traffic %'!CB50","v":0},{"$f":"'Total - Traffic %'!CC50","v":0},{"$f":"'Total - Traffic %'!CD50","v":0},{"$f":"'Total - Traffic %'!CE50","v":0},{"$f":"'Total - Traffic %'!CF50","v":0},{"$f":"'Total - Traffic %'!CG50","v":1.237990669252774E-2},{"$f":"'Total - Traffic %'!CH50","v":8.8178437696885867E-2},{"$f":"'Total - Traffic %'!CI50","v":1.185171233473643E-2},{"$f":"'Total - Traffic %'!CJ50","v":0.17611694663030539},{"$f":"'Total - Traffic %'!CK50","v":0.20766980030298643},{"$f":"'Total - Traffic %'!CL50","v":0.49619680365744184},null,"Wales",1,{"$f":"'Total - Traffic %'!CP50","v":0},{"$f":"'Total - Traffic %'!CQ50","v":0},{"$f":"'Total - Traffic %'!CR50","v":0},{"$f":"'Total - Traffic %'!CS50","v":0},{"$f":"'Total - Traffic %'!CT50","v":0},{"$f":"'Total - Traffic %'!CU50","v":0},{"$f":"'Total - Traffic %'!CV50","v":1.1963541019940939E-2},{"$f":"'Total - Traffic %'!CW50","v":8.9246259977071377E-2},{"$f":"'Total - Traffic %'!CX50","v":1.1526630196633582E-2},{"$f":"'Total - Traffic %'!CY50","v":0.17406623131586924},{"$f":"'Total - Traffic %'!CZ50","v":0.20667498122930422},{"$f":"'Total - Traffic %'!DA50","v":0.49347764373881942},null,"Wales",1,{"$f":"'Total - Traffic %'!DE50","v":0},{"$f":"'Total - Traffic %'!DF50","v":0},{"$f":"'Total - Traffic %'!DG50","v":0},{"$f":"'Total - Traffic %'!DH50","v":0},{"$f":"'Total - Traffic %'!DI50","v":0},{"$f":"'Total - Traffic %'!DJ50","v":0},{"$f":"'Total - Traffic %'!DK50","v":1.1726127745817709E-2},{"$f":"'Total - Traffic %'!DL50","v":8.9543802900047695E-2},{"$f":"'Total - Traffic %'!DM50","v":1.085878554081412E-2},{"$f":"'Total - Traffic %'!DN50","v":0.172303580651057},{"$f":"'Total - Traffic %'!DO50","v":0.2064535450453692},{"$f":"'Total - Traffic %'!DP50","v":0.49088584188310574}]
[null,null,2,{"$f":"'Total - Traffic %'!D51","v":0},{"$f":"'Total - Traffic %'!E51","v":0},{"$f":"'Total - Traffic %'!F51","v":0},{"$f":"'Total - Traffic %'!G51","v":0},{"$f":"'Total - Traffic %'!H51","v":0},{"$f":"'Total - Traffic %'!I51","v":0},{"$f":"'Total - Traffic %'!J51","v":4.1011287086694159E-2},{"$f":"'Total - Traffic %'!K51","v":3.1882122114550535E-2},{"$f":"'Total - Traffic %'!L51","v":5.0816811276988116E-2},{"$f":"'Total - Traffic %'!M51","v":0.14322367530676375},{"$f":"'Total - Traffic %'!N51","v":1.8209769547584916E-2},{"$f":"'Total - Traffic %'!O51","v":0.28514366533258145},null,null,2,{"$f":"'Total - Traffic %'!S51","v":0},{"$f":"'Total - Traffic %'!T51","v":0},{"$f":"'Total - Traffic %'!U51","v":0},{"$f":"'Total - Traffic %'!V51","v":0},{"$f":"'Total - Traffic %'!W51","v":0},{"$f":"'Total - Traffic %'!X51","v":0},{"$f":"'Total - Traffic %'!Y51","v":3.781148748972455E-2},{"$f":"'Total - Traffic %'!Z51","v":3.1555036440001238E-2},{"$f":"'Total - Traffic %'!AA51","v":4.1769230423550151E-2},{"$f":"'Total - Traffic %'!AB51","v":0.15765608803240627},{"$f":"'Total - Traffic %'!AC51","v":2.1104119985343825E-2},{"$f":"'Total - Traffic %'!AD51","v":0.28989596237102599},null,null,2,{"$f":"'Total - Traffic %'!AH51","v":0},{"$f":"'Total - Traffic %'!AI51","v":0},{"$f":"'Total - Traffic %'!AJ51","v":0},{"$f":"'Total - Traffic %'!AK51","v":0},{"$f":"'Total - Traffic %'!AL51","v":0},{"$f":"'Total - Traffic %'!AM51","v":0},{"$f":"'Total - Traffic %'!AN51","v":3.3773316501932112E-2},{"$f":"'Total - Traffic %'!AO51","v":3.1503504672288699E-2},{"$f":"'Total - Traffic %'!AP51","v":3.7254783481846292E-2},{"$f":"'Total - Traffic %'!AQ51","v":0.15371166199045988},{"$f":"'Total - Traffic %'!AR51","v":2.2557873016911492E-2},{"$f":"'Total - Traffic %'!AS51","v":0.2788011396634385},null,null,2,{"$f":"'Total - Traffic %'!AW51","v":0},{"$f":"'Total - Traffic %'!AX51","v":0},{"$f":"'Total - Traffic %'!AY51","v":0},{"$f":"'Total - Traffic %'!AZ51","v":0},{"$f":"'Total - Traffic %'!BA51","v":0},{"$f":"'Total - Traffic %'!BB51","v":0},{"$f":"'Total - Traffic %'!BC51","v":3.1782068899866192E-2},{"$f":"'Total - Traffic %'!BD51","v":3.2740735901606831E-2},{"$f":"'Total - Traffic %'!BE51","v":3.1639860693860447E-2},{"$f":"'Total - Traffic %'!BF51","v":0.14863588304228209},{"$f":"'Total - Traffic %'!BG51","v":2.1787427540568328E-2},{"$f":"'Total - Traffic %'!BH51","v":0.26658597607818385},null,null,2,{"$f":"'Total - Traffic %'!BL51","v":0},{"$f":"'Total - Traffic %'!BM51","v":0},{"$f":"'Total - Traffic %'!BN51","v":0},{"$f":"'Total - Traffic %'!BO51","v":0},{"$f":"'Total - Traffic %'!BP51","v":0},{"$f":"'Total - Traffic %'!BQ51","v":0},{"$f":"'Total - Traffic %'!BR51","v":3.1196029091091149E-2},{"$f":"'Total - Traffic %'!BS51","v":3.2066812084524589E-2},{"$f":"'Total - Traffic %'!BT51","v":2.9117778156765143E-2},{"$f":"'Total - Traffic %'!BU51","v":0.14570313538413929},{"$f":"'Total - Traffic %'!BV51","v":2.1748412902655567E-2},{"$f":"'Total - Traffic %'!BW51","v":0.25983216761917577},null,null,2,{"$f":"'Total - Traffic %'!CA51","v":0},{"$f":"'Total - Traffic %'!CB51","v":0},{"$f":"'Total - Traffic %'!CC51","v":0},{"$f":"'Total - Traffic %'!CD51","v":0},{"$f":"'Total - Traffic %'!CE51","v":0},{"$f":"'Total - Traffic %'!CF51","v":0},{"$f":"'Total - Traffic %'!CG51","v":3.0572555615365874E-2},{"$f":"'Total - Traffic %'!CH51","v":3.0923870835199579E-2},{"$f":"'Total - Traffic %'!CI51","v":2.8273512570667181E-2},{"$f":"'Total - Traffic %'!CJ51","v":0.14627436553478229},{"$f":"'Total - Traffic %'!CK51","v":2.2185848448062703E-2},{"$f":"'Total - Traffic %'!CL51","v":0.25823015300407764},null,null,2,{"$f":"'Total - Traffic %'!CP51","v":0},{"$f":"'Total - Traffic %'!CQ51","v":0},{"$f":"'Total - Traffic %'!CR51","v":0},{"$f":"'Total - Traffic %'!CS51","v":0},{"$f":"'Total - Traffic %'!CT51","v":0},{"$f":"'Total - Traffic %'!CU51","v":0},{"$f":"'Total - Traffic %'!CV51","v":2.983236492946896E-2},{"$f":"'Total - Traffic %'!CW51","v":2.9901350877676116E-2},{"$f":"'Total - Traffic %'!CX51","v":2.7482719634152421E-2},{"$f":"'Total - Traffic %'!CY51","v":0.146614854834835},{"$f":"'Total - Traffic %'!CZ51","v":2.31025136860811E-2},{"$f":"'Total - Traffic %'!DA51","v":0.2569338039622136},null,null,2,{"$f":"'Total - Traffic %'!DE51","v":0},{"$f":"'Total - Traffic %'!DF51","v":0},{"$f":"'Total - Traffic %'!DG51","v":0},{"$f":"'Total - Traffic %'!DH51","v":0},{"$f":"'Total - Traffic %'!DI51","v":0},{"$f":"'Total - Traffic %'!DJ51","v":0},{"$f":"'Total - Traffic %'!DK51","v":2.8750167968243527E-2},{"$f":"'Total - Traffic %'!DL51","v":2.9916364896889286E-2},{"$f":"'Total - Traffic %'!DM51","v":2.5229668081374612E-2},{"$f":"'Total - Traffic %'!DN51","v":0.14535324772636252},{"$f":"'Total - Traffic %'!DO51","v":2.3619972661819415E-2},{"$f":"'Total - Traffic %'!DP51","v":0.25286942133468937}]
[null,null,3,{"$f":"'Total - Traffic %'!D52","v":0},{"$f":"'Total - Traffic %'!E52","v":0},{"$f":"'Total - Traffic %'!F52","v":0},{"$f":"'Total - Traffic %'!G52","v":0},{"$f":"'Total - Traffic %'!H52","v":0},{"$f":"'Total - Traffic %'!I52","v":0},{"$f":"'Total - Traffic %'!J52","v":3.4442700442420426E-2},{"$f":"'Total - Traffic %'!K52","v":9.4103154198775761E-3},{"$f":"'Total - Traffic %'!L52","v":4.8736949287865927E-2},{"$f":"'Total - Traffic %'!M52","v":2.6313772830477852E-2},{"$f":"'Total - Traffic %'!N52","v":3.6779314704619035E-3},{"$f":"'Total - Traffic %'!O52","v":0.12258166945110371},null,null,3,{"$f":"'Total - Traffic %'!S52","v":0},{"$f":"'Total - Traffic %'!T52","v":0},{"$f":"'Total - Traffic %'!U52","v":0},{"$f":"'Total - Traffic %'!V52","v":0},{"$f":"'Total - Traffic %'!W52","v":0},{"$f":"'Total - Traffic %'!X52","v":0},{"$f":"'Total - Traffic %'!Y52","v":3.6674313794995445E-2},{"$f":"'Total - Traffic %'!Z52","v":9.8400396168768448E-3},{"$f":"'Total - Traffic %'!AA52","v":5.6804650651120676E-2},{"$f":"'Total - Traffic %'!AB52","v":2.8161269245612876E-2},{"$f":"'Total - Traffic %'!AC52","v":4.073813990854297E-3},{"$f":"'Total - Traffic %'!AD52","v":0.13555408729946014},null,null,3,{"$f":"'Total - Traffic %'!AH52","v":0},{"$f":"'Total - Traffic %'!AI52","v":0},{"$f":"'Total - Traffic %'!AJ52","v":0},{"$f":"'Total - Traffic %'!AK52","v":0},{"$f":"'Total - Traffic %'!AL52","v":0},{"$f":"'Total - Traffic %'!AM52","v":0},{"$f":"'Total - Traffic %'!AN52","v":3.8814209369966046E-2},{"$f":"'Total - Traffic %'!AO52","v":9.9292315197044012E-3},{"$f":"'Total - Traffic %'!AP52","v":6.0057431210234186E-2},{"$f":"'Total - Traffic %'!AQ52","v":3.52532457054726E-2},{"$f":"'Total - Traffic %'!AR52","v":4.872243997046017E-3},{"$f":"'Total - Traffic %'!AS52","v":0.14892636180242322},null,null,3,{"$f":"'Total - Traffic %'!AW52","v":0},{"$f":"'Total - Traffic %'!AX52","v":0},{"$f":"'Total - Traffic %'!AY52","v":0},{"$f":"'Total - Traffic %'!AZ52","v":0},{"$f":"'Total - Traffic %'!BA52","v":0},{"$f":"'Total - Traffic %'!BB52","v":0},{"$f":"'Total - Traffic %'!BC52","v":3.9071709997096797E-2},{"$f":"'Total - Traffic %'!BD52","v":1.0165959648819937E-2},{"$f":"'Total - Traffic %'!BE52","v":6.3241233516341602E-2},{"$f":"'Total - Traffic %'!BF52","v":4.0090216733038989E-2},{"$f":"'Total - Traffic %'!BG52","v":5.6755281684870212E-3},{"$f":"'Total - Traffic %'!BH52","v":0.15824464806378435},null,null,3,{"$f":"'Total - Traffic %'!BL52","v":0},{"$f":"'Total - Traffic %'!BM52","v":0},{"$f":"'Total - Traffic %'!BN52","v":0},{"$f":"'Total - Traffic %'!BO52","v":0},{"$f":"'Total - Traffic %'!BP52","v":0},{"$f":"'Total - Traffic %'!BQ52","v":0},{"$f":"'Total - Traffic %'!BR52","v":3.8962787223277229E-2},{"$f":"'Total - Traffic %'!BS52","v":1.0402001848805997E-2},{"$f":"'Total - Traffic %'!BT52","v":6.3949707575229081E-2},{"$f":"'Total - Traffic %'!BU52","v":4.4316124223670442E-2},{"$f":"'Total - Traffic %'!BV52","v":5.7665609179765563E-3},{"$f":"'Total - Traffic %'!BW52","v":0.16339718178895932},null,null,3,{"$f":"'Total - Traffic %'!CA52","v":0},{"$f":"'Total - Traffic %'!CB52","v":0},{"$f":"'Total - Traffic %'!CC52","v":0},{"$f":"'Total - Traffic %'!CD52","v":0},{"$f":"'Total - Traffic %'!CE52","v":0},{"$f":"'Total - Traffic %'!CF52","v":0},{"$f":"'Total - Traffic %'!CG52","v":3.9256485318103988E-2},{"$f":"'Total - Traffic %'!CH52","v":1.0636464394375766E-2},{"$f":"'Total - Traffic %'!CI52","v":6.4806125235269199E-2},{"$f":"'Total - Traffic %'!CJ52","v":4.5268431979960194E-2},{"$f":"'Total - Traffic %'!CK52","v":5.9163009076623795E-3},{"$f":"'Total - Traffic %'!CL52","v":0.16588380783537152},null,null,3,{"$f":"'Total - Traffic %'!CP52","v":0},{"$f":"'Total - Traffic %'!CQ52","v":0},{"$f":"'Total - Traffic %'!CR52","v":0},{"$f":"'Total - Traffic %'!CS52","v":0},{"$f":"'Total - Traffic %'!CT52","v":0},{"$f":"'Total - Traffic %'!CU52","v":0},{"$f":"'Total - Traffic %'!CV52","v":3.9704436072011406E-2},{"$f":"'Total - Traffic %'!CW52","v":1.0799074613989674E-2},{"$f":"'Total - Traffic %'!CX52","v":6.339952386232578E-2},{"$f":"'Total - Traffic %'!CY52","v":4.6254306812990975E-2},{"$f":"'Total - Traffic %'!CZ52","v":6.181073188709303E-3},{"$f":"'Total - Traffic %'!DA52","v":0.16633841455002715},null,null,3,{"$f":"'Total - Traffic %'!DE52","v":0},{"$f":"'Total - Traffic %'!DF52","v":0},{"$f":"'Total - Traffic %'!DG52","v":0},{"$f":"'Total - Traffic %'!DH52","v":0},{"$f":"'Total - Traffic %'!DI52","v":0},{"$f":"'Total - Traffic %'!DJ52","v":0},{"$f":"'Total - Traffic %'!DK52","v":4.0553213513169296E-2},{"$f":"'Total - Traffic %'!DL52","v":1.0840059795587092E-2},{"$f":"'Total - Traffic %'!DM52","v":6.4620651649359526E-2},{"$f":"'Total - Traffic %'!DN52","v":4.8729338876492875E-2},{"$f":"'Total - Traffic %'!DO52","v":6.2771797350850717E-3},{"$f":"'Total - Traffic %'!DP52","v":0.17102044356969387}]
[null,null,4,{"$f":"'Total - Traffic %'!D53","v":0},{"$f":"'Total - Traffic %'!E53","v":0},{"$f":"'Total - Traffic %'!F53","v":0},{"$f":"'Total - Traffic %'!G53","v":0},{"$f":"'Total - Traffic %'!H53","v":0},{"$f":"'Total - Traffic %'!I53","v":0},{"$f":"'Total - Traffic %'!J53","v":1.8070591791091387E-2},{"$f":"'Total - Traffic %'!K53","v":4.4868643228058846E-3},{"$f":"'Total - Traffic %'!L53","v":1.1187148462502076E-2},{"$f":"'Total - Traffic %'!M53","v":5.5489986986453112E-3},{"$f":"'Total - Traffic %'!N53","v":2.8838673559647058E-4},{"$f":"'Total - Traffic %'!O53","v":3.9581990010641124E-2},null,null,4,{"$f":"'Total - Traffic %'!S53","v":0},{"$f":"'Total - Traffic %'!T53","v":0},{"$f":"'Total - Traffic %'!U53","v":0},{"$f":"'Total - Traffic %'!V53","v":0},{"$f":"'Total - Traffic %'!W53","v":0},{"$f":"'Total - Traffic %'!X53","v":0},{"$f":"'Total - Traffic %'!Y53","v":1.8532015324675494E-2},{"$f":"'Total - Traffic %'!Z53","v":4.2148224309066498E-3},{"$f":"'Total - Traffic %'!AA53","v":1.3087276076585531E-2},{"$f":"'Total - Traffic %'!AB53","v":6.2415826808873151E-3},{"$f":"'Total - Traffic %'!AC53","v":2.1774174641838636E-4},{"$f":"'Total - Traffic %'!AD53","v":4.2293438259473376E-2},null,null,4,{"$f":"'Total - Traffic %'!AH53","v":0},{"$f":"'Total - Traffic %'!AI53","v":0},{"$f":"'Total - Traffic %'!AJ53","v":0},{"$f":"'Total - Traffic %'!AK53","v":0},{"$f":"'Total - Traffic %'!AL53","v":0},{"$f":"'Total - Traffic %'!AM53","v":0},{"$f":"'Total - Traffic %'!AN53","v":1.9232047286289713E-2},{"$f":"'Total - Traffic %'!AO53","v":4.161857529016039E-3},{"$f":"'Total - Traffic %'!AP53","v":1.5362206783584416E-2},{"$f":"'Total - Traffic %'!AQ53","v":6.6598259527866363E-3},{"$f":"'Total - Traffic %'!AR53","v":2.4692866703623022E-4},{"$f":"'Total - Traffic %'!AS53","v":4.5662866218713037E-2},null,null,4,{"$f":"'Total - Traffic %'!AW53","v":0},{"$f":"'Total - Traffic %'!AX53","v":0},{"$f":"'Total - Traffic %'!AY53","v":0},{"$f":"'Total - Traffic %'!AZ53","v":0},{"$f":"'Total - Traffic %'!BA53","v":0},{"$f":"'Total - Traffic %'!BB53","v":0},{"$f":"'Total - Traffic %'!BC53","v":1.9684225832937104E-2},{"$f":"'Total - Traffic %'!BD53","v":4.1437216978109457E-3},{"$f":"'Total - Traffic %'!BE53","v":1.8234933143489028E-2},{"$f":"'Total - Traffic %'!BF53","v":8.1916811783028579E-3},{"$f":"'Total - Traffic %'!BG53","v":2.9988257288073055E-4},{"$f":"'Total - Traffic %'!BH53","v":5.0554444425420668E-2},null,null,4,{"$f":"'Total - Traffic %'!BL53","v":0},{"$f":"'Total - Traffic %'!BM53","v":0},{"$f":"'Total - Traffic %'!BN53","v":0},{"$f":"'Total - Traffic %'!BO53","v":0},{"$f":"'Total - Traffic %'!BP53","v":0},{"$f":"'Total - Traffic %'!BQ53","v":0},{"$f":"'Total - Traffic %'!BR53","v":1.9956209317076666E-2},{"$f":"'Total - Traffic %'!BS53","v":4.2689866032890348E-3},{"$f":"'Total - Traffic %'!BT53","v":2.1094926186093554E-2},{"$f":"'Total - Traffic %'!BU53","v":8.6512038731454584E-3},{"$f":"'Total - Traffic %'!BV53","v":2.950291169681584E-4},{"$f":"'Total - Traffic %'!BW53","v":5.426635509657287E-2},null,null,4,{"$f":"'Total - Traffic %'!CA53","v":0},{"$f":"'Total - Traffic %'!CB53","v":0},{"$f":"'Total - Traffic %'!CC53","v":0},{"$f":"'Total - Traffic %'!CD53","v":0},{"$f":"'Total - Traffic %'!CE53","v":0},{"$f":"'Total - Traffic %'!CF53","v":0},{"$f":"'Total - Traffic %'!CG53","v":2.0266611106661673E-2},{"$f":"'Total - Traffic %'!CH53","v":4.1526080093420934E-3},{"$f":"'Total - Traffic %'!CI53","v":2.1220967416366296E-2},{"$f":"'Total - Traffic %'!CJ53","v":8.7761032288215871E-3},{"$f":"'Total - Traffic %'!CK53","v":2.9205344617898473E-4},{"$f":"'Total - Traffic %'!CL53","v":5.4708343207370634E-2},null,null,4,{"$f":"'Total - Traffic %'!CP53","v":0},{"$f":"'Total - Traffic %'!CQ53","v":0},{"$f":"'Total - Traffic %'!CR53","v":0},{"$f":"'Total - Traffic %'!CS53","v":0},{"$f":"'Total - Traffic %'!CT53","v":0},{"$f":"'Total - Traffic %'!CU53","v":0},{"$f":"'Total - Traffic %'!CV53","v":2.0643657528655348E-2},{"$f":"'Total - Traffic %'!CW53","v":4.587848412688055E-3},{"$f":"'Total - Traffic %'!CX53","v":2.3780296494984608E-2},{"$f":"'Total - Traffic %'!CY53","v":9.3786227202792578E-3},{"$f":"'Total - Traffic %'!CZ53","v":3.2105452940162934E-4},{"$f":"'Total - Traffic %'!DA53","v":5.8711479686008892E-2},null,null,4,{"$f":"'Total - Traffic %'!DE53","v":0},{"$f":"'Total - Traffic %'!DF53","v":0},{"$f":"'Total - Traffic %'!DG53","v":0},{"$f":"'Total - Traffic %'!DH53","v":0},{"$f":"'Total - Traffic %'!DI53","v":0},{"$f":"'Total - Traffic %'!DJ53","v":0},{"$f":"'Total - Traffic %'!DK53","v":2.0786115930585925E-2},{"$f":"'Total - Traffic %'!DL53","v":6.2519494911181849E-3},{"$f":"'Total - Traffic %'!DM53","v":2.5364563082748759E-2},{"$f":"'Total - Traffic %'!DN53","v":9.6528416385441886E-3},{"$f":"'Total - Traffic %'!DO53","v":3.1867493809759431E-4},{"$f":"'Total - Traffic %'!DP53","v":6.2374145081094658E-2}]
[null,null,5,{"$f":"'Total - Traffic %'!D54","v":0},{"$f":"'Total - Traffic %'!E54","v":0},{"$f":"'Total - Traffic %'!F54","v":0},{"$f":"'Total - Traffic %'!G54","v":0},{"$f":"'Total - Traffic %'!H54","v":0},{"$f":"'Total - Traffic %'!I54","v":0},{"$f":"'Total - Traffic %'!J54","v":1.3267874565972983E-2},{"$f":"'Total - Traffic %'!K54","v":5.7816571306839705E-3},{"$f":"'Total - Traffic %'!L54","v":1.7377239526181797E-3},{"$f":"'Total - Traffic %'!M54","v":5.2350083044049587E-4},{"$f":"'Total - Traffic %'!N54","v":0},{"$f":"'Total - Traffic %'!O54","v":2.1310756479715628E-2},null,null,5,{"$f":"'Total - Traffic %'!S54","v":0},{"$f":"'Total - Traffic %'!T54","v":0},{"$f":"'Total - Traffic %'!U54","v":0},{"$f":"'Total - Traffic %'!V54","v":0},{"$f":"'Total - Traffic %'!W54","v":0},{"$f":"'Total - Traffic %'!X54","v":0},{"$f":"'Total - Traffic %'!Y54","v":1.4398167601811007E-2},{"$f":"'Total - Traffic %'!Z54","v":5.9895127837114358E-3},{"$f":"'Total - Traffic %'!AA54","v":2.1297091252773228E-3},{"$f":"'Total - Traffic %'!AB54","v":6.0290614784949432E-4},{"$f":"'Total - Traffic %'!AC54","v":0},{"$f":"'Total - Traffic %'!AD54","v":2.3120295658649259E-2},null,null,5,{"$f":"'Total - Traffic %'!AH54","v":0},{"$f":"'Total - Traffic %'!AI54","v":0},{"$f":"'Total - Traffic %'!AJ54","v":0},{"$f":"'Total - Traffic %'!AK54","v":0},{"$f":"'Total - Traffic %'!AL54","v":0},{"$f":"'Total - Traffic %'!AM54","v":0},{"$f":"'Total - Traffic %'!AN54","v":1.4796621976047289E-2},{"$f":"'Total - Traffic %'!AO54","v":5.8973154833113E-3},{"$f":"'Total - Traffic %'!AP54","v":2.066097312746938E-3},{"$f":"'Total - Traffic %'!AQ54","v":8.3256034736440914E-4},{"$f":"'Total - Traffic %'!AR54","v":0},{"$f":"'Total - Traffic %'!AS54","v":2.3592595119469935E-2},null,null,5,{"$f":"'Total - Traffic %'!AW54","v":0},{"$f":"'Total - Traffic %'!AX54","v":0},{"$f":"'Total - Traffic %'!AY54","v":0},{"$f":"'Total - Traffic %'!AZ54","v":0},{"$f":"'Total - Traffic %'!BA54","v":0},{"$f":"'Total - Traffic %'!BB54","v":0},{"$f":"'Total - Traffic %'!BC54","v":1.5264492302861307E-2},{"$f":"'Total - Traffic %'!BD54","v":5.8360393507024622E-3},{"$f":"'Total - Traffic %'!BE54","v":2.176421540886262E-3},{"$f":"'Total - Traffic %'!BF54","v":1.0019343749632925E-3},{"$f":"'Total - Traffic %'!BG54","v":0},{"$f":"'Total - Traffic %'!BH54","v":2.4278887569413321E-2},null,null,5,{"$f":"'Total - Traffic %'!BL54","v":0},{"$f":"'Total - Traffic %'!BM54","v":0},{"$f":"'Total - Traffic %'!BN54","v":0},{"$f":"'Total - Traffic %'!BO54","v":0},{"$f":"'Total - Traffic %'!BP54","v":0},{"$f":"'Total - Traffic %'!BQ54","v":0},{"$f":"'Total - Traffic %'!BR54","v":1.5450362474255916E-2},{"$f":"'Total - Traffic %'!BS54","v":5.7541492170832429E-3},{"$f":"'Total - Traffic %'!BT54","v":2.6649990769209418E-3},{"$f":"'Total - Traffic %'!BU54","v":1.0645724512577412E-3},{"$f":"'Total - Traffic %'!BV54","v":0},{"$f":"'Total - Traffic %'!BW54","v":2.4934083219517841E-2},null,null,5,{"$f":"'Total - Traffic %'!CA54","v":0},{"$f":"'Total - Traffic %'!CB54","v":0},{"$f":"'Total - Traffic %'!CC54","v":0},{"$f":"'Total - Traffic %'!CD54","v":0},{"$f":"'Total - Traffic %'!CE54","v":0},{"$f":"'Total - Traffic %'!CF54","v":0},{"$f":"'Total - Traffic %'!CG54","v":1.53202423365218E-2},{"$f":"'Total - Traffic %'!CH54","v":5.796147381558976E-3},{"$f":"'Total - Traffic %'!CI54","v":2.7980260080462099E-3},{"$f":"'Total - Traffic %'!CJ54","v":1.0664765696113483E-3},{"$f":"'Total - Traffic %'!CK54","v":0},{"$f":"'Total - Traffic %'!CL54","v":2.4980892295738334E-2},null,null,5,{"$f":"'Total - Traffic %'!CP54","v":0},{"$f":"'Total - Traffic %'!CQ54","v":0},{"$f":"'Total - Traffic %'!CR54","v":0},{"$f":"'Total - Traffic %'!CS54","v":0},{"$f":"'Total - Traffic %'!CT54","v":0},{"$f":"'Total - Traffic %'!CU54","v":0},{"$f":"'Total - Traffic %'!CV54","v":1.5272392997850409E-2},{"$f":"'Total - Traffic %'!CW54","v":5.4430295271265527E-3},{"$f":"'Total - Traffic %'!CX54","v":2.766961523629105E-3},{"$f":"'Total - Traffic %'!CY54","v":1.0562740143247869E-3},{"$f":"'Total - Traffic %'!CZ54","v":0},{"$f":"'Total - Traffic %'!DA54","v":2.4538658062930856E-2},null,null,5,{"$f":"'Total - Traffic %'!DE54","v":0},{"$f":"'Total - Traffic %'!DF54","v":0},{"$f":"'Total - Traffic %'!DG54","v":0},{"$f":"'Total - Traffic %'!DH54","v":0},{"$f":"'Total - Traffic %'!DI54","v":0},{"$f":"'Total - Traffic %'!DJ54","v":0},{"$f":"'Total - Traffic %'!DK54","v":1.5260906565473957E-2},{"$f":"'Total - Traffic %'!DL54","v":3.8036299252851352E-3},{"$f":"'Total - Traffic %'!DM54","v":2.7397028329689192E-3},{"$f":"'Total - Traffic %'!DN54","v":1.045908807688382E-3},{"$f":"'Total - Traffic %'!DO54","v":0},{"$f":"'Total - Traffic %'!DP54","v":2.2850148131416392E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D55","v":0},{"$f":"'Total - Traffic %'!E55","v":0},{"$f":"'Total - Traffic %'!F55","v":0},{"$f":"'Total - Traffic %'!G55","v":0},{"$f":"'Total - Traffic %'!H55","v":0},{"$f":"'Total - Traffic %'!I55","v":0},{"$f":"'Total - Traffic %'!J55","v":0.12147722006950731},{"$f":"'Total - Traffic %'!K55","v":0.1430406759366972},{"$f":"'Total - Traffic %'!L55","v":0.1251291110643685},{"$f":"'Total - Traffic %'!M55","v":0.37413694375406814},{"$f":"'Total - Traffic %'!N55","v":0.23621604917535868},{"$f":"'Total - Traffic %'!O55","v":0.99999999999999967},null,null,"Sum",{"$f":"'Total - Traffic %'!S55","v":0},{"$f":"'Total - Traffic %'!T55","v":0},{"$f":"'Total - Traffic %'!U55","v":0},{"$f":"'Total - Traffic %'!V55","v":0},{"$f":"'Total - Traffic %'!W55","v":0},{"$f":"'Total - Traffic %'!X55","v":0},{"$f":"'Total - Traffic %'!Y55","v":0.12075012579935852},{"$f":"'Total - Traffic %'!Z55","v":0.14160789666014167},{"$f":"'Total - Traffic %'!AA55","v":0.12668427234580867},{"$f":"'Total - Traffic %'!AB55","v":0.37541119739950701},{"$f":"'Total - Traffic %'!AC55","v":0.23554650779518399},{"$f":"'Total - Traffic %'!AD55","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH55","v":0},{"$f":"'Total - Traffic %'!AI55","v":0},{"$f":"'Total - Traffic %'!AJ55","v":0},{"$f":"'Total - Traffic %'!AK55","v":0},{"$f":"'Total - Traffic %'!AL55","v":0},{"$f":"'Total - Traffic %'!AM55","v":0},{"$f":"'Total - Traffic %'!AN55","v":0.11972055058325602},{"$f":"'Total - Traffic %'!AO55","v":0.14048443730641069},{"$f":"'Total - Traffic %'!AP55","v":0.12781925929837182},{"$f":"'Total - Traffic %'!AQ55","v":0.37653604250456651},{"$f":"'Total - Traffic %'!AR55","v":0.23543971030739499},{"$f":"'Total - Traffic %'!AS55","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW55","v":0},{"$f":"'Total - Traffic %'!AX55","v":0},{"$f":"'Total - Traffic %'!AY55","v":0},{"$f":"'Total - Traffic %'!AZ55","v":0},{"$f":"'Total - Traffic %'!BA55","v":0},{"$f":"'Total - Traffic %'!BB55","v":0},{"$f":"'Total - Traffic %'!BC55","v":0.11885535311404313},{"$f":"'Total - Traffic %'!BD55","v":0.13982457658598746},{"$f":"'Total - Traffic %'!BE55","v":0.12845023774854253},{"$f":"'Total - Traffic %'!BF55","v":0.37722018816757696},{"$f":"'Total - Traffic %'!BG55","v":0.23564964438384972},{"$f":"'Total - Traffic %'!BH55","v":0.99999999999999967},null,null,"Sum",{"$f":"'Total - Traffic %'!BL55","v":0},{"$f":"'Total - Traffic %'!BM55","v":0},{"$f":"'Total - Traffic %'!BN55","v":0},{"$f":"'Total - Traffic %'!BO55","v":0},{"$f":"'Total - Traffic %'!BP55","v":0},{"$f":"'Total - Traffic %'!BQ55","v":0},{"$f":"'Total - Traffic %'!BR55","v":0.11826689188256186},{"$f":"'Total - Traffic %'!BS55","v":0.13960792061752805},{"$f":"'Total - Traffic %'!BT55","v":0.12876865578189634},{"$f":"'Total - Traffic %'!BU55","v":0.37745539692218011},{"$f":"'Total - Traffic %'!BV55","v":0.23590113479583363},{"$f":"'Total - Traffic %'!BW55","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA55","v":0},{"$f":"'Total - Traffic %'!CB55","v":0},{"$f":"'Total - Traffic %'!CC55","v":0},{"$f":"'Total - Traffic %'!CD55","v":0},{"$f":"'Total - Traffic %'!CE55","v":0},{"$f":"'Total - Traffic %'!CF55","v":0},{"$f":"'Total - Traffic %'!CG55","v":0.11779580106918106},{"$f":"'Total - Traffic %'!CH55","v":0.13968752831736228},{"$f":"'Total - Traffic %'!CI55","v":0.12895034356508531},{"$f":"'Total - Traffic %'!CJ55","v":0.37750232394348082},{"$f":"'Total - Traffic %'!CK55","v":0.23606400310489051},{"$f":"'Total - Traffic %'!CL55","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CP55","v":0},{"$f":"'Total - Traffic %'!CQ55","v":0},{"$f":"'Total - Traffic %'!CR55","v":0},{"$f":"'Total - Traffic %'!CS55","v":0},{"$f":"'Total - Traffic %'!CT55","v":0},{"$f":"'Total - Traffic %'!CU55","v":0},{"$f":"'Total - Traffic %'!CV55","v":0.11741639254792707},{"$f":"'Total - Traffic %'!CW55","v":0.13997756340855178},{"$f":"'Total - Traffic %'!CX55","v":0.12895613171172549},{"$f":"'Total - Traffic %'!CY55","v":0.37737028969829928},{"$f":"'Total - Traffic %'!CZ55","v":0.23627962263349625},{"$f":"'Total - Traffic %'!DA55","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE55","v":0},{"$f":"'Total - Traffic %'!DF55","v":0},{"$f":"'Total - Traffic %'!DG55","v":0},{"$f":"'Total - Traffic %'!DH55","v":0},{"$f":"'Total - Traffic %'!DI55","v":0},{"$f":"'Total - Traffic %'!DJ55","v":0},{"$f":"'Total - Traffic %'!DK55","v":0.11707653172329041},{"$f":"'Total - Traffic %'!DL55","v":0.14035580700892739},{"$f":"'Total - Traffic %'!DM55","v":0.12881337118726593},{"$f":"'Total - Traffic %'!DN55","v":0.37708491770014496},{"$f":"'Total - Traffic %'!DO55","v":0.23666937238037128},{"$f":"'Total - Traffic %'!DP55","v":0.99999999999999989}]
["East Anglia",null,1,{"$f":"'Total - Traffic %'!D56","v":0},{"$f":"'Total - Traffic %'!E56","v":0},{"$f":"'Total - Traffic %'!F56","v":0},{"$f":"'Total - Traffic %'!G56","v":0},{"$f":"'Total - Traffic %'!H56","v":0},{"$f":"'Total - Traffic %'!I56","v":0},{"$f":"'Total - Traffic %'!J56","v":1.3975067993191717E-2},{"$f":"'Total - Traffic %'!K56","v":8.8054120986877663E-2},{"$f":"'Total - Traffic %'!L56","v":1.6931315998865402E-2},{"$f":"'Total - Traffic %'!M56","v":9.2011764208794269E-2},{"$f":"'Total - Traffic %'!N56","v":0.16093990106143585},{"$f":"'Total - Traffic %'!O56","v":0.3719121702491649},null,"East Anglia",1,{"$f":"'Total - Traffic %'!S56","v":0},{"$f":"'Total - Traffic %'!T56","v":0},{"$f":"'Total - Traffic %'!U56","v":0},{"$f":"'Total - Traffic %'!V56","v":0},{"$f":"'Total - Traffic %'!W56","v":0},{"$f":"'Total - Traffic %'!X56","v":0},{"$f":"'Total - Traffic %'!Y56","v":1.2762216944229026E-2},{"$f":"'Total - Traffic %'!Z56","v":8.6767473718417309E-2},{"$f":"'Total - Traffic %'!AA56","v":1.6043431276779811E-2},{"$f":"'Total - Traffic %'!AB56","v":7.9999793910821695E-2},{"$f":"'Total - Traffic %'!AC56","v":0.15790549845660534},{"$f":"'Total - Traffic %'!AD56","v":0.35347841430685317},null,"East Anglia",1,{"$f":"'Total - Traffic %'!AH56","v":0},{"$f":"'Total - Traffic %'!AI56","v":0},{"$f":"'Total - Traffic %'!AJ56","v":0},{"$f":"'Total - Traffic %'!AK56","v":0},{"$f":"'Total - Traffic %'!AL56","v":0},{"$f":"'Total - Traffic %'!AM56","v":0},{"$f":"'Total - Traffic %'!AN56","v":1.2680275754708436E-2},{"$f":"'Total - Traffic %'!AO56","v":8.4830248108672179E-2},{"$f":"'Total - Traffic %'!AP56","v":1.5726105875973648E-2},{"$f":"'Total - Traffic %'!AQ56","v":7.6669153498504963E-2},{"$f":"'Total - Traffic %'!AR56","v":0.15740977299254946},{"$f":"'Total - Traffic %'!AS56","v":0.34731555623040866},null,"East Anglia",1,{"$f":"'Total - Traffic %'!AW56","v":0},{"$f":"'Total - Traffic %'!AX56","v":0},{"$f":"'Total - Traffic %'!AY56","v":0},{"$f":"'Total - Traffic %'!AZ56","v":0},{"$f":"'Total - Traffic %'!BA56","v":0},{"$f":"'Total - Traffic %'!BB56","v":0},{"$f":"'Total - Traffic %'!BC56","v":1.2547481270548876E-2},{"$f":"'Total - Traffic %'!BD56","v":8.4124998249153177E-2},{"$f":"'Total - Traffic %'!BE56","v":1.5658339445462542E-2},{"$f":"'Total - Traffic %'!BF56","v":7.3199723309723227E-2},{"$f":"'Total - Traffic %'!BG56","v":0.15731640462247923},{"$f":"'Total - Traffic %'!BH56","v":0.34284694689736706},null,"East Anglia",1,{"$f":"'Total - Traffic %'!BL56","v":0},{"$f":"'Total - Traffic %'!BM56","v":0},{"$f":"'Total - Traffic %'!BN56","v":0},{"$f":"'Total - Traffic %'!BO56","v":0},{"$f":"'Total - Traffic %'!BP56","v":0},{"$f":"'Total - Traffic %'!BQ56","v":0},{"$f":"'Total - Traffic %'!BR56","v":1.2322620384500504E-2},{"$f":"'Total - Traffic %'!BS56","v":8.326491594549823E-2},{"$f":"'Total - Traffic %'!BT56","v":1.4956023483610758E-2},{"$f":"'Total - Traffic %'!BU56","v":7.2439731499362447E-2},{"$f":"'Total - Traffic %'!BV56","v":0.15736872425095458},{"$f":"'Total - Traffic %'!BW56","v":0.34035201556392647},null,"East Anglia",1,{"$f":"'Total - Traffic %'!CA56","v":0},{"$f":"'Total - Traffic %'!CB56","v":0},{"$f":"'Total - Traffic %'!CC56","v":0},{"$f":"'Total - Traffic %'!CD56","v":0},{"$f":"'Total - Traffic %'!CE56","v":0},{"$f":"'Total - Traffic %'!CF56","v":0},{"$f":"'Total - Traffic %'!CG56","v":1.2143846733605954E-2},{"$f":"'Total - Traffic %'!CH56","v":8.4424417906246316E-2},{"$f":"'Total - Traffic %'!CI56","v":1.3635955440288295E-2},{"$f":"'Total - Traffic %'!CJ56","v":7.2068944631119083E-2},{"$f":"'Total - Traffic %'!CK56","v":0.15737912853321573},{"$f":"'Total - Traffic %'!CL56","v":0.33965229324447532},null,"East Anglia",1,{"$f":"'Total - Traffic %'!CP56","v":0},{"$f":"'Total - Traffic %'!CQ56","v":0},{"$f":"'Total - Traffic %'!CR56","v":0},{"$f":"'Total - Traffic %'!CS56","v":0},{"$f":"'Total - Traffic %'!CT56","v":0},{"$f":"'Total - Traffic %'!CU56","v":0},{"$f":"'Total - Traffic %'!CV56","v":1.1811718108277951E-2},{"$f":"'Total - Traffic %'!CW56","v":8.5211497556181667E-2},{"$f":"'Total - Traffic %'!CX56","v":1.307119709594135E-2},{"$f":"'Total - Traffic %'!CY56","v":7.0608777448683505E-2},{"$f":"'Total - Traffic %'!CZ56","v":0.15754094309398536},{"$f":"'Total - Traffic %'!DA56","v":0.33824413330306985},null,"East Anglia",1,{"$f":"'Total - Traffic %'!DE56","v":0},{"$f":"'Total - Traffic %'!DF56","v":0},{"$f":"'Total - Traffic %'!DG56","v":0},{"$f":"'Total - Traffic %'!DH56","v":0},{"$f":"'Total - Traffic %'!DI56","v":0},{"$f":"'Total - Traffic %'!DJ56","v":0},{"$f":"'Total - Traffic %'!DK56","v":1.1552208071618468E-2},{"$f":"'Total - Traffic %'!DL56","v":8.5586041159987636E-2},{"$f":"'Total - Traffic %'!DM56","v":1.3024779462436659E-2},{"$f":"'Total - Traffic %'!DN56","v":6.934985941468727E-2},{"$f":"'Total - Traffic %'!DO56","v":0.15736737629700936},{"$f":"'Total - Traffic %'!DP56","v":0.33688026440573937}]
[null,null,2,{"$f":"'Total - Traffic %'!D57","v":0},{"$f":"'Total - Traffic %'!E57","v":0},{"$f":"'Total - Traffic %'!F57","v":0},{"$f":"'Total - Traffic %'!G57","v":0},{"$f":"'Total - Traffic %'!H57","v":0},{"$f":"'Total - Traffic %'!I57","v":0},{"$f":"'Total - Traffic %'!J57","v":4.7189338754900792E-2},{"$f":"'Total - Traffic %'!K57","v":5.0276905270424735E-2},{"$f":"'Total - Traffic %'!L57","v":4.8409923244822607E-2},{"$f":"'Total - Traffic %'!M57","v":0.14676489757199487},{"$f":"'Total - Traffic %'!N57","v":3.4995218530896877E-2},{"$f":"'Total - Traffic %'!O57","v":0.3276362833730399},null,null,2,{"$f":"'Total - Traffic %'!S57","v":0},{"$f":"'Total - Traffic %'!T57","v":0},{"$f":"'Total - Traffic %'!U57","v":0},{"$f":"'Total - Traffic %'!V57","v":0},{"$f":"'Total - Traffic %'!W57","v":0},{"$f":"'Total - Traffic %'!X57","v":0},{"$f":"'Total - Traffic %'!Y57","v":4.422521681792755E-2},{"$f":"'Total - Traffic %'!Z57","v":4.9094393534022687E-2},{"$f":"'Total - Traffic %'!AA57","v":3.8878814247479951E-2},{"$f":"'Total - Traffic %'!AB57","v":0.15595657646271999},{"$f":"'Total - Traffic %'!AC57","v":3.6505912108476E-2},{"$f":"'Total - Traffic %'!AD57","v":0.32466091317062618},null,null,2,{"$f":"'Total - Traffic %'!AH57","v":0},{"$f":"'Total - Traffic %'!AI57","v":0},{"$f":"'Total - Traffic %'!AJ57","v":0},{"$f":"'Total - Traffic %'!AK57","v":0},{"$f":"'Total - Traffic %'!AL57","v":0},{"$f":"'Total - Traffic %'!AM57","v":0},{"$f":"'Total - Traffic %'!AN57","v":3.7750035168351161E-2},{"$f":"'Total - Traffic %'!AO57","v":4.9475252169888385E-2},{"$f":"'Total - Traffic %'!AP57","v":3.5144705192754616E-2},{"$f":"'Total - Traffic %'!AQ57","v":0.15260656290786018},{"$f":"'Total - Traffic %'!AR57","v":3.4830142999712418E-2},{"$f":"'Total - Traffic %'!AS57","v":0.30980669843856673},null,null,2,{"$f":"'Total - Traffic %'!AW57","v":0},{"$f":"'Total - Traffic %'!AX57","v":0},{"$f":"'Total - Traffic %'!AY57","v":0},{"$f":"'Total - Traffic %'!AZ57","v":0},{"$f":"'Total - Traffic %'!BA57","v":0},{"$f":"'Total - Traffic %'!BB57","v":0},{"$f":"'Total - Traffic %'!BC57","v":3.7467945202018821E-2},{"$f":"'Total - Traffic %'!BD57","v":4.8965557037346973E-2},{"$f":"'Total - Traffic %'!BE57","v":2.9913780869409188E-2},{"$f":"'Total - Traffic %'!BF57","v":0.14514087292959196},{"$f":"'Total - Traffic %'!BG57","v":3.3693515365373822E-2},{"$f":"'Total - Traffic %'!BH57","v":0.2951816714037408},null,null,2,{"$f":"'Total - Traffic %'!BL57","v":0},{"$f":"'Total - Traffic %'!BM57","v":0},{"$f":"'Total - Traffic %'!BN57","v":0},{"$f":"'Total - Traffic %'!BO57","v":0},{"$f":"'Total - Traffic %'!BP57","v":0},{"$f":"'Total - Traffic %'!BQ57","v":0},{"$f":"'Total - Traffic %'!BR57","v":3.4467451870074724E-2},{"$f":"'Total - Traffic %'!BS57","v":4.9710583004304504E-2},{"$f":"'Total - Traffic %'!BT57","v":2.8273151508127054E-2},{"$f":"'Total - Traffic %'!BU57","v":0.1423847391591983},{"$f":"'Total - Traffic %'!BV57","v":3.3607475746843807E-2},{"$f":"'Total - Traffic %'!BW57","v":0.2884434012885484},null,null,2,{"$f":"'Total - Traffic %'!CA57","v":0},{"$f":"'Total - Traffic %'!CB57","v":0},{"$f":"'Total - Traffic %'!CC57","v":0},{"$f":"'Total - Traffic %'!CD57","v":0},{"$f":"'Total - Traffic %'!CE57","v":0},{"$f":"'Total - Traffic %'!CF57","v":0},{"$f":"'Total - Traffic %'!CG57","v":3.1086663191525171E-2},{"$f":"'Total - Traffic %'!CH57","v":4.8740323829899859E-2},{"$f":"'Total - Traffic %'!CI57","v":2.8268827221795835E-2},{"$f":"'Total - Traffic %'!CJ57","v":0.14097001984424953},{"$f":"'Total - Traffic %'!CK57","v":3.3052937467904116E-2},{"$f":"'Total - Traffic %'!CL57","v":0.28211877155537457},null,null,2,{"$f":"'Total - Traffic %'!CP57","v":0},{"$f":"'Total - Traffic %'!CQ57","v":0},{"$f":"'Total - Traffic %'!CR57","v":0},{"$f":"'Total - Traffic %'!CS57","v":0},{"$f":"'Total - Traffic %'!CT57","v":0},{"$f":"'Total - Traffic %'!CU57","v":0},{"$f":"'Total - Traffic %'!CV57","v":3.0455438762148779E-2},{"$f":"'Total - Traffic %'!CW57","v":4.888358549551073E-2},{"$f":"'Total - Traffic %'!CX57","v":2.4744466886042996E-2},{"$f":"'Total - Traffic %'!CY57","v":0.13905526158439013},{"$f":"'Total - Traffic %'!CZ57","v":3.2567856180990659E-2},{"$f":"'Total - Traffic %'!DA57","v":0.27570660890908327},null,null,2,{"$f":"'Total - Traffic %'!DE57","v":0},{"$f":"'Total - Traffic %'!DF57","v":0},{"$f":"'Total - Traffic %'!DG57","v":0},{"$f":"'Total - Traffic %'!DH57","v":0},{"$f":"'Total - Traffic %'!DI57","v":0},{"$f":"'Total - Traffic %'!DJ57","v":0},{"$f":"'Total - Traffic %'!DK57","v":2.9695337607898664E-2},{"$f":"'Total - Traffic %'!DL57","v":4.9494979719324185E-2},{"$f":"'Total - Traffic %'!DM57","v":2.4093908996511745E-2},{"$f":"'Total - Traffic %'!DN57","v":0.13658704305554634},{"$f":"'Total - Traffic %'!DO57","v":3.2258170305007487E-2},{"$f":"'Total - Traffic %'!DP57","v":0.27212943968428843}]
[null,null,3,{"$f":"'Total - Traffic %'!D58","v":0},{"$f":"'Total - Traffic %'!E58","v":0},{"$f":"'Total - Traffic %'!F58","v":0},{"$f":"'Total - Traffic %'!G58","v":0},{"$f":"'Total - Traffic %'!H58","v":0},{"$f":"'Total - Traffic %'!I58","v":0},{"$f":"'Total - Traffic %'!J58","v":4.8617363242241717E-2},{"$f":"'Total - Traffic %'!K58","v":2.3041531094996522E-2},{"$f":"'Total - Traffic %'!L58","v":6.1902777103418453E-2},{"$f":"'Total - Traffic %'!M58","v":4.8429540142068045E-2},{"$f":"'Total - Traffic %'!N58","v":7.0168452217132093E-3},{"$f":"'Total - Traffic %'!O58","v":0.18900805680443797},null,null,3,{"$f":"'Total - Traffic %'!S58","v":0},{"$f":"'Total - Traffic %'!T58","v":0},{"$f":"'Total - Traffic %'!U58","v":0},{"$f":"'Total - Traffic %'!V58","v":0},{"$f":"'Total - Traffic %'!W58","v":0},{"$f":"'Total - Traffic %'!X58","v":0},{"$f":"'Total - Traffic %'!Y58","v":5.0382463510891276E-2},{"$f":"'Total - Traffic %'!Z58","v":2.3593747812329868E-2},{"$f":"'Total - Traffic %'!AA58","v":6.8971448103647942E-2},{"$f":"'Total - Traffic %'!AB58","v":4.8211474852992112E-2},{"$f":"'Total - Traffic %'!AC58","v":7.4141352425266772E-3},{"$f":"'Total - Traffic %'!AD58","v":0.19857326952238788},null,null,3,{"$f":"'Total - Traffic %'!AH58","v":0},{"$f":"'Total - Traffic %'!AI58","v":0},{"$f":"'Total - Traffic %'!AJ58","v":0},{"$f":"'Total - Traffic %'!AK58","v":0},{"$f":"'Total - Traffic %'!AL58","v":0},{"$f":"'Total - Traffic %'!AM58","v":0},{"$f":"'Total - Traffic %'!AN58","v":5.3198587373672654E-2},{"$f":"'Total - Traffic %'!AO58","v":2.3638673324894149E-2},{"$f":"'Total - Traffic %'!AP58","v":6.7855532754628509E-2},{"$f":"'Total - Traffic %'!AQ58","v":5.3635590582387281E-2},{"$f":"'Total - Traffic %'!AR58","v":8.7412617182826818E-3},{"$f":"'Total - Traffic %'!AS58","v":0.20706964575386527},null,null,3,{"$f":"'Total - Traffic %'!AW58","v":0},{"$f":"'Total - Traffic %'!AX58","v":0},{"$f":"'Total - Traffic %'!AY58","v":0},{"$f":"'Total - Traffic %'!AZ58","v":0},{"$f":"'Total - Traffic %'!BA58","v":0},{"$f":"'Total - Traffic %'!BB58","v":0},{"$f":"'Total - Traffic %'!BC58","v":5.1245705996703382E-2},{"$f":"'Total - Traffic %'!BD58","v":2.3853259613839235E-2},{"$f":"'Total - Traffic %'!BE58","v":6.7777279418288858E-2},{"$f":"'Total - Traffic %'!BF58","v":6.2449702083910916E-2},{"$f":"'Total - Traffic %'!BG58","v":9.5198837292762468E-3},{"$f":"'Total - Traffic %'!BH58","v":0.21484583084201861},null,null,3,{"$f":"'Total - Traffic %'!BL58","v":0},{"$f":"'Total - Traffic %'!BM58","v":0},{"$f":"'Total - Traffic %'!BN58","v":0},{"$f":"'Total - Traffic %'!BO58","v":0},{"$f":"'Total - Traffic %'!BP58","v":0},{"$f":"'Total - Traffic %'!BQ58","v":0},{"$f":"'Total - Traffic %'!BR58","v":5.1205201968268013E-2},{"$f":"'Total - Traffic %'!BS58","v":2.3642579136634936E-2},{"$f":"'Total - Traffic %'!BT58","v":6.4402453227925996E-2},{"$f":"'Total - Traffic %'!BU58","v":6.4882455099222316E-2},{"$f":"'Total - Traffic %'!BV58","v":9.2604467366466416E-3},{"$f":"'Total - Traffic %'!BW58","v":0.2133931361686979},null,null,3,{"$f":"'Total - Traffic %'!CA58","v":0},{"$f":"'Total - Traffic %'!CB58","v":0},{"$f":"'Total - Traffic %'!CC58","v":0},{"$f":"'Total - Traffic %'!CD58","v":0},{"$f":"'Total - Traffic %'!CE58","v":0},{"$f":"'Total - Traffic %'!CF58","v":0},{"$f":"'Total - Traffic %'!CG58","v":5.3208566264155925E-2},{"$f":"'Total - Traffic %'!CH58","v":2.3499247202919779E-2},{"$f":"'Total - Traffic %'!CI58","v":6.1870392722889196E-2},{"$f":"'Total - Traffic %'!CJ58","v":6.6347874102459833E-2},{"$f":"'Total - Traffic %'!CK58","v":9.7152696553117947E-3},{"$f":"'Total - Traffic %'!CL58","v":0.21464134994773651},null,null,3,{"$f":"'Total - Traffic %'!CP58","v":0},{"$f":"'Total - Traffic %'!CQ58","v":0},{"$f":"'Total - Traffic %'!CR58","v":0},{"$f":"'Total - Traffic %'!CS58","v":0},{"$f":"'Total - Traffic %'!CT58","v":0},{"$f":"'Total - Traffic %'!CU58","v":0},{"$f":"'Total - Traffic %'!CV58","v":5.3765551155884779E-2},{"$f":"'Total - Traffic %'!CW58","v":2.2968882004192344E-2},{"$f":"'Total - Traffic %'!CX58","v":6.2956524899690197E-2},{"$f":"'Total - Traffic %'!CY58","v":6.9059084391729642E-2},{"$f":"'Total - Traffic %'!CZ58","v":1.0090789182261755E-2},{"$f":"'Total - Traffic %'!DA58","v":0.21884083163375873},null,null,3,{"$f":"'Total - Traffic %'!DE58","v":0},{"$f":"'Total - Traffic %'!DF58","v":0},{"$f":"'Total - Traffic %'!DG58","v":0},{"$f":"'Total - Traffic %'!DH58","v":0},{"$f":"'Total - Traffic %'!DI58","v":0},{"$f":"'Total - Traffic %'!DJ58","v":0},{"$f":"'Total - Traffic %'!DK58","v":5.3897300352255074E-2},{"$f":"'Total - Traffic %'!DL58","v":2.270654307690367E-2},{"$f":"'Total - Traffic %'!DM58","v":6.1202697171271726E-2},{"$f":"'Total - Traffic %'!DN58","v":7.1890281194665465E-2},{"$f":"'Total - Traffic %'!DO58","v":1.0407973831129328E-2},{"$f":"'Total - Traffic %'!DP58","v":0.22010479562622526}]
[null,null,4,{"$f":"'Total - Traffic %'!D59","v":0},{"$f":"'Total - Traffic %'!E59","v":0},{"$f":"'Total - Traffic %'!F59","v":0},{"$f":"'Total - Traffic %'!G59","v":0},{"$f":"'Total - Traffic %'!H59","v":0},{"$f":"'Total - Traffic %'!I59","v":0},{"$f":"'Total - Traffic %'!J59","v":2.327089097633674E-2},{"$f":"'Total - Traffic %'!K59","v":6.3832771575153572E-3},{"$f":"'Total - Traffic %'!L59","v":3.0838712872846893E-2},{"$f":"'Total - Traffic %'!M59","v":1.6267720790612845E-2},{"$f":"'Total - Traffic %'!N59","v":7.5581464908729482E-4},{"$f":"'Total - Traffic %'!O59","v":7.7516416446399145E-2},null,null,4,{"$f":"'Total - Traffic %'!S59","v":0},{"$f":"'Total - Traffic %'!T59","v":0},{"$f":"'Total - Traffic %'!U59","v":0},{"$f":"'Total - Traffic %'!V59","v":0},{"$f":"'Total - Traffic %'!W59","v":0},{"$f":"'Total - Traffic %'!X59","v":0},{"$f":"'Total - Traffic %'!Y59","v":2.5770992926335511E-2},{"$f":"'Total - Traffic %'!Z59","v":6.4828264021851677E-3},{"$f":"'Total - Traffic %'!AA59","v":3.8280967831518631E-2},{"$f":"'Total - Traffic %'!AB59","v":1.7180902035092909E-2},{"$f":"'Total - Traffic %'!AC59","v":9.4989077586693017E-4},{"$f":"'Total - Traffic %'!AD59","v":8.866557997099915E-2},null,null,4,{"$f":"'Total - Traffic %'!AH59","v":0},{"$f":"'Total - Traffic %'!AI59","v":0},{"$f":"'Total - Traffic %'!AJ59","v":0},{"$f":"'Total - Traffic %'!AK59","v":0},{"$f":"'Total - Traffic %'!AL59","v":0},{"$f":"'Total - Traffic %'!AM59","v":0},{"$f":"'Total - Traffic %'!AN59","v":2.6115561784976631E-2},{"$f":"'Total - Traffic %'!AO59","v":6.6601918260175228E-3},{"$f":"'Total - Traffic %'!AP59","v":4.5239182270025755E-2},{"$f":"'Total - Traffic %'!AQ59","v":1.8018813951849511E-2},{"$f":"'Total - Traffic %'!AR59","v":1.1260000261479968E-3},{"$f":"'Total - Traffic %'!AS59","v":9.7159749859017416E-2},null,null,4,{"$f":"'Total - Traffic %'!AW59","v":0},{"$f":"'Total - Traffic %'!AX59","v":0},{"$f":"'Total - Traffic %'!AY59","v":0},{"$f":"'Total - Traffic %'!AZ59","v":0},{"$f":"'Total - Traffic %'!BA59","v":0},{"$f":"'Total - Traffic %'!BB59","v":0},{"$f":"'Total - Traffic %'!BC59","v":2.6750247562241997E-2},{"$f":"'Total - Traffic %'!BD59","v":6.8642011991873909E-3},{"$f":"'Total - Traffic %'!BE59","v":5.0027252863821349E-2},{"$f":"'Total - Traffic %'!BF59","v":2.0064133419366761E-2},{"$f":"'Total - Traffic %'!BG59","v":1.3563470643073294E-3},{"$f":"'Total - Traffic %'!BH59","v":0.10506218210892483},null,null,4,{"$f":"'Total - Traffic %'!BL59","v":0},{"$f":"'Total - Traffic %'!BM59","v":0},{"$f":"'Total - Traffic %'!BN59","v":0},{"$f":"'Total - Traffic %'!BO59","v":0},{"$f":"'Total - Traffic %'!BP59","v":0},{"$f":"'Total - Traffic %'!BQ59","v":0},{"$f":"'Total - Traffic %'!BR59","v":2.8381736581886592E-2},{"$f":"'Total - Traffic %'!BS59","v":6.8442646372716383E-3},{"$f":"'Total - Traffic %'!BT59","v":5.3910662833723789E-2},{"$f":"'Total - Traffic %'!BU59","v":2.1082900991075612E-2},{"$f":"'Total - Traffic %'!BV59","v":1.661670233782223E-3},{"$f":"'Total - Traffic %'!BW59","v":0.11188123527773987},null,null,4,{"$f":"'Total - Traffic %'!CA59","v":0},{"$f":"'Total - Traffic %'!CB59","v":0},{"$f":"'Total - Traffic %'!CC59","v":0},{"$f":"'Total - Traffic %'!CD59","v":0},{"$f":"'Total - Traffic %'!CE59","v":0},{"$f":"'Total - Traffic %'!CF59","v":0},{"$f":"'Total - Traffic %'!CG59","v":2.9224029758557049E-2},{"$f":"'Total - Traffic %'!CH59","v":6.7591702781005687E-3},{"$f":"'Total - Traffic %'!CI59","v":5.5031060879243671E-2},{"$f":"'Total - Traffic %'!CJ59","v":2.1407341794960618E-2},{"$f":"'Total - Traffic %'!CK59","v":1.7261216802759549E-3},{"$f":"'Total - Traffic %'!CL59","v":0.11414772439113786},null,null,4,{"$f":"'Total - Traffic %'!CP59","v":0},{"$f":"'Total - Traffic %'!CQ59","v":0},{"$f":"'Total - Traffic %'!CR59","v":0},{"$f":"'Total - Traffic %'!CS59","v":0},{"$f":"'Total - Traffic %'!CT59","v":0},{"$f":"'Total - Traffic %'!CU59","v":0},{"$f":"'Total - Traffic %'!CV59","v":2.8751015178956233E-2},{"$f":"'Total - Traffic %'!CW59","v":6.6519973034579859E-3},{"$f":"'Total - Traffic %'!CX59","v":5.6862676909325303E-2},{"$f":"'Total - Traffic %'!CY59","v":2.180710994343011E-2},{"$f":"'Total - Traffic %'!CZ59","v":1.8055915238594194E-3},{"$f":"'Total - Traffic %'!DA59","v":0.11587839085902903},null,null,4,{"$f":"'Total - Traffic %'!DE59","v":0},{"$f":"'Total - Traffic %'!DF59","v":0},{"$f":"'Total - Traffic %'!DG59","v":0},{"$f":"'Total - Traffic %'!DH59","v":0},{"$f":"'Total - Traffic %'!DI59","v":0},{"$f":"'Total - Traffic %'!DJ59","v":0},{"$f":"'Total - Traffic %'!DK59","v":2.9026517888656182E-2},{"$f":"'Total - Traffic %'!DL59","v":7.0029417660418449E-3},{"$f":"'Total - Traffic %'!DM59","v":5.5744705487854762E-2},{"$f":"'Total - Traffic %'!DN59","v":2.2217337594754957E-2},{"$f":"'Total - Traffic %'!DO59","v":2.2584529173258119E-3},{"$f":"'Total - Traffic %'!DP59","v":0.11624995565463354}]
[null,null,5,{"$f":"'Total - Traffic %'!D60","v":0},{"$f":"'Total - Traffic %'!E60","v":0},{"$f":"'Total - Traffic %'!F60","v":0},{"$f":"'Total - Traffic %'!G60","v":0},{"$f":"'Total - Traffic %'!H60","v":0},{"$f":"'Total - Traffic %'!I60","v":0},{"$f":"'Total - Traffic %'!J60","v":2.1708265490970817E-2},{"$f":"'Total - Traffic %'!K60","v":4.2200295354966272E-3},{"$f":"'Total - Traffic %'!L60","v":3.0982780978387743E-3},{"$f":"'Total - Traffic %'!M60","v":4.8212303997017545E-3},{"$f":"'Total - Traffic %'!N60","v":7.9269602950188939E-5},{"$f":"'Total - Traffic %'!O60","v":3.3927073126958168E-2},null,null,5,{"$f":"'Total - Traffic %'!S60","v":0},{"$f":"'Total - Traffic %'!T60","v":0},{"$f":"'Total - Traffic %'!U60","v":0},{"$f":"'Total - Traffic %'!V60","v":0},{"$f":"'Total - Traffic %'!W60","v":0},{"$f":"'Total - Traffic %'!X60","v":0},{"$f":"'Total - Traffic %'!Y60","v":2.0995429234384001E-2},{"$f":"'Total - Traffic %'!Z60","v":4.1716314011072545E-3},{"$f":"'Total - Traffic %'!AA60","v":4.0608571402893229E-3},{"$f":"'Total - Traffic %'!AB60","v":5.3173129905730336E-3},{"$f":"'Total - Traffic %'!AC60","v":7.6592262780084261E-5},{"$f":"'Total - Traffic %'!AD60","v":3.4621823029133698E-2},null,null,5,{"$f":"'Total - Traffic %'!AH60","v":0},{"$f":"'Total - Traffic %'!AI60","v":0},{"$f":"'Total - Traffic %'!AJ60","v":0},{"$f":"'Total - Traffic %'!AK60","v":0},{"$f":"'Total - Traffic %'!AL60","v":0},{"$f":"'Total - Traffic %'!AM60","v":0},{"$f":"'Total - Traffic %'!AN60","v":2.3633093956944171E-2},{"$f":"'Total - Traffic %'!AO60","v":4.1036515079907162E-3},{"$f":"'Total - Traffic %'!AP60","v":4.898368581535E-3},{"$f":"'Total - Traffic %'!AQ60","v":5.9391158862218373E-3},{"$f":"'Total - Traffic %'!AR60","v":7.4119785450104411E-5},{"$f":"'Total - Traffic %'!AS60","v":3.8648349718141822E-2},null,null,5,{"$f":"'Total - Traffic %'!AW60","v":0},{"$f":"'Total - Traffic %'!AX60","v":0},{"$f":"'Total - Traffic %'!AY60","v":0},{"$f":"'Total - Traffic %'!AZ60","v":0},{"$f":"'Total - Traffic %'!BA60","v":0},{"$f":"'Total - Traffic %'!BB60","v":0},{"$f":"'Total - Traffic %'!BC60","v":2.4646057795455961E-2},{"$f":"'Total - Traffic %'!BD60","v":4.0614349701086939E-3},{"$f":"'Total - Traffic %'!BE60","v":7.183429415207318E-3},{"$f":"'Total - Traffic %'!BF60","v":6.0805682229894357E-3},{"$f":"'Total - Traffic %'!BG60","v":9.1878344187254995E-5},{"$f":"'Total - Traffic %'!BH60","v":4.2063368747948658E-2},null,null,5,{"$f":"'Total - Traffic %'!BL60","v":0},{"$f":"'Total - Traffic %'!BM60","v":0},{"$f":"'Total - Traffic %'!BN60","v":0},{"$f":"'Total - Traffic %'!BO60","v":0},{"$f":"'Total - Traffic %'!BP60","v":0},{"$f":"'Total - Traffic %'!BQ60","v":0},{"$f":"'Total - Traffic %'!BR60","v":2.5769522394112808E-2},{"$f":"'Total - Traffic %'!BS60","v":4.0572506988212865E-3},{"$f":"'Total - Traffic %'!BT60","v":9.8375656581172113E-3},{"$f":"'Total - Traffic %'!BU60","v":6.1759218447003938E-3},{"$f":"'Total - Traffic %'!BV60","v":8.9951105335468314E-5},{"$f":"'Total - Traffic %'!BW60","v":4.5930211701087159E-2},null,null,5,{"$f":"'Total - Traffic %'!CA60","v":0},{"$f":"'Total - Traffic %'!CB60","v":0},{"$f":"'Total - Traffic %'!CC60","v":0},{"$f":"'Total - Traffic %'!CD60","v":0},{"$f":"'Total - Traffic %'!CE60","v":0},{"$f":"'Total - Traffic %'!CF60","v":0},{"$f":"'Total - Traffic %'!CG60","v":2.6037504640459685E-2},{"$f":"'Total - Traffic %'!CH60","v":4.0878849515879603E-3},{"$f":"'Total - Traffic %'!CI60","v":1.3054797871714558E-2},{"$f":"'Total - Traffic %'!CJ60","v":6.1708215303646801E-3},{"$f":"'Total - Traffic %'!CK60","v":8.8851867148764395E-5},{"$f":"'Total - Traffic %'!CL60","v":4.943986086127565E-2},null,null,5,{"$f":"'Total - Traffic %'!CP60","v":0},{"$f":"'Total - Traffic %'!CQ60","v":0},{"$f":"'Total - Traffic %'!CR60","v":0},{"$f":"'Total - Traffic %'!CS60","v":0},{"$f":"'Total - Traffic %'!CT60","v":0},{"$f":"'Total - Traffic %'!CU60","v":0},{"$f":"'Total - Traffic %'!CV60","v":2.6407872133445351E-2},{"$f":"'Total - Traffic %'!CW60","v":4.1334638586152357E-3},{"$f":"'Total - Traffic %'!CX60","v":1.4304784974299401E-2},{"$f":"'Total - Traffic %'!CY60","v":6.3958915304761013E-3},{"$f":"'Total - Traffic %'!CZ60","v":8.8022798223082649E-5},{"$f":"'Total - Traffic %'!DA60","v":5.1330035295059168E-2},null,null,5,{"$f":"'Total - Traffic %'!DE60","v":0},{"$f":"'Total - Traffic %'!DF60","v":0},{"$f":"'Total - Traffic %'!DG60","v":0},{"$f":"'Total - Traffic %'!DH60","v":0},{"$f":"'Total - Traffic %'!DI60","v":0},{"$f":"'Total - Traffic %'!DJ60","v":0},{"$f":"'Total - Traffic %'!DK60","v":2.6535205593284802E-2},{"$f":"'Total - Traffic %'!DL60","v":3.5329040286270065E-3},{"$f":"'Total - Traffic %'!DM60","v":1.7609375393088791E-2},{"$f":"'Total - Traffic %'!DN60","v":6.8056035723145693E-3},{"$f":"'Total - Traffic %'!DO60","v":1.5245604179809258E-4},{"$f":"'Total - Traffic %'!DP60","v":5.4635544629113249E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D61","v":0},{"$f":"'Total - Traffic %'!E61","v":0},{"$f":"'Total - Traffic %'!F61","v":0},{"$f":"'Total - Traffic %'!G61","v":0},{"$f":"'Total - Traffic %'!H61","v":0},{"$f":"'Total - Traffic %'!I61","v":0},{"$f":"'Total - Traffic %'!J61","v":0.15476092645764181},{"$f":"'Total - Traffic %'!K61","v":0.1719758640453109},{"$f":"'Total - Traffic %'!L61","v":0.16118100731779214},{"$f":"'Total - Traffic %'!M61","v":0.30829515311317179},{"$f":"'Total - Traffic %'!N61","v":0.20378704906608341},{"$f":"'Total - Traffic %'!O61","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S61","v":0},{"$f":"'Total - Traffic %'!T61","v":0},{"$f":"'Total - Traffic %'!U61","v":0},{"$f":"'Total - Traffic %'!V61","v":0},{"$f":"'Total - Traffic %'!W61","v":0},{"$f":"'Total - Traffic %'!X61","v":0},{"$f":"'Total - Traffic %'!Y61","v":0.15413631943376735},{"$f":"'Total - Traffic %'!Z61","v":0.17011007286806229},{"$f":"'Total - Traffic %'!AA61","v":0.16623551859971564},{"$f":"'Total - Traffic %'!AB61","v":0.30666606025219972},{"$f":"'Total - Traffic %'!AC61","v":0.20285202884625506},{"$f":"'Total - Traffic %'!AD61","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH61","v":0},{"$f":"'Total - Traffic %'!AI61","v":0},{"$f":"'Total - Traffic %'!AJ61","v":0},{"$f":"'Total - Traffic %'!AK61","v":0},{"$f":"'Total - Traffic %'!AL61","v":0},{"$f":"'Total - Traffic %'!AM61","v":0},{"$f":"'Total - Traffic %'!AN61","v":0.15337755403865305},{"$f":"'Total - Traffic %'!AO61","v":0.16870801693746293},{"$f":"'Total - Traffic %'!AP61","v":0.16886389467491753},{"$f":"'Total - Traffic %'!AQ61","v":0.30686923682682371},{"$f":"'Total - Traffic %'!AR61","v":0.20218129752214264},{"$f":"'Total - Traffic %'!AS61","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AW61","v":0},{"$f":"'Total - Traffic %'!AX61","v":0},{"$f":"'Total - Traffic %'!AY61","v":0},{"$f":"'Total - Traffic %'!AZ61","v":0},{"$f":"'Total - Traffic %'!BA61","v":0},{"$f":"'Total - Traffic %'!BB61","v":0},{"$f":"'Total - Traffic %'!BC61","v":0.15265743782696903},{"$f":"'Total - Traffic %'!BD61","v":0.16786945106963549},{"$f":"'Total - Traffic %'!BE61","v":0.17056008201218925},{"$f":"'Total - Traffic %'!BF61","v":0.30693499996558227},{"$f":"'Total - Traffic %'!BG61","v":0.20197802912562388},{"$f":"'Total - Traffic %'!BH61","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL61","v":0},{"$f":"'Total - Traffic %'!BM61","v":0},{"$f":"'Total - Traffic %'!BN61","v":0},{"$f":"'Total - Traffic %'!BO61","v":0},{"$f":"'Total - Traffic %'!BP61","v":0},{"$f":"'Total - Traffic %'!BQ61","v":0},{"$f":"'Total - Traffic %'!BR61","v":0.15214653319884264},{"$f":"'Total - Traffic %'!BS61","v":0.16751959342253062},{"$f":"'Total - Traffic %'!BT61","v":0.17137985671150482},{"$f":"'Total - Traffic %'!BU61","v":0.30696574859355907},{"$f":"'Total - Traffic %'!BV61","v":0.20198826807356271},{"$f":"'Total - Traffic %'!BW61","v":0.99999999999999978},null,null,"Sum",{"$f":"'Total - Traffic %'!CA61","v":0},{"$f":"'Total - Traffic %'!CB61","v":0},{"$f":"'Total - Traffic %'!CC61","v":0},{"$f":"'Total - Traffic %'!CD61","v":0},{"$f":"'Total - Traffic %'!CE61","v":0},{"$f":"'Total - Traffic %'!CF61","v":0},{"$f":"'Total - Traffic %'!CG61","v":0.15170061058830375},{"$f":"'Total - Traffic %'!CH61","v":0.16751104416875451},{"$f":"'Total - Traffic %'!CI61","v":0.17186103413593157},{"$f":"'Total - Traffic %'!CJ61","v":0.30696500190315379},{"$f":"'Total - Traffic %'!CK61","v":0.20196230920385635},{"$f":"'Total - Traffic %'!CL61","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CP61","v":0},{"$f":"'Total - Traffic %'!CQ61","v":0},{"$f":"'Total - Traffic %'!CR61","v":0},{"$f":"'Total - Traffic %'!CS61","v":0},{"$f":"'Total - Traffic %'!CT61","v":0},{"$f":"'Total - Traffic %'!CU61","v":0},{"$f":"'Total - Traffic %'!CV61","v":0.15119159533871307},{"$f":"'Total - Traffic %'!CW61","v":0.16784942621795795},{"$f":"'Total - Traffic %'!CX61","v":0.17193965076529927},{"$f":"'Total - Traffic %'!CY61","v":0.30692612489870946},{"$f":"'Total - Traffic %'!CZ61","v":0.2020932027793203},{"$f":"'Total - Traffic %'!DA61","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE61","v":0},{"$f":"'Total - Traffic %'!DF61","v":0},{"$f":"'Total - Traffic %'!DG61","v":0},{"$f":"'Total - Traffic %'!DH61","v":0},{"$f":"'Total - Traffic %'!DI61","v":0},{"$f":"'Total - Traffic %'!DJ61","v":0},{"$f":"'Total - Traffic %'!DK61","v":0.1507065695137132},{"$f":"'Total - Traffic %'!DL61","v":0.16832340975088433},{"$f":"'Total - Traffic %'!DM61","v":0.17167546651116369},{"$f":"'Total - Traffic %'!DN61","v":0.30685012483196861},{"$f":"'Total - Traffic %'!DO61","v":0.20244442939227009},{"$f":"'Total - Traffic %'!DP61","v":0.99999999999999978}]
["East Midlands",null,1,{"$f":"'Total - Traffic %'!D62","v":0},{"$f":"'Total - Traffic %'!E62","v":0},{"$f":"'Total - Traffic %'!F62","v":0},{"$f":"'Total - Traffic %'!G62","v":0},{"$f":"'Total - Traffic %'!H62","v":0},{"$f":"'Total - Traffic %'!I62","v":0},{"$f":"'Total - Traffic %'!J62","v":1.7392500954765383E-2},{"$f":"'Total - Traffic %'!K62","v":0.1058110993721107},{"$f":"'Total - Traffic %'!L62","v":1.5834684521735296E-2},{"$f":"'Total - Traffic %'!M62","v":0.12350419921352483},{"$f":"'Total - Traffic %'!N62","v":0.14489817872099633},{"$f":"'Total - Traffic %'!O62","v":0.40744066278313257},null,"East Midlands",1,{"$f":"'Total - Traffic %'!S62","v":0},{"$f":"'Total - Traffic %'!T62","v":0},{"$f":"'Total - Traffic %'!U62","v":0},{"$f":"'Total - Traffic %'!V62","v":0},{"$f":"'Total - Traffic %'!W62","v":0},{"$f":"'Total - Traffic %'!X62","v":0},{"$f":"'Total - Traffic %'!Y62","v":1.567378394414605E-2},{"$f":"'Total - Traffic %'!Z62","v":0.10330575351924814},{"$f":"'Total - Traffic %'!AA62","v":1.5003399152789228E-2},{"$f":"'Total - Traffic %'!AB62","v":0.11490792936655245},{"$f":"'Total - Traffic %'!AC62","v":0.1384935814257521},{"$f":"'Total - Traffic %'!AD62","v":0.38738444740848799},null,"East Midlands",1,{"$f":"'Total - Traffic %'!AH62","v":0},{"$f":"'Total - Traffic %'!AI62","v":0},{"$f":"'Total - Traffic %'!AJ62","v":0},{"$f":"'Total - Traffic %'!AK62","v":0},{"$f":"'Total - Traffic %'!AL62","v":0},{"$f":"'Total - Traffic %'!AM62","v":0},{"$f":"'Total - Traffic %'!AN62","v":1.5524056660741855E-2},{"$f":"'Total - Traffic %'!AO62","v":0.10149013128843024},{"$f":"'Total - Traffic %'!AP62","v":1.4725884864231606E-2},{"$f":"'Total - Traffic %'!AQ62","v":0.11166491435950703},{"$f":"'Total - Traffic %'!AR62","v":0.13664857781004305},{"$f":"'Total - Traffic %'!AS62","v":0.38005356498295378},null,"East Midlands",1,{"$f":"'Total - Traffic %'!AW62","v":0},{"$f":"'Total - Traffic %'!AX62","v":0},{"$f":"'Total - Traffic %'!AY62","v":0},{"$f":"'Total - Traffic %'!AZ62","v":0},{"$f":"'Total - Traffic %'!BA62","v":0},{"$f":"'Total - Traffic %'!BB62","v":0},{"$f":"'Total - Traffic %'!BC62","v":1.5271007720428708E-2},{"$f":"'Total - Traffic %'!BD62","v":9.960909358426559E-2},{"$f":"'Total - Traffic %'!BE62","v":1.4632253936738683E-2},{"$f":"'Total - Traffic %'!BF62","v":0.1076469452172419},{"$f":"'Total - Traffic %'!BG62","v":0.13631101869421081},{"$f":"'Total - Traffic %'!BH62","v":0.3734703191528857},null,"East Midlands",1,{"$f":"'Total - Traffic %'!BL62","v":0},{"$f":"'Total - Traffic %'!BM62","v":0},{"$f":"'Total - Traffic %'!BN62","v":0},{"$f":"'Total - Traffic %'!BO62","v":0},{"$f":"'Total - Traffic %'!BP62","v":0},{"$f":"'Total - Traffic %'!BQ62","v":0},{"$f":"'Total - Traffic %'!BR62","v":1.5042739742402014E-2},{"$f":"'Total - Traffic %'!BS62","v":9.9058633874103713E-2},{"$f":"'Total - Traffic %'!BT62","v":1.3239028765683695E-2},{"$f":"'Total - Traffic %'!BU62","v":0.10564241144716338},{"$f":"'Total - Traffic %'!BV62","v":0.13617063906090618},{"$f":"'Total - Traffic %'!BW62","v":0.36915345289025903},null,"East Midlands",1,{"$f":"'Total - Traffic %'!CA62","v":0},{"$f":"'Total - Traffic %'!CB62","v":0},{"$f":"'Total - Traffic %'!CC62","v":0},{"$f":"'Total - Traffic %'!CD62","v":0},{"$f":"'Total - Traffic %'!CE62","v":0},{"$f":"'Total - Traffic %'!CF62","v":0},{"$f":"'Total - Traffic %'!CG62","v":1.4966385122651847E-2},{"$f":"'Total - Traffic %'!CH62","v":9.9750857582905236E-2},{"$f":"'Total - Traffic %'!CI62","v":1.2780301858457337E-2},{"$f":"'Total - Traffic %'!CJ62","v":0.10345326692405062},{"$f":"'Total - Traffic %'!CK62","v":0.13605612952161164},{"$f":"'Total - Traffic %'!CL62","v":0.36700694100967673},null,"East Midlands",1,{"$f":"'Total - Traffic %'!CP62","v":0},{"$f":"'Total - Traffic %'!CQ62","v":0},{"$f":"'Total - Traffic %'!CR62","v":0},{"$f":"'Total - Traffic %'!CS62","v":0},{"$f":"'Total - Traffic %'!CT62","v":0},{"$f":"'Total - Traffic %'!CU62","v":0},{"$f":"'Total - Traffic %'!CV62","v":1.4577851590529592E-2},{"$f":"'Total - Traffic %'!CW62","v":0.10189571319871633},{"$f":"'Total - Traffic %'!CX62","v":1.2826052910638592E-2},{"$f":"'Total - Traffic %'!CY62","v":0.10284403495518329},{"$f":"'Total - Traffic %'!CZ62","v":0.13611424115448345},{"$f":"'Total - Traffic %'!DA62","v":0.36825789380955126},null,"East Midlands",1,{"$f":"'Total - Traffic %'!DE62","v":0},{"$f":"'Total - Traffic %'!DF62","v":0},{"$f":"'Total - Traffic %'!DG62","v":0},{"$f":"'Total - Traffic %'!DH62","v":0},{"$f":"'Total - Traffic %'!DI62","v":0},{"$f":"'Total - Traffic %'!DJ62","v":0},{"$f":"'Total - Traffic %'!DK62","v":1.4308619886635232E-2},{"$f":"'Total - Traffic %'!DL62","v":0.10246561276307677},{"$f":"'Total - Traffic %'!DM62","v":1.2755914433727776E-2},{"$f":"'Total - Traffic %'!DN62","v":0.10051948021487463},{"$f":"'Total - Traffic %'!DO62","v":0.13604561484810293},{"$f":"'Total - Traffic %'!DP62","v":0.36609524214641737}]
[null,null,2,{"$f":"'Total - Traffic %'!D63","v":0},{"$f":"'Total - Traffic %'!E63","v":0},{"$f":"'Total - Traffic %'!F63","v":0},{"$f":"'Total - Traffic %'!G63","v":0},{"$f":"'Total - Traffic %'!H63","v":0},{"$f":"'Total - Traffic %'!I63","v":0},{"$f":"'Total - Traffic %'!J63","v":5.3147198254736745E-2},{"$f":"'Total - Traffic %'!K63","v":4.0744161833972808E-2},{"$f":"'Total - Traffic %'!L63","v":4.6888939459490096E-2},{"$f":"'Total - Traffic %'!M63","v":0.15556207390602333},{"$f":"'Total - Traffic %'!N63","v":1.6340324404795527E-2},{"$f":"'Total - Traffic %'!O63","v":0.31268269785901853},null,null,2,{"$f":"'Total - Traffic %'!S63","v":0},{"$f":"'Total - Traffic %'!T63","v":0},{"$f":"'Total - Traffic %'!U63","v":0},{"$f":"'Total - Traffic %'!V63","v":0},{"$f":"'Total - Traffic %'!W63","v":0},{"$f":"'Total - Traffic %'!X63","v":0},{"$f":"'Total - Traffic %'!Y63","v":5.0081988856087667E-2},{"$f":"'Total - Traffic %'!Z63","v":4.105991474603695E-2},{"$f":"'Total - Traffic %'!AA63","v":4.3043044139954717E-2},{"$f":"'Total - Traffic %'!AB63","v":0.16071782778072688},{"$f":"'Total - Traffic %'!AC63","v":2.0812407926182608E-2},{"$f":"'Total - Traffic %'!AD63","v":0.31571518344898886},null,null,2,{"$f":"'Total - Traffic %'!AH63","v":0},{"$f":"'Total - Traffic %'!AI63","v":0},{"$f":"'Total - Traffic %'!AJ63","v":0},{"$f":"'Total - Traffic %'!AK63","v":0},{"$f":"'Total - Traffic %'!AL63","v":0},{"$f":"'Total - Traffic %'!AM63","v":0},{"$f":"'Total - Traffic %'!AN63","v":4.4097319165421429E-2},{"$f":"'Total - Traffic %'!AO63","v":4.1338266280914353E-2},{"$f":"'Total - Traffic %'!AP63","v":3.2211860321414237E-2},{"$f":"'Total - Traffic %'!AQ63","v":0.15072404953649027},{"$f":"'Total - Traffic %'!AR63","v":2.1070251303065377E-2},{"$f":"'Total - Traffic %'!AS63","v":0.28944174660730565},null,null,2,{"$f":"'Total - Traffic %'!AW63","v":0},{"$f":"'Total - Traffic %'!AX63","v":0},{"$f":"'Total - Traffic %'!AY63","v":0},{"$f":"'Total - Traffic %'!AZ63","v":0},{"$f":"'Total - Traffic %'!BA63","v":0},{"$f":"'Total - Traffic %'!BB63","v":0},{"$f":"'Total - Traffic %'!BC63","v":4.2131800302058826E-2},{"$f":"'Total - Traffic %'!BD63","v":4.2198728474307085E-2},{"$f":"'Total - Traffic %'!BE63","v":2.9353572738552231E-2},{"$f":"'Total - Traffic %'!BF63","v":0.15078268150073407},{"$f":"'Total - Traffic %'!BG63","v":2.059753163351587E-2},{"$f":"'Total - Traffic %'!BH63","v":0.28506431464916809},null,null,2,{"$f":"'Total - Traffic %'!BL63","v":0},{"$f":"'Total - Traffic %'!BM63","v":0},{"$f":"'Total - Traffic %'!BN63","v":0},{"$f":"'Total - Traffic %'!BO63","v":0},{"$f":"'Total - Traffic %'!BP63","v":0},{"$f":"'Total - Traffic %'!BQ63","v":0},{"$f":"'Total - Traffic %'!BR63","v":4.0327225420236305E-2},{"$f":"'Total - Traffic %'!BS63","v":4.232284198013591E-2},{"$f":"'Total - Traffic %'!BT63","v":2.8144895388652329E-2},{"$f":"'Total - Traffic %'!BU63","v":0.14586582013925364},{"$f":"'Total - Traffic %'!BV63","v":2.0007436642592507E-2},{"$f":"'Total - Traffic %'!BW63","v":0.27666821957087068},null,null,2,{"$f":"'Total - Traffic %'!CA63","v":0},{"$f":"'Total - Traffic %'!CB63","v":0},{"$f":"'Total - Traffic %'!CC63","v":0},{"$f":"'Total - Traffic %'!CD63","v":0},{"$f":"'Total - Traffic %'!CE63","v":0},{"$f":"'Total - Traffic %'!CF63","v":0},{"$f":"'Total - Traffic %'!CG63","v":3.9248656498476191E-2},{"$f":"'Total - Traffic %'!CH63","v":4.1465852354615029E-2},{"$f":"'Total - Traffic %'!CI63","v":2.779216890999547E-2},{"$f":"'Total - Traffic %'!CJ63","v":0.14312384722234098},{"$f":"'Total - Traffic %'!CK63","v":1.9894384522563691E-2},{"$f":"'Total - Traffic %'!CL63","v":0.27152490950799135},null,null,2,{"$f":"'Total - Traffic %'!CP63","v":0},{"$f":"'Total - Traffic %'!CQ63","v":0},{"$f":"'Total - Traffic %'!CR63","v":0},{"$f":"'Total - Traffic %'!CS63","v":0},{"$f":"'Total - Traffic %'!CT63","v":0},{"$f":"'Total - Traffic %'!CU63","v":0},{"$f":"'Total - Traffic %'!CV63","v":3.8697677838941812E-2},{"$f":"'Total - Traffic %'!CW63","v":3.9940584958449273E-2},{"$f":"'Total - Traffic %'!CX63","v":2.7735494673620732E-2},{"$f":"'Total - Traffic %'!CY63","v":0.14290851880536795},{"$f":"'Total - Traffic %'!CZ63","v":1.9655815171249875E-2},{"$f":"'Total - Traffic %'!DA63","v":0.26893809144762965},null,null,2,{"$f":"'Total - Traffic %'!DE63","v":0},{"$f":"'Total - Traffic %'!DF63","v":0},{"$f":"'Total - Traffic %'!DG63","v":0},{"$f":"'Total - Traffic %'!DH63","v":0},{"$f":"'Total - Traffic %'!DI63","v":0},{"$f":"'Total - Traffic %'!DJ63","v":0},{"$f":"'Total - Traffic %'!DK63","v":3.5525245518037707E-2},{"$f":"'Total - Traffic %'!DL63","v":4.000791721047002E-2},{"$f":"'Total - Traffic %'!DM63","v":2.7773638720832088E-2},{"$f":"'Total - Traffic %'!DN63","v":0.14341828539224188},{"$f":"'Total - Traffic %'!DO63","v":1.9631753229907237E-2},{"$f":"'Total - Traffic %'!DP63","v":0.26635684007148897}]
[null,null,3,{"$f":"'Total - Traffic %'!D64","v":0},{"$f":"'Total - Traffic %'!E64","v":0},{"$f":"'Total - Traffic %'!F64","v":0},{"$f":"'Total - Traffic %'!G64","v":0},{"$f":"'Total - Traffic %'!H64","v":0},{"$f":"'Total - Traffic %'!I64","v":0},{"$f":"'Total - Traffic %'!J64","v":4.866742246012716E-2},{"$f":"'Total - Traffic %'!K64","v":2.055883162337966E-2},{"$f":"'Total - Traffic %'!L64","v":7.5543743162740234E-2},{"$f":"'Total - Traffic %'!M64","v":4.141812153846635E-2},{"$f":"'Total - Traffic %'!N64","v":4.2132228738668513E-3},{"$f":"'Total - Traffic %'!O64","v":0.19040134165858025},null,null,3,{"$f":"'Total - Traffic %'!S64","v":0},{"$f":"'Total - Traffic %'!T64","v":0},{"$f":"'Total - Traffic %'!U64","v":0},{"$f":"'Total - Traffic %'!V64","v":0},{"$f":"'Total - Traffic %'!W64","v":0},{"$f":"'Total - Traffic %'!X64","v":0},{"$f":"'Total - Traffic %'!Y64","v":5.1929633251083317E-2},{"$f":"'Total - Traffic %'!Z64","v":2.1103681362229749E-2},{"$f":"'Total - Traffic %'!AA64","v":8.2205456560260348E-2},{"$f":"'Total - Traffic %'!AB64","v":4.5049134840487531E-2},{"$f":"'Total - Traffic %'!AC64","v":4.3021109595410157E-3},{"$f":"'Total - Traffic %'!AD64","v":0.20459001697360199},null,null,3,{"$f":"'Total - Traffic %'!AH64","v":0},{"$f":"'Total - Traffic %'!AI64","v":0},{"$f":"'Total - Traffic %'!AJ64","v":0},{"$f":"'Total - Traffic %'!AK64","v":0},{"$f":"'Total - Traffic %'!AL64","v":0},{"$f":"'Total - Traffic %'!AM64","v":0},{"$f":"'Total - Traffic %'!AN64","v":5.2842277818906588E-2},{"$f":"'Total - Traffic %'!AO64","v":2.0696852357288614E-2},{"$f":"'Total - Traffic %'!AP64","v":9.1195675399569479E-2},{"$f":"'Total - Traffic %'!AQ64","v":5.6590894856033254E-2},{"$f":"'Total - Traffic %'!AR64","v":5.0145463352115833E-3},{"$f":"'Total - Traffic %'!AS64","v":0.22634024676700948},null,null,3,{"$f":"'Total - Traffic %'!AW64","v":0},{"$f":"'Total - Traffic %'!AX64","v":0},{"$f":"'Total - Traffic %'!AY64","v":0},{"$f":"'Total - Traffic %'!AZ64","v":0},{"$f":"'Total - Traffic %'!BA64","v":0},{"$f":"'Total - Traffic %'!BB64","v":0},{"$f":"'Total - Traffic %'!BC64","v":5.2267304521630038E-2},{"$f":"'Total - Traffic %'!BD64","v":2.070288522606932E-2},{"$f":"'Total - Traffic %'!BE64","v":8.4056313493056603E-2},{"$f":"'Total - Traffic %'!BF64","v":6.0633486585719251E-2},{"$f":"'Total - Traffic %'!BG64","v":5.3379614073555352E-3},{"$f":"'Total - Traffic %'!BH64","v":0.22299795123383076},null,null,3,{"$f":"'Total - Traffic %'!BL64","v":0},{"$f":"'Total - Traffic %'!BM64","v":0},{"$f":"'Total - Traffic %'!BN64","v":0},{"$f":"'Total - Traffic %'!BO64","v":0},{"$f":"'Total - Traffic %'!BP64","v":0},{"$f":"'Total - Traffic %'!BQ64","v":0},{"$f":"'Total - Traffic %'!BR64","v":5.2514458712771162E-2},{"$f":"'Total - Traffic %'!BS64","v":2.0797155326788809E-2},{"$f":"'Total - Traffic %'!BT64","v":8.1629415723068033E-2},{"$f":"'Total - Traffic %'!BU64","v":6.6593741827230366E-2},{"$f":"'Total - Traffic %'!BV64","v":5.8469287733006869E-3},{"$f":"'Total - Traffic %'!BW64","v":0.22738170036315905},null,null,3,{"$f":"'Total - Traffic %'!CA64","v":0},{"$f":"'Total - Traffic %'!CB64","v":0},{"$f":"'Total - Traffic %'!CC64","v":0},{"$f":"'Total - Traffic %'!CD64","v":0},{"$f":"'Total - Traffic %'!CE64","v":0},{"$f":"'Total - Traffic %'!CF64","v":0},{"$f":"'Total - Traffic %'!CG64","v":5.2473452296671143E-2},{"$f":"'Total - Traffic %'!CH64","v":2.1003314781368045E-2},{"$f":"'Total - Traffic %'!CI64","v":8.1894111486090521E-2},{"$f":"'Total - Traffic %'!CJ64","v":7.0836116235115903E-2},{"$f":"'Total - Traffic %'!CK64","v":5.957210363337833E-3},{"$f":"'Total - Traffic %'!CL64","v":0.23216420516258343},null,null,3,{"$f":"'Total - Traffic %'!CP64","v":0},{"$f":"'Total - Traffic %'!CQ64","v":0},{"$f":"'Total - Traffic %'!CR64","v":0},{"$f":"'Total - Traffic %'!CS64","v":0},{"$f":"'Total - Traffic %'!CT64","v":0},{"$f":"'Total - Traffic %'!CU64","v":0},{"$f":"'Total - Traffic %'!CV64","v":5.256382623906828E-2},{"$f":"'Total - Traffic %'!CW64","v":2.0719760878787206E-2},{"$f":"'Total - Traffic %'!CX64","v":7.7500449139570909E-2},{"$f":"'Total - Traffic %'!CY64","v":7.1103382954040173E-2},{"$f":"'Total - Traffic %'!CZ64","v":6.3884997334703146E-3},{"$f":"'Total - Traffic %'!DA64","v":0.22827591894493687},null,null,3,{"$f":"'Total - Traffic %'!DE64","v":0},{"$f":"'Total - Traffic %'!DF64","v":0},{"$f":"'Total - Traffic %'!DG64","v":0},{"$f":"'Total - Traffic %'!DH64","v":0},{"$f":"'Total - Traffic %'!DI64","v":0},{"$f":"'Total - Traffic %'!DJ64","v":0},{"$f":"'Total - Traffic %'!DK64","v":5.4879843783458039E-2},{"$f":"'Total - Traffic %'!DL64","v":2.0728472534045E-2},{"$f":"'Total - Traffic %'!DM64","v":7.2571265126680731E-2},{"$f":"'Total - Traffic %'!DN64","v":7.2569718712672121E-2},{"$f":"'Total - Traffic %'!DO64","v":6.3018420756159564E-3},{"$f":"'Total - Traffic %'!DP64","v":0.22705114223247186}]
[null,null,4,{"$f":"'Total - Traffic %'!D65","v":0},{"$f":"'Total - Traffic %'!E65","v":0},{"$f":"'Total - Traffic %'!F65","v":0},{"$f":"'Total - Traffic %'!G65","v":0},{"$f":"'Total - Traffic %'!H65","v":0},{"$f":"'Total - Traffic %'!I65","v":0},{"$f":"'Total - Traffic %'!J65","v":2.3333017756687509E-2},{"$f":"'Total - Traffic %'!K65","v":1.282681497765056E-2},{"$f":"'Total - Traffic %'!L65","v":1.4194309995143407E-2},{"$f":"'Total - Traffic %'!M65","v":9.4166643069762673E-3},{"$f":"'Total - Traffic %'!N65","v":5.8100884744556906E-4},{"$f":"'Total - Traffic %'!O65","v":6.0351815883903315E-2},null,null,4,{"$f":"'Total - Traffic %'!S65","v":0},{"$f":"'Total - Traffic %'!T65","v":0},{"$f":"'Total - Traffic %'!U65","v":0},{"$f":"'Total - Traffic %'!V65","v":0},{"$f":"'Total - Traffic %'!W65","v":0},{"$f":"'Total - Traffic %'!X65","v":0},{"$f":"'Total - Traffic %'!Y65","v":2.5456840785875103E-2},{"$f":"'Total - Traffic %'!Z65","v":1.269142195669651E-2},{"$f":"'Total - Traffic %'!AA65","v":1.5227091073333782E-2},{"$f":"'Total - Traffic %'!AB65","v":8.6605112272457891E-3},{"$f":"'Total - Traffic %'!AC65","v":7.1162247461302658E-4},{"$f":"'Total - Traffic %'!AD65","v":6.2747487517764211E-2},null,null,4,{"$f":"'Total - Traffic %'!AH65","v":0},{"$f":"'Total - Traffic %'!AI65","v":0},{"$f":"'Total - Traffic %'!AJ65","v":0},{"$f":"'Total - Traffic %'!AK65","v":0},{"$f":"'Total - Traffic %'!AL65","v":0},{"$f":"'Total - Traffic %'!AM65","v":0},{"$f":"'Total - Traffic %'!AN65","v":2.6460833823189721E-2},{"$f":"'Total - Traffic %'!AO65","v":1.3201264030581446E-2},{"$f":"'Total - Traffic %'!AP65","v":1.9221257442336617E-2},{"$f":"'Total - Traffic %'!AQ65","v":1.0959330559483799E-2},{"$f":"'Total - Traffic %'!AR65","v":5.7542572441568094E-4},{"$f":"'Total - Traffic %'!AS65","v":7.041811158000727E-2},null,null,4,{"$f":"'Total - Traffic %'!AW65","v":0},{"$f":"'Total - Traffic %'!AX65","v":0},{"$f":"'Total - Traffic %'!AY65","v":0},{"$f":"'Total - Traffic %'!AZ65","v":0},{"$f":"'Total - Traffic %'!BA65","v":0},{"$f":"'Total - Traffic %'!BB65","v":0},{"$f":"'Total - Traffic %'!BC65","v":2.671811771760553E-2},{"$f":"'Total - Traffic %'!BD65","v":1.3182631080273023E-2},{"$f":"'Total - Traffic %'!BE65","v":3.0648141304964995E-2},{"$f":"'Total - Traffic %'!BF65","v":1.1374760471592202E-2},{"$f":"'Total - Traffic %'!BG65","v":6.5152727765183278E-4},{"$f":"'Total - Traffic %'!BH65","v":8.2575177852087581E-2},null,null,4,{"$f":"'Total - Traffic %'!BL65","v":0},{"$f":"'Total - Traffic %'!BM65","v":0},{"$f":"'Total - Traffic %'!BN65","v":0},{"$f":"'Total - Traffic %'!BO65","v":0},{"$f":"'Total - Traffic %'!BP65","v":0},{"$f":"'Total - Traffic %'!BQ65","v":0},{"$f":"'Total - Traffic %'!BR65","v":2.7028119543849802E-2},{"$f":"'Total - Traffic %'!BS65","v":1.3159374700795498E-2},{"$f":"'Total - Traffic %'!BT65","v":3.618410728161036E-2},{"$f":"'Total - Traffic %'!BU65","v":1.2565698781368729E-2},{"$f":"'Total - Traffic %'!BV65","v":6.907399564637243E-4},{"$f":"'Total - Traffic %'!BW65","v":8.9628040264088119E-2},null,null,4,{"$f":"'Total - Traffic %'!CA65","v":0},{"$f":"'Total - Traffic %'!CB65","v":0},{"$f":"'Total - Traffic %'!CC65","v":0},{"$f":"'Total - Traffic %'!CD65","v":0},{"$f":"'Total - Traffic %'!CE65","v":0},{"$f":"'Total - Traffic %'!CF65","v":0},{"$f":"'Total - Traffic %'!CG65","v":2.7463895861721769E-2},{"$f":"'Total - Traffic %'!CH65","v":1.2957688588448524E-2},{"$f":"'Total - Traffic %'!CI65","v":3.6918973129631973E-2},{"$f":"'Total - Traffic %'!CJ65","v":1.3526172135659709E-2},{"$f":"'Total - Traffic %'!CK65","v":7.3804302998262616E-4},{"$f":"'Total - Traffic %'!CL65","v":9.1604772745444596E-2},null,null,4,{"$f":"'Total - Traffic %'!CP65","v":0},{"$f":"'Total - Traffic %'!CQ65","v":0},{"$f":"'Total - Traffic %'!CR65","v":0},{"$f":"'Total - Traffic %'!CS65","v":0},{"$f":"'Total - Traffic %'!CT65","v":0},{"$f":"'Total - Traffic %'!CU65","v":0},{"$f":"'Total - Traffic %'!CV65","v":2.8057369394233811E-2},{"$f":"'Total - Traffic %'!CW65","v":1.2828476935296974E-2},{"$f":"'Total - Traffic %'!CX65","v":4.1181634716741473E-2},{"$f":"'Total - Traffic %'!CY65","v":1.4082000468515448E-2},{"$f":"'Total - Traffic %'!CZ65","v":5.5311618880507095E-4},{"$f":"'Total - Traffic %'!DA65","v":9.6702597703592783E-2},null,null,4,{"$f":"'Total - Traffic %'!DE65","v":0},{"$f":"'Total - Traffic %'!DF65","v":0},{"$f":"'Total - Traffic %'!DG65","v":0},{"$f":"'Total - Traffic %'!DH65","v":0},{"$f":"'Total - Traffic %'!DI65","v":0},{"$f":"'Total - Traffic %'!DJ65","v":0},{"$f":"'Total - Traffic %'!DK65","v":2.7915932160495871E-2},{"$f":"'Total - Traffic %'!DL65","v":1.392456666080197E-2},{"$f":"'Total - Traffic %'!DM65","v":4.5978507167597889E-2},{"$f":"'Total - Traffic %'!DN65","v":1.4363356546242457E-2},{"$f":"'Total - Traffic %'!DO65","v":8.6901249220126733E-4},{"$f":"'Total - Traffic %'!DP65","v":0.10305137502733945}]
[null,null,5,{"$f":"'Total - Traffic %'!D66","v":0},{"$f":"'Total - Traffic %'!E66","v":0},{"$f":"'Total - Traffic %'!F66","v":0},{"$f":"'Total - Traffic %'!G66","v":0},{"$f":"'Total - Traffic %'!H66","v":0},{"$f":"'Total - Traffic %'!I66","v":0},{"$f":"'Total - Traffic %'!J66","v":1.7680767483464054E-2},{"$f":"'Total - Traffic %'!K66","v":5.6080714004362476E-3},{"$f":"'Total - Traffic %'!L66","v":4.2417258739659326E-3},{"$f":"'Total - Traffic %'!M66","v":1.5929170574991252E-3},{"$f":"'Total - Traffic %'!N66","v":0},{"$f":"'Total - Traffic %'!O66","v":2.9123481815365362E-2},null,null,5,{"$f":"'Total - Traffic %'!S66","v":0},{"$f":"'Total - Traffic %'!T66","v":0},{"$f":"'Total - Traffic %'!U66","v":0},{"$f":"'Total - Traffic %'!V66","v":0},{"$f":"'Total - Traffic %'!W66","v":0},{"$f":"'Total - Traffic %'!X66","v":0},{"$f":"'Total - Traffic %'!Y66","v":1.6472752324016751E-2},{"$f":"'Total - Traffic %'!Z66","v":6.0372158464867516E-3},{"$f":"'Total - Traffic %'!AA66","v":4.7214396036222538E-3},{"$f":"'Total - Traffic %'!AB66","v":2.3314568770313455E-3},{"$f":"'Total - Traffic %'!AC66","v":0},{"$f":"'Total - Traffic %'!AD66","v":2.9562864651157105E-2},null,null,5,{"$f":"'Total - Traffic %'!AH66","v":0},{"$f":"'Total - Traffic %'!AI66","v":0},{"$f":"'Total - Traffic %'!AJ66","v":0},{"$f":"'Total - Traffic %'!AK66","v":0},{"$f":"'Total - Traffic %'!AL66","v":0},{"$f":"'Total - Traffic %'!AM66","v":0},{"$f":"'Total - Traffic %'!AN66","v":1.9510220985561866E-2},{"$f":"'Total - Traffic %'!AO66","v":6.0407203125854595E-3},{"$f":"'Total - Traffic %'!AP66","v":5.6820350227906654E-3},{"$f":"'Total - Traffic %'!AQ66","v":2.4320291488974131E-3},{"$f":"'Total - Traffic %'!AR66","v":8.1324592888329316E-5},{"$f":"'Total - Traffic %'!AS66","v":3.3746330062723734E-2},null,null,5,{"$f":"'Total - Traffic %'!AW66","v":0},{"$f":"'Total - Traffic %'!AX66","v":0},{"$f":"'Total - Traffic %'!AY66","v":0},{"$f":"'Total - Traffic %'!AZ66","v":0},{"$f":"'Total - Traffic %'!BA66","v":0},{"$f":"'Total - Traffic %'!BB66","v":0},{"$f":"'Total - Traffic %'!BC66","v":2.104751753085982E-2},{"$f":"'Total - Traffic %'!BD66","v":6.134372641324987E-3},{"$f":"'Total - Traffic %'!BE66","v":6.0228590326482983E-3},{"$f":"'Total - Traffic %'!BF66","v":2.6084684607549074E-3},{"$f":"'Total - Traffic %'!BG66","v":7.9019446439807807E-5},{"$f":"'Total - Traffic %'!BH66","v":3.5892237112027825E-2},null,null,5,{"$f":"'Total - Traffic %'!BL66","v":0},{"$f":"'Total - Traffic %'!BM66","v":0},{"$f":"'Total - Traffic %'!BN66","v":0},{"$f":"'Total - Traffic %'!BO66","v":0},{"$f":"'Total - Traffic %'!BP66","v":0},{"$f":"'Total - Traffic %'!BQ66","v":0},{"$f":"'Total - Traffic %'!BR66","v":2.1961170771009543E-2},{"$f":"'Total - Traffic %'!BS66","v":5.9697801016696164E-3},{"$f":"'Total - Traffic %'!BT66","v":6.3828027404548831E-3},{"$f":"'Total - Traffic %'!BU66","v":2.7492794322249254E-3},{"$f":"'Total - Traffic %'!BV66","v":1.0555386626429939E-4},{"$f":"'Total - Traffic %'!BW66","v":3.7168586911623266E-2},null,null,5,{"$f":"'Total - Traffic %'!CA66","v":0},{"$f":"'Total - Traffic %'!CB66","v":0},{"$f":"'Total - Traffic %'!CC66","v":0},{"$f":"'Total - Traffic %'!CD66","v":0},{"$f":"'Total - Traffic %'!CE66","v":0},{"$f":"'Total - Traffic %'!CF66","v":0},{"$f":"'Total - Traffic %'!CG66","v":2.2302118327539568E-2},{"$f":"'Total - Traffic %'!CH66","v":5.9032637676848052E-3},{"$f":"'Total - Traffic %'!CI66","v":6.6665092856963244E-3},{"$f":"'Total - Traffic %'!CJ66","v":2.7231053077054882E-3},{"$f":"'Total - Traffic %'!CK66","v":1.041748856776211E-4},{"$f":"'Total - Traffic %'!CL66","v":3.7699171574303809E-2},null,null,5,{"$f":"'Total - Traffic %'!CP66","v":0},{"$f":"'Total - Traffic %'!CQ66","v":0},{"$f":"'Total - Traffic %'!CR66","v":0},{"$f":"'Total - Traffic %'!CS66","v":0},{"$f":"'Total - Traffic %'!CT66","v":0},{"$f":"'Total - Traffic %'!CU66","v":0},{"$f":"'Total - Traffic %'!CV66","v":2.2255117895547585E-2},{"$f":"'Total - Traffic %'!CW66","v":5.8777995586821339E-3},{"$f":"'Total - Traffic %'!CX66","v":6.8271135943259861E-3},{"$f":"'Total - Traffic %'!CY66","v":2.762303271535824E-3},{"$f":"'Total - Traffic %'!CZ66","v":1.0316377419798449E-4},{"$f":"'Total - Traffic %'!DA66","v":3.7825498094289513E-2},null,null,5,{"$f":"'Total - Traffic %'!DE66","v":0},{"$f":"'Total - Traffic %'!DF66","v":0},{"$f":"'Total - Traffic %'!DG66","v":0},{"$f":"'Total - Traffic %'!DH66","v":0},{"$f":"'Total - Traffic %'!DI66","v":0},{"$f":"'Total - Traffic %'!DJ66","v":0},{"$f":"'Total - Traffic %'!DK66","v":2.3183259819748954E-2},{"$f":"'Total - Traffic %'!DL66","v":4.659281267180143E-3},{"$f":"'Total - Traffic %'!DM66","v":6.7650102111806512E-3},{"$f":"'Total - Traffic %'!DN66","v":2.7356948137940507E-3},{"$f":"'Total - Traffic %'!DO66","v":1.0215441037851964E-4},{"$f":"'Total - Traffic %'!DP66","v":3.7445400522282325E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D67","v":0},{"$f":"'Total - Traffic %'!E67","v":0},{"$f":"'Total - Traffic %'!F67","v":0},{"$f":"'Total - Traffic %'!G67","v":0},{"$f":"'Total - Traffic %'!H67","v":0},{"$f":"'Total - Traffic %'!I67","v":0},{"$f":"'Total - Traffic %'!J67","v":0.16022090690978086},{"$f":"'Total - Traffic %'!K67","v":0.18554897920754998},{"$f":"'Total - Traffic %'!L67","v":0.15670340301307495},{"$f":"'Total - Traffic %'!M67","v":0.33149397602248992},{"$f":"'Total - Traffic %'!N67","v":0.16603273484710429},{"$f":"'Total - Traffic %'!O67","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S67","v":0},{"$f":"'Total - Traffic %'!T67","v":0},{"$f":"'Total - Traffic %'!U67","v":0},{"$f":"'Total - Traffic %'!V67","v":0},{"$f":"'Total - Traffic %'!W67","v":0},{"$f":"'Total - Traffic %'!X67","v":0},{"$f":"'Total - Traffic %'!Y67","v":0.15961499916120886},{"$f":"'Total - Traffic %'!Z67","v":0.18419798743069812},{"$f":"'Total - Traffic %'!AA67","v":0.16020043052996033},{"$f":"'Total - Traffic %'!AB67","v":0.33166686009204405},{"$f":"'Total - Traffic %'!AC67","v":0.16431972278608878},{"$f":"'Total - Traffic %'!AD67","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!AH67","v":0},{"$f":"'Total - Traffic %'!AI67","v":0},{"$f":"'Total - Traffic %'!AJ67","v":0},{"$f":"'Total - Traffic %'!AK67","v":0},{"$f":"'Total - Traffic %'!AL67","v":0},{"$f":"'Total - Traffic %'!AM67","v":0},{"$f":"'Total - Traffic %'!AN67","v":0.15843470845382146},{"$f":"'Total - Traffic %'!AO67","v":0.1827672342698001},{"$f":"'Total - Traffic %'!AP67","v":0.16303671305034259},{"$f":"'Total - Traffic %'!AQ67","v":0.33237121846041173},{"$f":"'Total - Traffic %'!AR67","v":0.16339012576562401},{"$f":"'Total - Traffic %'!AS67","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AW67","v":0},{"$f":"'Total - Traffic %'!AX67","v":0},{"$f":"'Total - Traffic %'!AY67","v":0},{"$f":"'Total - Traffic %'!AZ67","v":0},{"$f":"'Total - Traffic %'!BA67","v":0},{"$f":"'Total - Traffic %'!BB67","v":0},{"$f":"'Total - Traffic %'!BC67","v":0.1574357477925829},{"$f":"'Total - Traffic %'!BD67","v":0.18182771100624001},{"$f":"'Total - Traffic %'!BE67","v":0.16471314050596081},{"$f":"'Total - Traffic %'!BF67","v":0.33304634223604235},{"$f":"'Total - Traffic %'!BG67","v":0.16297705845917387},{"$f":"'Total - Traffic %'!BH67","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL67","v":0},{"$f":"'Total - Traffic %'!BM67","v":0},{"$f":"'Total - Traffic %'!BN67","v":0},{"$f":"'Total - Traffic %'!BO67","v":0},{"$f":"'Total - Traffic %'!BP67","v":0},{"$f":"'Total - Traffic %'!BQ67","v":0},{"$f":"'Total - Traffic %'!BR67","v":0.15687371419026883},{"$f":"'Total - Traffic %'!BS67","v":0.18130778598349356},{"$f":"'Total - Traffic %'!BT67","v":0.16558024989946932},{"$f":"'Total - Traffic %'!BU67","v":0.333416951627241},{"$f":"'Total - Traffic %'!BV67","v":0.16282129829952738},{"$f":"'Total - Traffic %'!BW67","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA67","v":0},{"$f":"'Total - Traffic %'!CB67","v":0},{"$f":"'Total - Traffic %'!CC67","v":0},{"$f":"'Total - Traffic %'!CD67","v":0},{"$f":"'Total - Traffic %'!CE67","v":0},{"$f":"'Total - Traffic %'!CF67","v":0},{"$f":"'Total - Traffic %'!CG67","v":0.15645450810706052},{"$f":"'Total - Traffic %'!CH67","v":0.18108097707502166},{"$f":"'Total - Traffic %'!CI67","v":0.1660520646698716},{"$f":"'Total - Traffic %'!CJ67","v":0.33366250782487267},{"$f":"'Total - Traffic %'!CK67","v":0.16274994232317341},{"$f":"'Total - Traffic %'!CL67","v":0.99999999999999978},null,null,"Sum",{"$f":"'Total - Traffic %'!CP67","v":0},{"$f":"'Total - Traffic %'!CQ67","v":0},{"$f":"'Total - Traffic %'!CR67","v":0},{"$f":"'Total - Traffic %'!CS67","v":0},{"$f":"'Total - Traffic %'!CT67","v":0},{"$f":"'Total - Traffic %'!CU67","v":0},{"$f":"'Total - Traffic %'!CV67","v":0.15615184295832107},{"$f":"'Total - Traffic %'!CW67","v":0.18126233552993196},{"$f":"'Total - Traffic %'!CX67","v":0.16607074503489769},{"$f":"'Total - Traffic %'!CY67","v":0.33370024045464269},{"$f":"'Total - Traffic %'!CZ67","v":0.16281483602220667},{"$f":"'Total - Traffic %'!DA67","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE67","v":0},{"$f":"'Total - Traffic %'!DF67","v":0},{"$f":"'Total - Traffic %'!DG67","v":0},{"$f":"'Total - Traffic %'!DH67","v":0},{"$f":"'Total - Traffic %'!DI67","v":0},{"$f":"'Total - Traffic %'!DJ67","v":0},{"$f":"'Total - Traffic %'!DK67","v":0.15581290116837579},{"$f":"'Total - Traffic %'!DL67","v":0.18178585043557391},{"$f":"'Total - Traffic %'!DM67","v":0.16584433566001913},{"$f":"'Total - Traffic %'!DN67","v":0.33360653567982507},{"$f":"'Total - Traffic %'!DO67","v":0.16295037705620591},{"$f":"'Total - Traffic %'!DP67","v":0.99999999999999989}]
["London",null,1,{"$f":"'Total - Traffic %'!D68","v":9.5793961089551023E-3},{"$f":"'Total - Traffic %'!E68","v":3.161840825929358E-2},{"$f":"'Total - Traffic %'!F68","v":0.17894972419013586},{"$f":"'Total - Traffic %'!G68","v":0},{"$f":"'Total - Traffic %'!H68","v":0},{"$f":"'Total - Traffic %'!I68","v":0},{"$f":"'Total - Traffic %'!J68","v":0},{"$f":"'Total - Traffic %'!K68","v":0},{"$f":"'Total - Traffic %'!L68","v":0},{"$f":"'Total - Traffic %'!M68","v":0},{"$f":"'Total - Traffic %'!N68","v":0},{"$f":"'Total - Traffic %'!O68","v":0.22014752855838451},null,"London",1,{"$f":"'Total - Traffic %'!S68","v":9.1049815963525592E-3},{"$f":"'Total - Traffic %'!T68","v":3.248347635611231E-2},{"$f":"'Total - Traffic %'!U68","v":0.16798904654334404},{"$f":"'Total - Traffic %'!V68","v":0},{"$f":"'Total - Traffic %'!W68","v":0},{"$f":"'Total - Traffic %'!X68","v":0},{"$f":"'Total - Traffic %'!Y68","v":0},{"$f":"'Total - Traffic %'!Z68","v":0},{"$f":"'Total - Traffic %'!AA68","v":0},{"$f":"'Total - Traffic %'!AB68","v":0},{"$f":"'Total - Traffic %'!AC68","v":0},{"$f":"'Total - Traffic %'!AD68","v":0.20957750449580889},null,"London",1,{"$f":"'Total - Traffic %'!AH68","v":8.3614240510717936E-3},{"$f":"'Total - Traffic %'!AI68","v":3.1759495863729267E-2},{"$f":"'Total - Traffic %'!AJ68","v":0.16291904168734433},{"$f":"'Total - Traffic %'!AK68","v":0},{"$f":"'Total - Traffic %'!AL68","v":0},{"$f":"'Total - Traffic %'!AM68","v":0},{"$f":"'Total - Traffic %'!AN68","v":0},{"$f":"'Total - Traffic %'!AO68","v":0},{"$f":"'Total - Traffic %'!AP68","v":0},{"$f":"'Total - Traffic %'!AQ68","v":0},{"$f":"'Total - Traffic %'!AR68","v":0},{"$f":"'Total - Traffic %'!AS68","v":0.20303996160214541},null,"London",1,{"$f":"'Total - Traffic %'!AW68","v":7.8240703082972912E-3},{"$f":"'Total - Traffic %'!AX68","v":2.7621417195268824E-2},{"$f":"'Total - Traffic %'!AY68","v":0.16284716557100729},{"$f":"'Total - Traffic %'!AZ68","v":0},{"$f":"'Total - Traffic %'!BA68","v":0},{"$f":"'Total - Traffic %'!BB68","v":0},{"$f":"'Total - Traffic %'!BC68","v":0},{"$f":"'Total - Traffic %'!BD68","v":0},{"$f":"'Total - Traffic %'!BE68","v":0},{"$f":"'Total - Traffic %'!BF68","v":0},{"$f":"'Total - Traffic %'!BG68","v":0},{"$f":"'Total - Traffic %'!BH68","v":0.19829265307457339},null,"London",1,{"$f":"'Total - Traffic %'!BL68","v":7.8603908113361459E-3},{"$f":"'Total - Traffic %'!BM68","v":2.5125065313474009E-2},{"$f":"'Total - Traffic %'!BN68","v":0.16290354808874627},{"$f":"'Total - Traffic %'!BO68","v":0},{"$f":"'Total - Traffic %'!BP68","v":0},{"$f":"'Total - Traffic %'!BQ68","v":0},{"$f":"'Total - Traffic %'!BR68","v":0},{"$f":"'Total - Traffic %'!BS68","v":0},{"$f":"'Total - Traffic %'!BT68","v":0},{"$f":"'Total - Traffic %'!BU68","v":0},{"$f":"'Total - Traffic %'!BV68","v":0},{"$f":"'Total - Traffic %'!BW68","v":0.19588900421355646},null,"London",1,{"$f":"'Total - Traffic %'!CA68","v":7.6205818753368078E-3},{"$f":"'Total - Traffic %'!CB68","v":2.4494511714127521E-2},{"$f":"'Total - Traffic %'!CC68","v":0.16293868933289188},{"$f":"'Total - Traffic %'!CD68","v":0},{"$f":"'Total - Traffic %'!CE68","v":0},{"$f":"'Total - Traffic %'!CF68","v":0},{"$f":"'Total - Traffic %'!CG68","v":0},{"$f":"'Total - Traffic %'!CH68","v":0},{"$f":"'Total - Traffic %'!CI68","v":0},{"$f":"'Total - Traffic %'!CJ68","v":0},{"$f":"'Total - Traffic %'!CK68","v":0},{"$f":"'Total - Traffic %'!CL68","v":0.1950537829223562},null,"London",1,{"$f":"'Total - Traffic %'!CP68","v":6.9026086600294375E-3},{"$f":"'Total - Traffic %'!CQ68","v":2.4639607930918937E-2},{"$f":"'Total - Traffic %'!CR68","v":0.16286274469432035},{"$f":"'Total - Traffic %'!CS68","v":0},{"$f":"'Total - Traffic %'!CT68","v":0},{"$f":"'Total - Traffic %'!CU68","v":0},{"$f":"'Total - Traffic %'!CV68","v":0},{"$f":"'Total - Traffic %'!CW68","v":0},{"$f":"'Total - Traffic %'!CX68","v":0},{"$f":"'Total - Traffic %'!CY68","v":0},{"$f":"'Total - Traffic %'!CZ68","v":0},{"$f":"'Total - Traffic %'!DA68","v":0.19440496128526874},null,"London",1,{"$f":"'Total - Traffic %'!DE68","v":6.9148611267373953E-3},{"$f":"'Total - Traffic %'!DF68","v":2.4444875360029913E-2},{"$f":"'Total - Traffic %'!DG68","v":0.16276590039232555},{"$f":"'Total - Traffic %'!DH68","v":0},{"$f":"'Total - Traffic %'!DI68","v":0},{"$f":"'Total - Traffic %'!DJ68","v":0},{"$f":"'Total - Traffic %'!DK68","v":0},{"$f":"'Total - Traffic %'!DL68","v":0},{"$f":"'Total - Traffic %'!DM68","v":0},{"$f":"'Total - Traffic %'!DN68","v":0},{"$f":"'Total - Traffic %'!DO68","v":0},{"$f":"'Total - Traffic %'!DP68","v":0.19412563687909287}]
[null,null,2,{"$f":"'Total - Traffic %'!D69","v":2.855869171492828E-2},{"$f":"'Total - Traffic %'!E69","v":0.10440464166118542},{"$f":"'Total - Traffic %'!F69","v":0.10016494851164062},{"$f":"'Total - Traffic %'!G69","v":0},{"$f":"'Total - Traffic %'!H69","v":0},{"$f":"'Total - Traffic %'!I69","v":0},{"$f":"'Total - Traffic %'!J69","v":0},{"$f":"'Total - Traffic %'!K69","v":0},{"$f":"'Total - Traffic %'!L69","v":0},{"$f":"'Total - Traffic %'!M69","v":0},{"$f":"'Total - Traffic %'!N69","v":0},{"$f":"'Total - Traffic %'!O69","v":0.23312828188775431},null,null,2,{"$f":"'Total - Traffic %'!S69","v":2.5046388134670815E-2},{"$f":"'Total - Traffic %'!T69","v":8.4063715019445276E-2},{"$f":"'Total - Traffic %'!U69","v":0.10846568140170622},{"$f":"'Total - Traffic %'!V69","v":0},{"$f":"'Total - Traffic %'!W69","v":0},{"$f":"'Total - Traffic %'!X69","v":0},{"$f":"'Total - Traffic %'!Y69","v":0},{"$f":"'Total - Traffic %'!Z69","v":0},{"$f":"'Total - Traffic %'!AA69","v":0},{"$f":"'Total - Traffic %'!AB69","v":0},{"$f":"'Total - Traffic %'!AC69","v":0},{"$f":"'Total - Traffic %'!AD69","v":0.21757578455582233},null,null,2,{"$f":"'Total - Traffic %'!AH69","v":2.3237817043147944E-2},{"$f":"'Total - Traffic %'!AI69","v":7.2142764039983168E-2},{"$f":"'Total - Traffic %'!AJ69","v":0.10572918123659596},{"$f":"'Total - Traffic %'!AK69","v":0},{"$f":"'Total - Traffic %'!AL69","v":0},{"$f":"'Total - Traffic %'!AM69","v":0},{"$f":"'Total - Traffic %'!AN69","v":0},{"$f":"'Total - Traffic %'!AO69","v":0},{"$f":"'Total - Traffic %'!AP69","v":0},{"$f":"'Total - Traffic %'!AQ69","v":0},{"$f":"'Total - Traffic %'!AR69","v":0},{"$f":"'Total - Traffic %'!AS69","v":0.20110976231972705},null,null,2,{"$f":"'Total - Traffic %'!AW69","v":2.1108648439478718E-2},{"$f":"'Total - Traffic %'!AX69","v":6.6133089642493564E-2},{"$f":"'Total - Traffic %'!AY69","v":9.7860658641680726E-2},{"$f":"'Total - Traffic %'!AZ69","v":0},{"$f":"'Total - Traffic %'!BA69","v":0},{"$f":"'Total - Traffic %'!BB69","v":0},{"$f":"'Total - Traffic %'!BC69","v":0},{"$f":"'Total - Traffic %'!BD69","v":0},{"$f":"'Total - Traffic %'!BE69","v":0},{"$f":"'Total - Traffic %'!BF69","v":0},{"$f":"'Total - Traffic %'!BG69","v":0},{"$f":"'Total - Traffic %'!BH69","v":0.185102396723653},null,null,2,{"$f":"'Total - Traffic %'!BL69","v":1.8841868803503692E-2},{"$f":"'Total - Traffic %'!BM69","v":6.5320683429221552E-2},{"$f":"'Total - Traffic %'!BN69","v":9.4390493282470067E-2},{"$f":"'Total - Traffic %'!BO69","v":0},{"$f":"'Total - Traffic %'!BP69","v":0},{"$f":"'Total - Traffic %'!BQ69","v":0},{"$f":"'Total - Traffic %'!BR69","v":0},{"$f":"'Total - Traffic %'!BS69","v":0},{"$f":"'Total - Traffic %'!BT69","v":0},{"$f":"'Total - Traffic %'!BU69","v":0},{"$f":"'Total - Traffic %'!BV69","v":0},{"$f":"'Total - Traffic %'!BW69","v":0.17855304551519532},null,null,2,{"$f":"'Total - Traffic %'!CA69","v":1.806810088908422E-2},{"$f":"'Total - Traffic %'!CB69","v":6.4123639325796775E-2},{"$f":"'Total - Traffic %'!CC69","v":9.3315381032363198E-2},{"$f":"'Total - Traffic %'!CD69","v":0},{"$f":"'Total - Traffic %'!CE69","v":0},{"$f":"'Total - Traffic %'!CF69","v":0},{"$f":"'Total - Traffic %'!CG69","v":0},{"$f":"'Total - Traffic %'!CH69","v":0},{"$f":"'Total - Traffic %'!CI69","v":0},{"$f":"'Total - Traffic %'!CJ69","v":0},{"$f":"'Total - Traffic %'!CK69","v":0},{"$f":"'Total - Traffic %'!CL69","v":0.17550712124724421},null,null,2,{"$f":"'Total - Traffic %'!CP69","v":1.8527561103365318E-2},{"$f":"'Total - Traffic %'!CQ69","v":6.076624512689454E-2},{"$f":"'Total - Traffic %'!CR69","v":9.258509871637649E-2},{"$f":"'Total - Traffic %'!CS69","v":0},{"$f":"'Total - Traffic %'!CT69","v":0},{"$f":"'Total - Traffic %'!CU69","v":0},{"$f":"'Total - Traffic %'!CV69","v":0},{"$f":"'Total - Traffic %'!CW69","v":0},{"$f":"'Total - Traffic %'!CX69","v":0},{"$f":"'Total - Traffic %'!CY69","v":0},{"$f":"'Total - Traffic %'!CZ69","v":0},{"$f":"'Total - Traffic %'!DA69","v":0.17187890494663635},null,null,2,{"$f":"'Total - Traffic %'!DE69","v":1.8117101948935409E-2},{"$f":"'Total - Traffic %'!DF69","v":5.7463304205265436E-2},{"$f":"'Total - Traffic %'!DG69","v":9.0588745048067618E-2},{"$f":"'Total - Traffic %'!DH69","v":0},{"$f":"'Total - Traffic %'!DI69","v":0},{"$f":"'Total - Traffic %'!DJ69","v":0},{"$f":"'Total - Traffic %'!DK69","v":0},{"$f":"'Total - Traffic %'!DL69","v":0},{"$f":"'Total - Traffic %'!DM69","v":0},{"$f":"'Total - Traffic %'!DN69","v":0},{"$f":"'Total - Traffic %'!DO69","v":0},{"$f":"'Total - Traffic %'!DP69","v":0.16616915120226847}]
[null,null,3,{"$f":"'Total - Traffic %'!D70","v":3.2275006414680618E-2},{"$f":"'Total - Traffic %'!E70","v":0.14562121818923468},{"$f":"'Total - Traffic %'!F70","v":8.4055299193898231E-2},{"$f":"'Total - Traffic %'!G70","v":0},{"$f":"'Total - Traffic %'!H70","v":0},{"$f":"'Total - Traffic %'!I70","v":0},{"$f":"'Total - Traffic %'!J70","v":0},{"$f":"'Total - Traffic %'!K70","v":0},{"$f":"'Total - Traffic %'!L70","v":0},{"$f":"'Total - Traffic %'!M70","v":0},{"$f":"'Total - Traffic %'!N70","v":0},{"$f":"'Total - Traffic %'!O70","v":0.2619515237978135},null,null,3,{"$f":"'Total - Traffic %'!S70","v":3.5670442265749114E-2},{"$f":"'Total - Traffic %'!T70","v":0.15412562065152058},{"$f":"'Total - Traffic %'!U70","v":7.8544748030378711E-2},{"$f":"'Total - Traffic %'!V70","v":0},{"$f":"'Total - Traffic %'!W70","v":0},{"$f":"'Total - Traffic %'!X70","v":0},{"$f":"'Total - Traffic %'!Y70","v":0},{"$f":"'Total - Traffic %'!Z70","v":0},{"$f":"'Total - Traffic %'!AA70","v":0},{"$f":"'Total - Traffic %'!AB70","v":0},{"$f":"'Total - Traffic %'!AC70","v":0},{"$f":"'Total - Traffic %'!AD70","v":0.26834081094764844},null,null,3,{"$f":"'Total - Traffic %'!AH70","v":3.526565105734044E-2},{"$f":"'Total - Traffic %'!AI70","v":0.15200039437315671},{"$f":"'Total - Traffic %'!AJ70","v":8.0345892126984939E-2},{"$f":"'Total - Traffic %'!AK70","v":0},{"$f":"'Total - Traffic %'!AL70","v":0},{"$f":"'Total - Traffic %'!AM70","v":0},{"$f":"'Total - Traffic %'!AN70","v":0},{"$f":"'Total - Traffic %'!AO70","v":0},{"$f":"'Total - Traffic %'!AP70","v":0},{"$f":"'Total - Traffic %'!AQ70","v":0},{"$f":"'Total - Traffic %'!AR70","v":0},{"$f":"'Total - Traffic %'!AS70","v":0.26761193755748208},null,null,3,{"$f":"'Total - Traffic %'!AW70","v":3.8322289552019134E-2},{"$f":"'Total - Traffic %'!AX70","v":0.15394139497289688},{"$f":"'Total - Traffic %'!AY70","v":8.3946403263108524E-2},{"$f":"'Total - Traffic %'!AZ70","v":0},{"$f":"'Total - Traffic %'!BA70","v":0},{"$f":"'Total - Traffic %'!BB70","v":0},{"$f":"'Total - Traffic %'!BC70","v":0},{"$f":"'Total - Traffic %'!BD70","v":0},{"$f":"'Total - Traffic %'!BE70","v":0},{"$f":"'Total - Traffic %'!BF70","v":0},{"$f":"'Total - Traffic %'!BG70","v":0},{"$f":"'Total - Traffic %'!BH70","v":0.27621008778802453},null,null,3,{"$f":"'Total - Traffic %'!BL70","v":3.9498679877038742E-2},{"$f":"'Total - Traffic %'!BM70","v":0.14853603521147721},{"$f":"'Total - Traffic %'!BN70","v":8.5356531715333528E-2},{"$f":"'Total - Traffic %'!BO70","v":0},{"$f":"'Total - Traffic %'!BP70","v":0},{"$f":"'Total - Traffic %'!BQ70","v":0},{"$f":"'Total - Traffic %'!BR70","v":0},{"$f":"'Total - Traffic %'!BS70","v":0},{"$f":"'Total - Traffic %'!BT70","v":0},{"$f":"'Total - Traffic %'!BU70","v":0},{"$f":"'Total - Traffic %'!BV70","v":0},{"$f":"'Total - Traffic %'!BW70","v":0.27339124680384946},null,null,3,{"$f":"'Total - Traffic %'!CA70","v":3.877716684330184E-2},{"$f":"'Total - Traffic %'!CB70","v":0.14494795523781107},{"$f":"'Total - Traffic %'!CC70","v":8.4862966350362723E-2},{"$f":"'Total - Traffic %'!CD70","v":0},{"$f":"'Total - Traffic %'!CE70","v":0},{"$f":"'Total - Traffic %'!CF70","v":0},{"$f":"'Total - Traffic %'!CG70","v":0},{"$f":"'Total - Traffic %'!CH70","v":0},{"$f":"'Total - Traffic %'!CI70","v":0},{"$f":"'Total - Traffic %'!CJ70","v":0},{"$f":"'Total - Traffic %'!CK70","v":0},{"$f":"'Total - Traffic %'!CL70","v":0.26858808843147564},null,null,3,{"$f":"'Total - Traffic %'!CP70","v":3.795833307950007E-2},{"$f":"'Total - Traffic %'!CQ70","v":0.14437921716507343},{"$f":"'Total - Traffic %'!CR70","v":8.4221902072645613E-2},{"$f":"'Total - Traffic %'!CS70","v":0},{"$f":"'Total - Traffic %'!CT70","v":0},{"$f":"'Total - Traffic %'!CU70","v":0},{"$f":"'Total - Traffic %'!CV70","v":0},{"$f":"'Total - Traffic %'!CW70","v":0},{"$f":"'Total - Traffic %'!CX70","v":0},{"$f":"'Total - Traffic %'!CY70","v":0},{"$f":"'Total - Traffic %'!CZ70","v":0},{"$f":"'Total - Traffic %'!DA70","v":0.26655945231721911},null,null,3,{"$f":"'Total - Traffic %'!DE70","v":3.6577134206746055E-2},{"$f":"'Total - Traffic %'!DF70","v":0.14188725393494814},{"$f":"'Total - Traffic %'!DG70","v":8.4679695652047166E-2},{"$f":"'Total - Traffic %'!DH70","v":0},{"$f":"'Total - Traffic %'!DI70","v":0},{"$f":"'Total - Traffic %'!DJ70","v":0},{"$f":"'Total - Traffic %'!DK70","v":0},{"$f":"'Total - Traffic %'!DL70","v":0},{"$f":"'Total - Traffic %'!DM70","v":0},{"$f":"'Total - Traffic %'!DN70","v":0},{"$f":"'Total - Traffic %'!DO70","v":0},{"$f":"'Total - Traffic %'!DP70","v":0.26314408379374132}]
[null,null,4,{"$f":"'Total - Traffic %'!D71","v":7.2289110775396398E-3},{"$f":"'Total - Traffic %'!E71","v":9.9915247094472567E-2},{"$f":"'Total - Traffic %'!F71","v":4.1099934699259252E-2},{"$f":"'Total - Traffic %'!G71","v":0},{"$f":"'Total - Traffic %'!H71","v":0},{"$f":"'Total - Traffic %'!I71","v":0},{"$f":"'Total - Traffic %'!J71","v":0},{"$f":"'Total - Traffic %'!K71","v":0},{"$f":"'Total - Traffic %'!L71","v":0},{"$f":"'Total - Traffic %'!M71","v":0},{"$f":"'Total - Traffic %'!N71","v":0},{"$f":"'Total - Traffic %'!O71","v":0.14824409287127147},null,null,4,{"$f":"'Total - Traffic %'!S71","v":9.144882958853703E-3},{"$f":"'Total - Traffic %'!T71","v":0.10373044780094565},{"$f":"'Total - Traffic %'!U71","v":4.4759712979288803E-2},{"$f":"'Total - Traffic %'!V71","v":0},{"$f":"'Total - Traffic %'!W71","v":0},{"$f":"'Total - Traffic %'!X71","v":0},{"$f":"'Total - Traffic %'!Y71","v":0},{"$f":"'Total - Traffic %'!Z71","v":0},{"$f":"'Total - Traffic %'!AA71","v":0},{"$f":"'Total - Traffic %'!AB71","v":0},{"$f":"'Total - Traffic %'!AC71","v":0},{"$f":"'Total - Traffic %'!AD71","v":0.15763504373908815},null,null,4,{"$f":"'Total - Traffic %'!AH71","v":1.3427899914802331E-2},{"$f":"'Total - Traffic %'!AI71","v":0.11007520667819351},{"$f":"'Total - Traffic %'!AJ71","v":4.742019283433227E-2},{"$f":"'Total - Traffic %'!AK71","v":0},{"$f":"'Total - Traffic %'!AL71","v":0},{"$f":"'Total - Traffic %'!AM71","v":0},{"$f":"'Total - Traffic %'!AN71","v":0},{"$f":"'Total - Traffic %'!AO71","v":0},{"$f":"'Total - Traffic %'!AP71","v":0},{"$f":"'Total - Traffic %'!AQ71","v":0},{"$f":"'Total - Traffic %'!AR71","v":0},{"$f":"'Total - Traffic %'!AS71","v":0.17092329942732812},null,null,4,{"$f":"'Total - Traffic %'!AW71","v":1.3890843904677368E-2},{"$f":"'Total - Traffic %'!AX71","v":0.10903012081574576},{"$f":"'Total - Traffic %'!AY71","v":5.0078783968175035E-2},{"$f":"'Total - Traffic %'!AZ71","v":0},{"$f":"'Total - Traffic %'!BA71","v":0},{"$f":"'Total - Traffic %'!BB71","v":0},{"$f":"'Total - Traffic %'!BC71","v":0},{"$f":"'Total - Traffic %'!BD71","v":0},{"$f":"'Total - Traffic %'!BE71","v":0},{"$f":"'Total - Traffic %'!BF71","v":0},{"$f":"'Total - Traffic %'!BG71","v":0},{"$f":"'Total - Traffic %'!BH71","v":0.17299974868859816},null,null,4,{"$f":"'Total - Traffic %'!BL71","v":1.5236729638164921E-2},{"$f":"'Total - Traffic %'!BM71","v":0.11203314953954888},{"$f":"'Total - Traffic %'!BN71","v":5.0009535218814308E-2},{"$f":"'Total - Traffic %'!BO71","v":0},{"$f":"'Total - Traffic %'!BP71","v":0},{"$f":"'Total - Traffic %'!BQ71","v":0},{"$f":"'Total - Traffic %'!BR71","v":0},{"$f":"'Total - Traffic %'!BS71","v":0},{"$f":"'Total - Traffic %'!BT71","v":0},{"$f":"'Total - Traffic %'!BU71","v":0},{"$f":"'Total - Traffic %'!BV71","v":0},{"$f":"'Total - Traffic %'!BW71","v":0.17727941439652811},null,null,4,{"$f":"'Total - Traffic %'!CA71","v":1.7000504422062863E-2},{"$f":"'Total - Traffic %'!CB71","v":0.116521749771077},{"$f":"'Total - Traffic %'!CC71","v":5.1001222102336381E-2},{"$f":"'Total - Traffic %'!CD71","v":0},{"$f":"'Total - Traffic %'!CE71","v":0},{"$f":"'Total - Traffic %'!CF71","v":0},{"$f":"'Total - Traffic %'!CG71","v":0},{"$f":"'Total - Traffic %'!CH71","v":0},{"$f":"'Total - Traffic %'!CI71","v":0},{"$f":"'Total - Traffic %'!CJ71","v":0},{"$f":"'Total - Traffic %'!CK71","v":0},{"$f":"'Total - Traffic %'!CL71","v":0.18452347629547625},null,null,4,{"$f":"'Total - Traffic %'!CP71","v":1.8046543740003321E-2},{"$f":"'Total - Traffic %'!CQ71","v":0.11464351651269263},{"$f":"'Total - Traffic %'!CR71","v":5.1599816975060546E-2},{"$f":"'Total - Traffic %'!CS71","v":0},{"$f":"'Total - Traffic %'!CT71","v":0},{"$f":"'Total - Traffic %'!CU71","v":0},{"$f":"'Total - Traffic %'!CV71","v":0},{"$f":"'Total - Traffic %'!CW71","v":0},{"$f":"'Total - Traffic %'!CX71","v":0},{"$f":"'Total - Traffic %'!CY71","v":0},{"$f":"'Total - Traffic %'!CZ71","v":0},{"$f":"'Total - Traffic %'!DA71","v":0.1842898772277565},null,null,4,{"$f":"'Total - Traffic %'!DE71","v":1.9382024627151134E-2},{"$f":"'Total - Traffic %'!DF71","v":0.11951138297581662},{"$f":"'Total - Traffic %'!DG71","v":5.2632935643402899E-2},{"$f":"'Total - Traffic %'!DH71","v":0},{"$f":"'Total - Traffic %'!DI71","v":0},{"$f":"'Total - Traffic %'!DJ71","v":0},{"$f":"'Total - Traffic %'!DK71","v":0},{"$f":"'Total - Traffic %'!DL71","v":0},{"$f":"'Total - Traffic %'!DM71","v":0},{"$f":"'Total - Traffic %'!DN71","v":0},{"$f":"'Total - Traffic %'!DO71","v":0},{"$f":"'Total - Traffic %'!DP71","v":0.19152634324637066}]
[null,null,5,{"$f":"'Total - Traffic %'!D72","v":9.4196195566588491E-6},{"$f":"'Total - Traffic %'!E72","v":0.11384235469981629},{"$f":"'Total - Traffic %'!F72","v":2.2676798565403413E-2},{"$f":"'Total - Traffic %'!G72","v":0},{"$f":"'Total - Traffic %'!H72","v":0},{"$f":"'Total - Traffic %'!I72","v":0},{"$f":"'Total - Traffic %'!J72","v":0},{"$f":"'Total - Traffic %'!K72","v":0},{"$f":"'Total - Traffic %'!L72","v":0},{"$f":"'Total - Traffic %'!M72","v":0},{"$f":"'Total - Traffic %'!N72","v":0},{"$f":"'Total - Traffic %'!O72","v":0.13652857288477635},null,null,5,{"$f":"'Total - Traffic %'!S72","v":0},{"$f":"'Total - Traffic %'!T72","v":0.12285799056285461},{"$f":"'Total - Traffic %'!U72","v":2.4012865698777607E-2},{"$f":"'Total - Traffic %'!V72","v":0},{"$f":"'Total - Traffic %'!W72","v":0},{"$f":"'Total - Traffic %'!X72","v":0},{"$f":"'Total - Traffic %'!Y72","v":0},{"$f":"'Total - Traffic %'!Z72","v":0},{"$f":"'Total - Traffic %'!AA72","v":0},{"$f":"'Total - Traffic %'!AB72","v":0},{"$f":"'Total - Traffic %'!AC72","v":0},{"$f":"'Total - Traffic %'!AD72","v":0.14687085626163221},null,null,5,{"$f":"'Total - Traffic %'!AH72","v":0},{"$f":"'Total - Traffic %'!AI72","v":0.13103910366247035},{"$f":"'Total - Traffic %'!AJ72","v":2.6275935430846952E-2},{"$f":"'Total - Traffic %'!AK72","v":0},{"$f":"'Total - Traffic %'!AL72","v":0},{"$f":"'Total - Traffic %'!AM72","v":0},{"$f":"'Total - Traffic %'!AN72","v":0},{"$f":"'Total - Traffic %'!AO72","v":0},{"$f":"'Total - Traffic %'!AP72","v":0},{"$f":"'Total - Traffic %'!AQ72","v":0},{"$f":"'Total - Traffic %'!AR72","v":0},{"$f":"'Total - Traffic %'!AS72","v":0.15731503909331729},null,null,5,{"$f":"'Total - Traffic %'!AW72","v":9.5534618346319471E-6},{"$f":"'Total - Traffic %'!AX72","v":0.13995935078995128},{"$f":"'Total - Traffic %'!AY72","v":2.7426209473365153E-2},{"$f":"'Total - Traffic %'!AZ72","v":0},{"$f":"'Total - Traffic %'!BA72","v":0},{"$f":"'Total - Traffic %'!BB72","v":0},{"$f":"'Total - Traffic %'!BC72","v":0},{"$f":"'Total - Traffic %'!BD72","v":0},{"$f":"'Total - Traffic %'!BE72","v":0},{"$f":"'Total - Traffic %'!BF72","v":0},{"$f":"'Total - Traffic %'!BG72","v":0},{"$f":"'Total - Traffic %'!BH72","v":0.16739511372515106},null,null,5,{"$f":"'Total - Traffic %'!BL72","v":1.5332908538950087E-4},{"$f":"'Total - Traffic %'!BM72","v":0.14545356032451431},{"$f":"'Total - Traffic %'!BN72","v":2.9280399660966922E-2},{"$f":"'Total - Traffic %'!BO72","v":0},{"$f":"'Total - Traffic %'!BP72","v":0},{"$f":"'Total - Traffic %'!BQ72","v":0},{"$f":"'Total - Traffic %'!BR72","v":0},{"$f":"'Total - Traffic %'!BS72","v":0},{"$f":"'Total - Traffic %'!BT72","v":0},{"$f":"'Total - Traffic %'!BU72","v":0},{"$f":"'Total - Traffic %'!BV72","v":0},{"$f":"'Total - Traffic %'!BW72","v":0.17488728907087073},null,null,5,{"$f":"'Total - Traffic %'!CA72","v":2.8941761590538229E-4},{"$f":"'Total - Traffic %'!CB72","v":0.14618977918986306},{"$f":"'Total - Traffic %'!CC72","v":2.9848334297679378E-2},{"$f":"'Total - Traffic %'!CD72","v":0},{"$f":"'Total - Traffic %'!CE72","v":0},{"$f":"'Total - Traffic %'!CF72","v":0},{"$f":"'Total - Traffic %'!CG72","v":0},{"$f":"'Total - Traffic %'!CH72","v":0},{"$f":"'Total - Traffic %'!CI72","v":0},{"$f":"'Total - Traffic %'!CJ72","v":0},{"$f":"'Total - Traffic %'!CK72","v":0},{"$f":"'Total - Traffic %'!CL72","v":0.17632753110344779},null,null,5,{"$f":"'Total - Traffic %'!CP72","v":1.4476132898475231E-4},{"$f":"'Total - Traffic %'!CQ72","v":0.15182648285185293},{"$f":"'Total - Traffic %'!CR72","v":3.0895560042281601E-2},{"$f":"'Total - Traffic %'!CS72","v":0},{"$f":"'Total - Traffic %'!CT72","v":0},{"$f":"'Total - Traffic %'!CU72","v":0},{"$f":"'Total - Traffic %'!CV72","v":0},{"$f":"'Total - Traffic %'!CW72","v":0},{"$f":"'Total - Traffic %'!CX72","v":0},{"$f":"'Total - Traffic %'!CY72","v":0},{"$f":"'Total - Traffic %'!CZ72","v":0},{"$f":"'Total - Traffic %'!DA72","v":0.18286680422311929},null,null,5,{"$f":"'Total - Traffic %'!DE72","v":2.8051346927914189E-4},{"$f":"'Total - Traffic %'!DF72","v":0.15303630236630225},{"$f":"'Total - Traffic %'!DG72","v":3.1717969042945215E-2},{"$f":"'Total - Traffic %'!DH72","v":0},{"$f":"'Total - Traffic %'!DI72","v":0},{"$f":"'Total - Traffic %'!DJ72","v":0},{"$f":"'Total - Traffic %'!DK72","v":0},{"$f":"'Total - Traffic %'!DL72","v":0},{"$f":"'Total - Traffic %'!DM72","v":0},{"$f":"'Total - Traffic %'!DN72","v":0},{"$f":"'Total - Traffic %'!DO72","v":0},{"$f":"'Total - Traffic %'!DP72","v":0.18503478487852662}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D73","v":7.7651424935660296E-2},{"$f":"'Total - Traffic %'!E73","v":0.49540186990400253},{"$f":"'Total - Traffic %'!F73","v":0.42694670516033734},{"$f":"'Total - Traffic %'!G73","v":0},{"$f":"'Total - Traffic %'!H73","v":0},{"$f":"'Total - Traffic %'!I73","v":0},{"$f":"'Total - Traffic %'!J73","v":0},{"$f":"'Total - Traffic %'!K73","v":0},{"$f":"'Total - Traffic %'!L73","v":0},{"$f":"'Total - Traffic %'!M73","v":0},{"$f":"'Total - Traffic %'!N73","v":0},{"$f":"'Total - Traffic %'!O73","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!S73","v":7.8966694955626179E-2},{"$f":"'Total - Traffic %'!T73","v":0.49726125039087843},{"$f":"'Total - Traffic %'!U73","v":0.42377205465349538},{"$f":"'Total - Traffic %'!V73","v":0},{"$f":"'Total - Traffic %'!W73","v":0},{"$f":"'Total - Traffic %'!X73","v":0},{"$f":"'Total - Traffic %'!Y73","v":0},{"$f":"'Total - Traffic %'!Z73","v":0},{"$f":"'Total - Traffic %'!AA73","v":0},{"$f":"'Total - Traffic %'!AB73","v":0},{"$f":"'Total - Traffic %'!AC73","v":0},{"$f":"'Total - Traffic %'!AD73","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AH73","v":8.0292792066362501E-2},{"$f":"'Total - Traffic %'!AI73","v":0.49701696461753303},{"$f":"'Total - Traffic %'!AJ73","v":0.4226902433161045},{"$f":"'Total - Traffic %'!AK73","v":0},{"$f":"'Total - Traffic %'!AL73","v":0},{"$f":"'Total - Traffic %'!AM73","v":0},{"$f":"'Total - Traffic %'!AN73","v":0},{"$f":"'Total - Traffic %'!AO73","v":0},{"$f":"'Total - Traffic %'!AP73","v":0},{"$f":"'Total - Traffic %'!AQ73","v":0},{"$f":"'Total - Traffic %'!AR73","v":0},{"$f":"'Total - Traffic %'!AS73","v":0.99999999999999978},null,null,"Sum",{"$f":"'Total - Traffic %'!AW73","v":8.1155405666307148E-2},{"$f":"'Total - Traffic %'!AX73","v":0.49668537341635632},{"$f":"'Total - Traffic %'!AY73","v":0.42215922091733676},{"$f":"'Total - Traffic %'!AZ73","v":0},{"$f":"'Total - Traffic %'!BA73","v":0},{"$f":"'Total - Traffic %'!BB73","v":0},{"$f":"'Total - Traffic %'!BC73","v":0},{"$f":"'Total - Traffic %'!BD73","v":0},{"$f":"'Total - Traffic %'!BE73","v":0},{"$f":"'Total - Traffic %'!BF73","v":0},{"$f":"'Total - Traffic %'!BG73","v":0},{"$f":"'Total - Traffic %'!BH73","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL73","v":8.1590998215432989E-2},{"$f":"'Total - Traffic %'!BM73","v":0.49646849381823599},{"$f":"'Total - Traffic %'!BN73","v":0.42194050796633109},{"$f":"'Total - Traffic %'!BO73","v":0},{"$f":"'Total - Traffic %'!BP73","v":0},{"$f":"'Total - Traffic %'!BQ73","v":0},{"$f":"'Total - Traffic %'!BR73","v":0},{"$f":"'Total - Traffic %'!BS73","v":0},{"$f":"'Total - Traffic %'!BT73","v":0},{"$f":"'Total - Traffic %'!BU73","v":0},{"$f":"'Total - Traffic %'!BV73","v":0},{"$f":"'Total - Traffic %'!BW73","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CA73","v":8.1755771645691103E-2},{"$f":"'Total - Traffic %'!CB73","v":0.49627763523867541},{"$f":"'Total - Traffic %'!CC73","v":0.4219665931156335},{"$f":"'Total - Traffic %'!CD73","v":0},{"$f":"'Total - Traffic %'!CE73","v":0},{"$f":"'Total - Traffic %'!CF73","v":0},{"$f":"'Total - Traffic %'!CG73","v":0},{"$f":"'Total - Traffic %'!CH73","v":0},{"$f":"'Total - Traffic %'!CI73","v":0},{"$f":"'Total - Traffic %'!CJ73","v":0},{"$f":"'Total - Traffic %'!CK73","v":0},{"$f":"'Total - Traffic %'!CL73","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CP73","v":8.1579807911882893E-2},{"$f":"'Total - Traffic %'!CQ73","v":0.49625506958743248},{"$f":"'Total - Traffic %'!CR73","v":0.42216512250068461},{"$f":"'Total - Traffic %'!CS73","v":0},{"$f":"'Total - Traffic %'!CT73","v":0},{"$f":"'Total - Traffic %'!CU73","v":0},{"$f":"'Total - Traffic %'!CV73","v":0},{"$f":"'Total - Traffic %'!CW73","v":0},{"$f":"'Total - Traffic %'!CX73","v":0},{"$f":"'Total - Traffic %'!CY73","v":0},{"$f":"'Total - Traffic %'!CZ73","v":0},{"$f":"'Total - Traffic %'!DA73","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE73","v":8.1271635378849141E-2},{"$f":"'Total - Traffic %'!DF73","v":0.49634311884236237},{"$f":"'Total - Traffic %'!DG73","v":0.42238524577878844},{"$f":"'Total - Traffic %'!DH73","v":0},{"$f":"'Total - Traffic %'!DI73","v":0},{"$f":"'Total - Traffic %'!DJ73","v":0},{"$f":"'Total - Traffic %'!DK73","v":0},{"$f":"'Total - Traffic %'!DL73","v":0},{"$f":"'Total - Traffic %'!DM73","v":0},{"$f":"'Total - Traffic %'!DN73","v":0},{"$f":"'Total - Traffic %'!DO73","v":0},{"$f":"'Total - Traffic %'!DP73","v":1}]
["North East",null,1,{"$f":"'Total - Traffic %'!D74","v":0},{"$f":"'Total - Traffic %'!E74","v":0},{"$f":"'Total - Traffic %'!F74","v":0},{"$f":"'Total - Traffic %'!G74","v":2.5003876388010309E-3},{"$f":"'Total - Traffic %'!H74","v":2.0636115131314321E-2},{"$f":"'Total - Traffic %'!I74","v":9.1804508601320847E-2},{"$f":"'Total - Traffic %'!J74","v":2.1249412315233824E-2},{"$f":"'Total - Traffic %'!K74","v":7.4697947348204868E-2},{"$f":"'Total - Traffic %'!L74","v":4.5184616840891704E-3},{"$f":"'Total - Traffic %'!M74","v":8.7212616961153053E-2},{"$f":"'Total - Traffic %'!N74","v":7.0423652712036197E-2},{"$f":"'Total - Traffic %'!O74","v":0.37304310239215327},null,"North East",1,{"$f":"'Total - Traffic %'!S74","v":0},{"$f":"'Total - Traffic %'!T74","v":0},{"$f":"'Total - Traffic %'!U74","v":0},{"$f":"'Total - Traffic %'!V74","v":2.4054267183136776E-3},{"$f":"'Total - Traffic %'!W74","v":1.7942244455520728E-2},{"$f":"'Total - Traffic %'!X74","v":8.6122515172058017E-2},{"$f":"'Total - Traffic %'!Y74","v":1.9450813753079294E-2},{"$f":"'Total - Traffic %'!Z74","v":7.2384687261240879E-2},{"$f":"'Total - Traffic %'!AA74","v":4.5094714560084109E-3},{"$f":"'Total - Traffic %'!AB74","v":8.1803534438790959E-2},{"$f":"'Total - Traffic %'!AC74","v":6.8998724599713304E-2},{"$f":"'Total - Traffic %'!AD74","v":0.35361741785472522},null,"North East",1,{"$f":"'Total - Traffic %'!AH74","v":0},{"$f":"'Total - Traffic %'!AI74","v":0},{"$f":"'Total - Traffic %'!AJ74","v":0},{"$f":"'Total - Traffic %'!AK74","v":2.3513083168296349E-3},{"$f":"'Total - Traffic %'!AL74","v":1.7692163301031974E-2},{"$f":"'Total - Traffic %'!AM74","v":8.2405755048683305E-2},{"$f":"'Total - Traffic %'!AN74","v":1.9048855429302413E-2},{"$f":"'Total - Traffic %'!AO74","v":7.0753259596206236E-2},{"$f":"'Total - Traffic %'!AP74","v":4.6004446840584804E-3},{"$f":"'Total - Traffic %'!AQ74","v":8.0487001494150501E-2},{"$f":"'Total - Traffic %'!AR74","v":6.8337407076156251E-2},{"$f":"'Total - Traffic %'!AS74","v":0.34567619494641882},null,"North East",1,{"$f":"'Total - Traffic %'!AW74","v":0},{"$f":"'Total - Traffic %'!AX74","v":0},{"$f":"'Total - Traffic %'!AY74","v":0},{"$f":"'Total - Traffic %'!AZ74","v":2.3494626362905785E-3},{"$f":"'Total - Traffic %'!BA74","v":1.6819248582984229E-2},{"$f":"'Total - Traffic %'!BB74","v":8.1816185076310055E-2},{"$f":"'Total - Traffic %'!BC74","v":1.8736665669379357E-2},{"$f":"'Total - Traffic %'!BD74","v":7.0348886744531006E-2},{"$f":"'Total - Traffic %'!BE74","v":4.4740706315692502E-3},{"$f":"'Total - Traffic %'!BF74","v":7.9485676029678848E-2},{"$f":"'Total - Traffic %'!BG74","v":6.8251172367524454E-2},{"$f":"'Total - Traffic %'!BH74","v":0.34228136773826773},null,"North East",1,{"$f":"'Total - Traffic %'!BL74","v":0},{"$f":"'Total - Traffic %'!BM74","v":0},{"$f":"'Total - Traffic %'!BN74","v":0},{"$f":"'Total - Traffic %'!BO74","v":2.3092399806049161E-3},{"$f":"'Total - Traffic %'!BP74","v":1.6906370633129296E-2},{"$f":"'Total - Traffic %'!BQ74","v":8.1877844256846952E-2},{"$f":"'Total - Traffic %'!BR74","v":1.8579724628938636E-2},{"$f":"'Total - Traffic %'!BS74","v":7.0651887163466737E-2},{"$f":"'Total - Traffic %'!BT74","v":4.5180470709437108E-3},{"$f":"'Total - Traffic %'!BU74","v":7.8924421614706503E-2},{"$f":"'Total - Traffic %'!BV74","v":6.8140499842799615E-2},{"$f":"'Total - Traffic %'!BW74","v":0.34190803519143631},null,"North East",1,{"$f":"'Total - Traffic %'!CA74","v":0},{"$f":"'Total - Traffic %'!CB74","v":0},{"$f":"'Total - Traffic %'!CC74","v":0},{"$f":"'Total - Traffic %'!CD74","v":2.2954668666944709E-3},{"$f":"'Total - Traffic %'!CE74","v":1.6618005393071504E-2},{"$f":"'Total - Traffic %'!CF74","v":8.1784634349791677E-2},{"$f":"'Total - Traffic %'!CG74","v":1.8330899257397278E-2},{"$f":"'Total - Traffic %'!CH74","v":7.1215573445369912E-2},{"$f":"'Total - Traffic %'!CI74","v":4.543204388072106E-3},{"$f":"'Total - Traffic %'!CJ74","v":7.8830917685069446E-2},{"$f":"'Total - Traffic %'!CK74","v":6.8113270652443575E-2},{"$f":"'Total - Traffic %'!CL74","v":0.34173197203790995},null,"North East",1,{"$f":"'Total - Traffic %'!CP74","v":0},{"$f":"'Total - Traffic %'!CQ74","v":0},{"$f":"'Total - Traffic %'!CR74","v":0},{"$f":"'Total - Traffic %'!CS74","v":2.2723190045598153E-3},{"$f":"'Total - Traffic %'!CT74","v":1.6295174951097009E-2},{"$f":"'Total - Traffic %'!CU74","v":8.1704379955581732E-2},{"$f":"'Total - Traffic %'!CV74","v":1.8193001230415982E-2},{"$f":"'Total - Traffic %'!CW74","v":7.3073178250436868E-2},{"$f":"'Total - Traffic %'!CX74","v":4.2255837337171675E-3},{"$f":"'Total - Traffic %'!CY74","v":7.8584014467972391E-2},{"$f":"'Total - Traffic %'!CZ74","v":6.8104194270541263E-2},{"$f":"'Total - Traffic %'!DA74","v":0.34245184586432226},null,"North East",1,{"$f":"'Total - Traffic %'!DE74","v":0},{"$f":"'Total - Traffic %'!DF74","v":0},{"$f":"'Total - Traffic %'!DG74","v":0},{"$f":"'Total - Traffic %'!DH74","v":2.0341358946624321E-3},{"$f":"'Total - Traffic %'!DI74","v":1.6091939034999184E-2},{"$f":"'Total - Traffic %'!DJ74","v":8.1361872234959859E-2},{"$f":"'Total - Traffic %'!DK74","v":1.799030551010642E-2},{"$f":"'Total - Traffic %'!DL74","v":7.370921587794943E-2},{"$f":"'Total - Traffic %'!DM74","v":4.059227072638262E-3},{"$f":"'Total - Traffic %'!DN74","v":7.7734195218540761E-2},{"$f":"'Total - Traffic %'!DO74","v":6.8063002701210823E-2},{"$f":"'Total - Traffic %'!DP74","v":0.3410438935450672}]
[null,null,2,{"$f":"'Total - Traffic %'!D75","v":0},{"$f":"'Total - Traffic %'!E75","v":0},{"$f":"'Total - Traffic %'!F75","v":0},{"$f":"'Total - Traffic %'!G75","v":6.8007315081481858E-3},{"$f":"'Total - Traffic %'!H75","v":6.394315056242536E-2},{"$f":"'Total - Traffic %'!I75","v":5.2918375325876864E-2},{"$f":"'Total - Traffic %'!J75","v":5.9229770228015531E-2},{"$f":"'Total - Traffic %'!K75","v":3.8224421746850021E-2},{"$f":"'Total - Traffic %'!L75","v":1.9151676003419715E-2},{"$f":"'Total - Traffic %'!M75","v":8.3634009304401846E-2},{"$f":"'Total - Traffic %'!N75","v":6.6118173928623207E-3},{"$f":"'Total - Traffic %'!O75","v":0.33051395207199985},null,null,2,{"$f":"'Total - Traffic %'!S75","v":0},{"$f":"'Total - Traffic %'!T75","v":0},{"$f":"'Total - Traffic %'!U75","v":0},{"$f":"'Total - Traffic %'!V75","v":6.693830898476044E-3},{"$f":"'Total - Traffic %'!W75","v":6.2086963666721423E-2},{"$f":"'Total - Traffic %'!X75","v":5.7201624871711827E-2},{"$f":"'Total - Traffic %'!Y75","v":5.8380672723811228E-2},{"$f":"'Total - Traffic %'!Z75","v":3.9665168095127643E-2},{"$f":"'Total - Traffic %'!AA75","v":1.5514444451731332E-2},{"$f":"'Total - Traffic %'!AB75","v":8.6850873426726038E-2},{"$f":"'Total - Traffic %'!AC75","v":7.0271214247682413E-3},{"$f":"'Total - Traffic %'!AD75","v":0.33342069955907377},null,null,2,{"$f":"'Total - Traffic %'!AH75","v":0},{"$f":"'Total - Traffic %'!AI75","v":0},{"$f":"'Total - Traffic %'!AJ75","v":0},{"$f":"'Total - Traffic %'!AK75","v":6.1870957267694936E-3},{"$f":"'Total - Traffic %'!AL75","v":5.2509753673922639E-2},{"$f":"'Total - Traffic %'!AM75","v":5.9654950064153493E-2},{"$f":"'Total - Traffic %'!AN75","v":5.0872965757182073E-2},{"$f":"'Total - Traffic %'!AO75","v":4.0781717313271001E-2},{"$f":"'Total - Traffic %'!AP75","v":1.350824788328686E-2},{"$f":"'Total - Traffic %'!AQ75","v":8.6525633414539074E-2},{"$f":"'Total - Traffic %'!AR75","v":7.2997194240290164E-3},{"$f":"'Total - Traffic %'!AS75","v":0.31734008325715368},null,null,2,{"$f":"'Total - Traffic %'!AW75","v":0},{"$f":"'Total - Traffic %'!AX75","v":0},{"$f":"'Total - Traffic %'!AY75","v":0},{"$f":"'Total - Traffic %'!AZ75","v":5.7667911043490878E-3},{"$f":"'Total - Traffic %'!BA75","v":5.1760868650950587E-2},{"$f":"'Total - Traffic %'!BB75","v":5.7196132567083342E-2},{"$f":"'Total - Traffic %'!BC75","v":4.9424935836122397E-2},{"$f":"'Total - Traffic %'!BD75","v":4.0739453922531713E-2},{"$f":"'Total - Traffic %'!BE75","v":1.1037969059027295E-2},{"$f":"'Total - Traffic %'!BF75","v":8.5784367181862012E-2},{"$f":"'Total - Traffic %'!BG75","v":6.6171281273652675E-3},{"$f":"'Total - Traffic %'!BH75","v":0.30832764644929167},null,null,2,{"$f":"'Total - Traffic %'!BL75","v":0},{"$f":"'Total - Traffic %'!BM75","v":0},{"$f":"'Total - Traffic %'!BN75","v":0},{"$f":"'Total - Traffic %'!BO75","v":5.5021805732708403E-3},{"$f":"'Total - Traffic %'!BP75","v":4.8707214280830705E-2},{"$f":"'Total - Traffic %'!BQ75","v":5.5131112183625569E-2},{"$f":"'Total - Traffic %'!BR75","v":4.8389788589827024E-2},{"$f":"'Total - Traffic %'!BS75","v":4.0415587931205671E-2},{"$f":"'Total - Traffic %'!BT75","v":1.0859412505082581E-2},{"$f":"'Total - Traffic %'!BU75","v":8.5163486201763935E-2},{"$f":"'Total - Traffic %'!BV75","v":6.4778395548437222E-3},{"$f":"'Total - Traffic %'!BW75","v":0.30064662182045004},null,null,2,{"$f":"'Total - Traffic %'!CA75","v":0},{"$f":"'Total - Traffic %'!CB75","v":0},{"$f":"'Total - Traffic %'!CC75","v":0},{"$f":"'Total - Traffic %'!CD75","v":5.4845293168047345E-3},{"$f":"'Total - Traffic %'!CE75","v":4.7422617533848938E-2},{"$f":"'Total - Traffic %'!CF75","v":5.3525285541701412E-2},{"$f":"'Total - Traffic %'!CG75","v":4.7528194155532319E-2},{"$f":"'Total - Traffic %'!CH75","v":3.9800194596374454E-2},{"$f":"'Total - Traffic %'!CI75","v":1.040386225673443E-2},{"$f":"'Total - Traffic %'!CJ75","v":8.2820733470881397E-2},{"$f":"'Total - Traffic %'!CK75","v":6.2632836343809338E-3},{"$f":"'Total - Traffic %'!CL75","v":0.29324870050625862},null,null,2,{"$f":"'Total - Traffic %'!CP75","v":0},{"$f":"'Total - Traffic %'!CQ75","v":0},{"$f":"'Total - Traffic %'!CR75","v":0},{"$f":"'Total - Traffic %'!CS75","v":5.4775922703331681E-3},{"$f":"'Total - Traffic %'!CT75","v":4.3611653949212965E-2},{"$f":"'Total - Traffic %'!CU75","v":5.340167236318577E-2},{"$f":"'Total - Traffic %'!CV75","v":4.4314787888709753E-2},{"$f":"'Total - Traffic %'!CW75","v":3.8034454936428125E-2},{"$f":"'Total - Traffic %'!CX75","v":1.0088046562691364E-2},{"$f":"'Total - Traffic %'!CY75","v":8.2325021377177982E-2},{"$f":"'Total - Traffic %'!CZ75","v":6.1321642625761577E-3},{"$f":"'Total - Traffic %'!DA75","v":0.28338539361031528},null,null,2,{"$f":"'Total - Traffic %'!DE75","v":0},{"$f":"'Total - Traffic %'!DF75","v":0},{"$f":"'Total - Traffic %'!DG75","v":0},{"$f":"'Total - Traffic %'!DH75","v":5.5096309385758331E-3},{"$f":"'Total - Traffic %'!DI75","v":4.1050064491587809E-2},{"$f":"'Total - Traffic %'!DJ75","v":5.2794458161568546E-2},{"$f":"'Total - Traffic %'!DK75","v":4.2619219826895087E-2},{"$f":"'Total - Traffic %'!DL75","v":3.8187884230862661E-2},{"$f":"'Total - Traffic %'!DM75","v":9.704877172280555E-3},{"$f":"'Total - Traffic %'!DN75","v":8.1537968474988037E-2},{"$f":"'Total - Traffic %'!DO75","v":6.1012263786536418E-3},{"$f":"'Total - Traffic %'!DP75","v":0.27750532967541214}]
[null,null,3,{"$f":"'Total - Traffic %'!D76","v":0},{"$f":"'Total - Traffic %'!E76","v":0},{"$f":"'Total - Traffic %'!F76","v":0},{"$f":"'Total - Traffic %'!G76","v":2.2931477302070001E-3},{"$f":"'Total - Traffic %'!H76","v":6.5451200927365477E-2},{"$f":"'Total - Traffic %'!I76","v":2.4995172411268734E-2},{"$f":"'Total - Traffic %'!J76","v":4.7891525476398869E-2},{"$f":"'Total - Traffic %'!K76","v":1.7427192266589429E-2},{"$f":"'Total - Traffic %'!L76","v":2.4883257132990607E-2},{"$f":"'Total - Traffic %'!M76","v":1.6280239774657652E-2},{"$f":"'Total - Traffic %'!N76","v":3.0401450182550652E-3},{"$f":"'Total - Traffic %'!O76","v":0.20226188073773282},null,null,3,{"$f":"'Total - Traffic %'!S76","v":0},{"$f":"'Total - Traffic %'!T76","v":0},{"$f":"'Total - Traffic %'!U76","v":0},{"$f":"'Total - Traffic %'!V76","v":2.5230949853995758E-3},{"$f":"'Total - Traffic %'!W76","v":6.850777994071669E-2},{"$f":"'Total - Traffic %'!X76","v":2.529040412855783E-2},{"$f":"'Total - Traffic %'!Y76","v":4.901045571765561E-2},{"$f":"'Total - Traffic %'!Z76","v":1.7824715005539452E-2},{"$f":"'Total - Traffic %'!AA76","v":2.9045703716046273E-2},{"$f":"'Total - Traffic %'!AB76","v":1.7858827606605805E-2},{"$f":"'Total - Traffic %'!AC76","v":3.1914077138896365E-3},{"$f":"'Total - Traffic %'!AD76","v":0.21325238881441083},null,null,3,{"$f":"'Total - Traffic %'!AH76","v":0},{"$f":"'Total - Traffic %'!AI76","v":0},{"$f":"'Total - Traffic %'!AJ76","v":0},{"$f":"'Total - Traffic %'!AK76","v":3.0667143862007861E-3},{"$f":"'Total - Traffic %'!AL76","v":7.2952518923798601E-2},{"$f":"'Total - Traffic %'!AM76","v":2.4662877735669126E-2},{"$f":"'Total - Traffic %'!AN76","v":5.3342284093350324E-2},{"$f":"'Total - Traffic %'!AO76","v":1.8036935878919743E-2},{"$f":"'Total - Traffic %'!AP76","v":3.0699518129024012E-2},{"$f":"'Total - Traffic %'!AQ76","v":1.9874938529865258E-2},{"$f":"'Total - Traffic %'!AR76","v":3.2672879476740363E-3},{"$f":"'Total - Traffic %'!AS76","v":0.22590307562450193},null,null,3,{"$f":"'Total - Traffic %'!AW76","v":0},{"$f":"'Total - Traffic %'!AX76","v":0},{"$f":"'Total - Traffic %'!AY76","v":0},{"$f":"'Total - Traffic %'!AZ76","v":3.4882767983469617E-3},{"$f":"'Total - Traffic %'!BA76","v":7.0065098850305596E-2},{"$f":"'Total - Traffic %'!BB76","v":2.6442457499115161E-2},{"$f":"'Total - Traffic %'!BC76","v":5.2270064544835071E-2},{"$f":"'Total - Traffic %'!BD76","v":1.8161326260824846E-2},{"$f":"'Total - Traffic %'!BE76","v":3.2414829631723693E-2},{"$f":"'Total - Traffic %'!BF76","v":2.1415132468467001E-2},{"$f":"'Total - Traffic %'!BG76","v":3.9886005564528709E-3},{"$f":"'Total - Traffic %'!BH76","v":0.22824578661007122},null,null,3,{"$f":"'Total - Traffic %'!BL76","v":0},{"$f":"'Total - Traffic %'!BM76","v":0},{"$f":"'Total - Traffic %'!BN76","v":0},{"$f":"'Total - Traffic %'!BO76","v":3.7850906653220037E-3},{"$f":"'Total - Traffic %'!BP76","v":7.1012230332953924E-2},{"$f":"'Total - Traffic %'!BQ76","v":2.8206391752835035E-2},{"$f":"'Total - Traffic %'!BR76","v":5.1744949754182222E-2},{"$f":"'Total - Traffic %'!BS76","v":1.7856340796168362E-2},{"$f":"'Total - Traffic %'!BT76","v":3.0506802384881102E-2},{"$f":"'Total - Traffic %'!BU76","v":2.2076401799988762E-2},{"$f":"'Total - Traffic %'!BV76","v":4.2744629359814839E-3},{"$f":"'Total - Traffic %'!BW76","v":0.22946267042231289},null,null,3,{"$f":"'Total - Traffic %'!CA76","v":0},{"$f":"'Total - Traffic %'!CB76","v":0},{"$f":"'Total - Traffic %'!CC76","v":0},{"$f":"'Total - Traffic %'!CD76","v":3.6653295859540407E-3},{"$f":"'Total - Traffic %'!CE76","v":7.0717031835743849E-2},{"$f":"'Total - Traffic %'!CF76","v":2.913930982985535E-2},{"$f":"'Total - Traffic %'!CG76","v":5.1702261284314856E-2},{"$f":"'Total - Traffic %'!CH76","v":1.8041887561523532E-2},{"$f":"'Total - Traffic %'!CI76","v":3.048398380195683E-2},{"$f":"'Total - Traffic %'!CJ76","v":2.4507718588430871E-2},{"$f":"'Total - Traffic %'!CK76","v":4.4780908886252104E-3},{"$f":"'Total - Traffic %'!CL76","v":0.23273561337640455},null,null,3,{"$f":"'Total - Traffic %'!CP76","v":0},{"$f":"'Total - Traffic %'!CQ76","v":0},{"$f":"'Total - Traffic %'!CR76","v":0},{"$f":"'Total - Traffic %'!CS76","v":3.7003091862291681E-3},{"$f":"'Total - Traffic %'!CT76","v":7.3998587059864285E-2},{"$f":"'Total - Traffic %'!CU76","v":2.9333102283412363E-2},{"$f":"'Total - Traffic %'!CV76","v":5.4038580242773686E-2},{"$f":"'Total - Traffic %'!CW76","v":1.871892306173973E-2},{"$f":"'Total - Traffic %'!CX76","v":2.9510888895954272E-2},{"$f":"'Total - Traffic %'!CY76","v":2.4520113821972996E-2},{"$f":"'Total - Traffic %'!CZ76","v":4.4683686748187281E-3},{"$f":"'Total - Traffic %'!DA76","v":0.2382888732267652},null,null,3,{"$f":"'Total - Traffic %'!DE76","v":0},{"$f":"'Total - Traffic %'!DF76","v":0},{"$f":"'Total - Traffic %'!DG76","v":0},{"$f":"'Total - Traffic %'!DH76","v":3.8435288116648149E-3},{"$f":"'Total - Traffic %'!DI76","v":7.5925439442368403E-2},{"$f":"'Total - Traffic %'!DJ76","v":3.0203779641938655E-2},{"$f":"'Total - Traffic %'!DK76","v":5.3995449043842833E-2},{"$f":"'Total - Traffic %'!DL76","v":1.848387599738141E-2},{"$f":"'Total - Traffic %'!DM76","v":2.9521296883802249E-2},{"$f":"'Total - Traffic %'!DN76","v":2.5375602702313326E-2},{"$f":"'Total - Traffic %'!DO76","v":4.5449724079195675E-3},{"$f":"'Total - Traffic %'!DP76","v":0.24189394493123129}]
[null,null,4,{"$f":"'Total - Traffic %'!D77","v":0},{"$f":"'Total - Traffic %'!E77","v":0},{"$f":"'Total - Traffic %'!F77","v":0},{"$f":"'Total - Traffic %'!G77","v":2.9980122894385686E-4},{"$f":"'Total - Traffic %'!H77","v":2.6364231232045038E-2},{"$f":"'Total - Traffic %'!I77","v":8.8663307840402585E-3},{"$f":"'Total - Traffic %'!J77","v":2.1235656217962268E-2},{"$f":"'Total - Traffic %'!K77","v":7.1307434706388093E-3},{"$f":"'Total - Traffic %'!L77","v":2.3590492929674764E-3},{"$f":"'Total - Traffic %'!M77","v":2.6522162914922143E-3},{"$f":"'Total - Traffic %'!N77","v":5.5824598128582589E-4},{"$f":"'Total - Traffic %'!O77","v":6.9466274499375744E-2},null,null,4,{"$f":"'Total - Traffic %'!S77","v":0},{"$f":"'Total - Traffic %'!T77","v":0},{"$f":"'Total - Traffic %'!U77","v":0},{"$f":"'Total - Traffic %'!V77","v":3.0754731022746099E-4},{"$f":"'Total - Traffic %'!W77","v":2.783149306680369E-2},{"$f":"'Total - Traffic %'!X77","v":9.5129604287943256E-3},{"$f":"'Total - Traffic %'!Y77","v":2.15109062676823E-2},{"$f":"'Total - Traffic %'!Z77","v":7.538331806305202E-3},{"$f":"'Total - Traffic %'!AA77","v":2.6992003646614591E-3},{"$f":"'Total - Traffic %'!AB77","v":2.7382610535594395E-3},{"$f":"'Total - Traffic %'!AC77","v":5.429843740733162E-4},{"$f":"'Total - Traffic %'!AD77","v":7.26816846721072E-2},null,null,4,{"$f":"'Total - Traffic %'!AH77","v":0},{"$f":"'Total - Traffic %'!AI77","v":0},{"$f":"'Total - Traffic %'!AJ77","v":0},{"$f":"'Total - Traffic %'!AK77","v":3.6830686252252014E-4},{"$f":"'Total - Traffic %'!AL77","v":3.1175166204599182E-2},{"$f":"'Total - Traffic %'!AM77","v":1.0912527072041364E-2},{"$f":"'Total - Traffic %'!AN77","v":2.3860586644314594E-2},{"$f":"'Total - Traffic %'!AO77","v":7.5810541216174213E-3},{"$f":"'Total - Traffic %'!AP77","v":3.4451135553105667E-3},{"$f":"'Total - Traffic %'!AQ77","v":2.8077454799697232E-3},{"$f":"'Total - Traffic %'!AR77","v":5.8180141138184662E-4},{"$f":"'Total - Traffic %'!AS77","v":8.0732301351757213E-2},null,null,4,{"$f":"'Total - Traffic %'!AW77","v":0},{"$f":"'Total - Traffic %'!AX77","v":0},{"$f":"'Total - Traffic %'!AY77","v":0},{"$f":"'Total - Traffic %'!AZ77","v":4.070315817650415E-4},{"$f":"'Total - Traffic %'!BA77","v":3.471193755646261E-2},{"$f":"'Total - Traffic %'!BB77","v":1.2140461038165351E-2},{"$f":"'Total - Traffic %'!BC77","v":2.5244968424113418E-2},{"$f":"'Total - Traffic %'!BD77","v":7.5872336144506428E-3},{"$f":"'Total - Traffic %'!BE77","v":4.8103767524479103E-3},{"$f":"'Total - Traffic %'!BF77","v":3.293903506241203E-3},{"$f":"'Total - Traffic %'!BG77","v":4.854666742148396E-4},{"$f":"'Total - Traffic %'!BH77","v":8.8681379147861006E-2},null,null,4,{"$f":"'Total - Traffic %'!BL77","v":0},{"$f":"'Total - Traffic %'!BM77","v":0},{"$f":"'Total - Traffic %'!BN77","v":0},{"$f":"'Total - Traffic %'!BO77","v":4.3893509247524545E-4},{"$f":"'Total - Traffic %'!BP77","v":3.5726646087592101E-2},{"$f":"'Total - Traffic %'!BQ77","v":1.2281267709769009E-2},{"$f":"'Total - Traffic %'!BR77","v":2.5657667440305208E-2},{"$f":"'Total - Traffic %'!BS77","v":7.8838566193536914E-3},{"$f":"'Total - Traffic %'!BT77","v":7.1219043000844747E-3},{"$f":"'Total - Traffic %'!BU77","v":3.9599877182888545E-3},{"$f":"'Total - Traffic %'!BV77","v":4.7782888488265778E-4},{"$f":"'Total - Traffic %'!BW77","v":9.354809385275123E-2},null,null,4,{"$f":"'Total - Traffic %'!CA77","v":0},{"$f":"'Total - Traffic %'!CB77","v":0},{"$f":"'Total - Traffic %'!CC77","v":0},{"$f":"'Total - Traffic %'!CD77","v":5.8355856412070444E-4},{"$f":"'Total - Traffic %'!CE77","v":3.6705606059999327E-2},{"$f":"'Total - Traffic %'!CF77","v":1.2834624166963782E-2},{"$f":"'Total - Traffic %'!CG77","v":2.6115563106458989E-2},{"$f":"'Total - Traffic %'!CH77","v":7.6189988015383349E-3},{"$f":"'Total - Traffic %'!CI77","v":7.7106401889355516E-3},{"$f":"'Total - Traffic %'!CJ77","v":4.0943448383657047E-3},{"$f":"'Total - Traffic %'!CK77","v":4.8953991775864392E-4},{"$f":"'Total - Traffic %'!CL77","v":9.6152875644141017E-2},null,null,4,{"$f":"'Total - Traffic %'!CP77","v":0},{"$f":"'Total - Traffic %'!CQ77","v":0},{"$f":"'Total - Traffic %'!CR77","v":0},{"$f":"'Total - Traffic %'!CS77","v":5.9167144138157234E-4},{"$f":"'Total - Traffic %'!CT77","v":3.7261483228891966E-2},{"$f":"'Total - Traffic %'!CU77","v":1.2961498679952404E-2},{"$f":"'Total - Traffic %'!CV77","v":2.6655564334576672E-2},{"$f":"'Total - Traffic %'!CW77","v":7.0729536954387742E-3},{"$f":"'Total - Traffic %'!CX77","v":9.4189868726234187E-3},{"$f":"'Total - Traffic %'!CY77","v":4.7446215686671352E-3},{"$f":"'Total - Traffic %'!CZ77","v":6.0993283240361109E-4},{"$f":"'Total - Traffic %'!DA77","v":9.931671265393556E-2},null,null,4,{"$f":"'Total - Traffic %'!DE77","v":0},{"$f":"'Total - Traffic %'!DF77","v":0},{"$f":"'Total - Traffic %'!DG77","v":0},{"$f":"'Total - Traffic %'!DH77","v":6.6489837064162679E-4},{"$f":"'Total - Traffic %'!DI77","v":3.7995300809550235E-2},{"$f":"'Total - Traffic %'!DJ77","v":1.3111995990706957E-2},{"$f":"'Total - Traffic %'!DK77","v":2.800104457088547E-2},{"$f":"'Total - Traffic %'!DL77","v":6.8494182378692047E-3},{"$f":"'Total - Traffic %'!DM77","v":9.8962404127595303E-3},{"$f":"'Total - Traffic %'!DN77","v":5.3963281267209173E-3},{"$f":"'Total - Traffic %'!DO77","v":6.0398780785061914E-4},{"$f":"'Total - Traffic %'!DP77","v":0.10251921432698455}]
[null,null,5,{"$f":"'Total - Traffic %'!D78","v":0},{"$f":"'Total - Traffic %'!E78","v":0},{"$f":"'Total - Traffic %'!F78","v":0},{"$f":"'Total - Traffic %'!G78","v":0},{"$f":"'Total - Traffic %'!H78","v":1.1343750162115463E-2},{"$f":"'Total - Traffic %'!I78","v":4.1980140972200384E-3},{"$f":"'Total - Traffic %'!J78","v":7.9827477472185996E-3},{"$f":"'Total - Traffic %'!K78","v":8.8124286292857643E-4},{"$f":"'Total - Traffic %'!L78","v":0},{"$f":"'Total - Traffic %'!M78","v":3.0903542925565954E-4},{"$f":"'Total - Traffic %'!N78","v":0},{"$f":"'Total - Traffic %'!O78","v":2.4714790298738337E-2},null,null,5,{"$f":"'Total - Traffic %'!S78","v":0},{"$f":"'Total - Traffic %'!T78","v":0},{"$f":"'Total - Traffic %'!U78","v":0},{"$f":"'Total - Traffic %'!V78","v":0},{"$f":"'Total - Traffic %'!W78","v":1.2139971808689896E-2},{"$f":"'Total - Traffic %'!X78","v":4.3867135123301796E-3},{"$f":"'Total - Traffic %'!Y78","v":9.3342121033840597E-3},{"$f":"'Total - Traffic %'!Z78","v":8.6829667510173532E-4},{"$f":"'Total - Traffic %'!AA78","v":0},{"$f":"'Total - Traffic %'!AB78","v":2.9861500017705522E-4},{"$f":"'Total - Traffic %'!AC78","v":0},{"$f":"'Total - Traffic %'!AD78","v":2.7027809099682925E-2},null,null,5,{"$f":"'Total - Traffic %'!AH78","v":0},{"$f":"'Total - Traffic %'!AI78","v":0},{"$f":"'Total - Traffic %'!AJ78","v":0},{"$f":"'Total - Traffic %'!AK78","v":0},{"$f":"'Total - Traffic %'!AL78","v":1.4400318091132095E-2},{"$f":"'Total - Traffic %'!AM78","v":4.5500480944521493E-3},{"$f":"'Total - Traffic %'!AN78","v":1.0145624842581736E-2},{"$f":"'Total - Traffic %'!AO78","v":9.1074450739849595E-4},{"$f":"'Total - Traffic %'!AP78","v":0},{"$f":"'Total - Traffic %'!AQ78","v":3.4160928460381246E-4},{"$f":"'Total - Traffic %'!AR78","v":0},{"$f":"'Total - Traffic %'!AS78","v":3.034834482016829E-2},null,null,5,{"$f":"'Total - Traffic %'!AW78","v":0},{"$f":"'Total - Traffic %'!AX78","v":0},{"$f":"'Total - Traffic %'!AY78","v":0},{"$f":"'Total - Traffic %'!AZ78","v":0},{"$f":"'Total - Traffic %'!BA78","v":1.5453371204259256E-2},{"$f":"'Total - Traffic %'!BB78","v":4.4774306911310726E-3},{"$f":"'Total - Traffic %'!BC78","v":1.1230315780627442E-2},{"$f":"'Total - Traffic %'!BD78","v":9.0390952592135437E-4},{"$f":"'Total - Traffic %'!BE78","v":0},{"$f":"'Total - Traffic %'!BF78","v":3.323437018865494E-4},{"$f":"'Total - Traffic %'!BG78","v":6.6449150682694959E-5},{"$f":"'Total - Traffic %'!BH78","v":3.2463820054508367E-2},null,null,5,{"$f":"'Total - Traffic %'!BL78","v":0},{"$f":"'Total - Traffic %'!BM78","v":0},{"$f":"'Total - Traffic %'!BN78","v":0},{"$f":"'Total - Traffic %'!BO78","v":0},{"$f":"'Total - Traffic %'!BP78","v":1.6415507395035289E-2},{"$f":"'Total - Traffic %'!BQ78","v":4.6048340287272544E-3},{"$f":"'Total - Traffic %'!BR78","v":1.2173256986528309E-2},{"$f":"'Total - Traffic %'!BS78","v":8.5124270494640441E-4},{"$f":"'Total - Traffic %'!BT78","v":0},{"$f":"'Total - Traffic %'!BU78","v":3.2492679670597356E-4},{"$f":"'Total - Traffic %'!BV78","v":6.4810801106305978E-5},{"$f":"'Total - Traffic %'!BW78","v":3.4434578713049536E-2},null,null,5,{"$f":"'Total - Traffic %'!CA78","v":0},{"$f":"'Total - Traffic %'!CB78","v":0},{"$f":"'Total - Traffic %'!CC78","v":0},{"$f":"'Total - Traffic %'!CD78","v":1.70075361786409E-5},{"$f":"'Total - Traffic %'!CE78","v":1.7238326324230412E-2},{"$f":"'Total - Traffic %'!CF78","v":4.8954060109015927E-3},{"$f":"'Total - Traffic %'!CG78","v":1.2738040809937781E-2},{"$f":"'Total - Traffic %'!CH78","v":8.5749576621097618E-4},{"$f":"'Total - Traffic %'!CI78","v":0},{"$f":"'Total - Traffic %'!CJ78","v":3.2052425336995223E-4},{"$f":"'Total - Traffic %'!CK78","v":6.4037734456349874E-5},{"$f":"'Total - Traffic %'!CL78","v":3.6130838435285702E-2},null,null,5,{"$f":"'Total - Traffic %'!CP78","v":0},{"$f":"'Total - Traffic %'!CQ78","v":0},{"$f":"'Total - Traffic %'!CR78","v":0},{"$f":"'Total - Traffic %'!CS78","v":1.6859548809178081E-5},{"$f":"'Total - Traffic %'!CT78","v":1.7539392444419266E-2},{"$f":"'Total - Traffic %'!CU78","v":4.9787124573355251E-3},{"$f":"'Total - Traffic %'!CV78","v":1.2775527162115583E-2},{"$f":"'Total - Traffic %'!CW78","v":8.6592974305478348E-4},{"$f":"'Total - Traffic %'!CX78","v":0},{"$f":"'Total - Traffic %'!CY78","v":3.1701544145483783E-4},{"$f":"'Total - Traffic %'!CZ78","v":6.3737847472388899E-5},{"$f":"'Total - Traffic %'!DA78","v":3.6557174644661565E-2},null,null,5,{"$f":"'Total - Traffic %'!DE78","v":0},{"$f":"'Total - Traffic %'!DF78","v":0},{"$f":"'Total - Traffic %'!DG78","v":0},{"$f":"'Total - Traffic %'!DH78","v":1.6711503200759161E-5},{"$f":"'Total - Traffic %'!DI78","v":1.7701225991507342E-2},{"$f":"'Total - Traffic %'!DJ78","v":5.230457001264989E-3},{"$f":"'Total - Traffic %'!DK78","v":1.2878259383218542E-2},{"$f":"'Total - Traffic %'!DL78","v":8.3464479116918523E-4},{"$f":"'Total - Traffic %'!DM78","v":0},{"$f":"'Total - Traffic %'!DN78","v":3.132571740939001E-4},{"$f":"'Total - Traffic %'!DO78","v":6.3061676850216891E-5},{"$f":"'Total - Traffic %'!DP78","v":3.7037617521304939E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D79","v":0},{"$f":"'Total - Traffic %'!E79","v":0},{"$f":"'Total - Traffic %'!F79","v":0},{"$f":"'Total - Traffic %'!G79","v":1.1894068106100074E-2},{"$f":"'Total - Traffic %'!H79","v":0.18773844801526565},{"$f":"'Total - Traffic %'!I79","v":0.18278240121972672},{"$f":"'Total - Traffic %'!J79","v":0.15758911198482911},{"$f":"'Total - Traffic %'!K79","v":0.1383615476952117},{"$f":"'Total - Traffic %'!L79","v":5.0912444113466966E-2},{"$f":"'Total - Traffic %'!M79","v":0.19008811776096043},{"$f":"'Total - Traffic %'!N79","v":8.0633861104439417E-2},{"$f":"'Total - Traffic %'!O79","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S79","v":0},{"$f":"'Total - Traffic %'!T79","v":0},{"$f":"'Total - Traffic %'!U79","v":0},{"$f":"'Total - Traffic %'!V79","v":1.1929899912416759E-2},{"$f":"'Total - Traffic %'!W79","v":0.18850845293845242},{"$f":"'Total - Traffic %'!X79","v":0.18251421811345217},{"$f":"'Total - Traffic %'!Y79","v":0.15768706056561249},{"$f":"'Total - Traffic %'!Z79","v":0.13828119884331491},{"$f":"'Total - Traffic %'!AA79","v":5.1768819988447477E-2},{"$f":"'Total - Traffic %'!AB79","v":0.18955011152585929},{"$f":"'Total - Traffic %'!AC79","v":7.9760238112444495E-2},{"$f":"'Total - Traffic %'!AD79","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH79","v":0},{"$f":"'Total - Traffic %'!AI79","v":0},{"$f":"'Total - Traffic %'!AJ79","v":0},{"$f":"'Total - Traffic %'!AK79","v":1.1973425292322436E-2},{"$f":"'Total - Traffic %'!AL79","v":0.18872992019448448},{"$f":"'Total - Traffic %'!AM79","v":0.18218615801499943},{"$f":"'Total - Traffic %'!AN79","v":0.15727031676673114},{"$f":"'Total - Traffic %'!AO79","v":0.13806371141741289},{"$f":"'Total - Traffic %'!AP79","v":5.2253324251679924E-2},{"$f":"'Total - Traffic %'!AQ79","v":0.19003692820312837},{"$f":"'Total - Traffic %'!AR79","v":7.9486215859241149E-2},{"$f":"'Total - Traffic %'!AS79","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AW79","v":0},{"$f":"'Total - Traffic %'!AX79","v":0},{"$f":"'Total - Traffic %'!AY79","v":0},{"$f":"'Total - Traffic %'!AZ79","v":1.2011562120751669E-2},{"$f":"'Total - Traffic %'!BA79","v":0.1888105248449623},{"$f":"'Total - Traffic %'!BB79","v":0.18207266687180498},{"$f":"'Total - Traffic %'!BC79","v":0.15690695025507767},{"$f":"'Total - Traffic %'!BD79","v":0.13774081006825956},{"$f":"'Total - Traffic %'!BE79","v":5.2737246074768145E-2},{"$f":"'Total - Traffic %'!BF79","v":0.19031142288813563},{"$f":"'Total - Traffic %'!BG79","v":7.9408816876240129E-2},{"$f":"'Total - Traffic %'!BH79","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!BL79","v":0},{"$f":"'Total - Traffic %'!BM79","v":0},{"$f":"'Total - Traffic %'!BN79","v":0},{"$f":"'Total - Traffic %'!BO79","v":1.2035446311673007E-2},{"$f":"'Total - Traffic %'!BP79","v":0.1887679687295413},{"$f":"'Total - Traffic %'!BQ79","v":0.1821014499318038},{"$f":"'Total - Traffic %'!BR79","v":0.15654538739978138},{"$f":"'Total - Traffic %'!BS79","v":0.13765891521514087},{"$f":"'Total - Traffic %'!BT79","v":5.3006166260991867E-2},{"$f":"'Total - Traffic %'!BU79","v":0.19044922413145401},{"$f":"'Total - Traffic %'!BV79","v":7.9435442019613778E-2},{"$f":"'Total - Traffic %'!BW79","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CA79","v":0},{"$f":"'Total - Traffic %'!CB79","v":0},{"$f":"'Total - Traffic %'!CC79","v":0},{"$f":"'Total - Traffic %'!CD79","v":1.2045891869752592E-2},{"$f":"'Total - Traffic %'!CE79","v":0.18870158714689403},{"$f":"'Total - Traffic %'!CF79","v":0.18217925989921385},{"$f":"'Total - Traffic %'!CG79","v":0.15641495861364124},{"$f":"'Total - Traffic %'!CH79","v":0.13753415017101719},{"$f":"'Total - Traffic %'!CI79","v":5.3141690635698915E-2},{"$f":"'Total - Traffic %'!CJ79","v":0.19057423883611738},{"$f":"'Total - Traffic %'!CK79","v":7.9408222827664701E-2},{"$f":"'Total - Traffic %'!CL79","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CP79","v":0},{"$f":"'Total - Traffic %'!CQ79","v":0},{"$f":"'Total - Traffic %'!CR79","v":0},{"$f":"'Total - Traffic %'!CS79","v":1.2058751451312901E-2},{"$f":"'Total - Traffic %'!CT79","v":0.18870629163348548},{"$f":"'Total - Traffic %'!CU79","v":0.18237936573946778},{"$f":"'Total - Traffic %'!CV79","v":0.15597746085859165},{"$f":"'Total - Traffic %'!CW79","v":0.13776543968709828},{"$f":"'Total - Traffic %'!CX79","v":5.3243506064986221E-2},{"$f":"'Total - Traffic %'!CY79","v":0.19049078667724537},{"$f":"'Total - Traffic %'!CZ79","v":7.9378397887812147E-2},{"$f":"'Total - Traffic %'!DA79","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!DE79","v":0},{"$f":"'Total - Traffic %'!DF79","v":0},{"$f":"'Total - Traffic %'!DG79","v":0},{"$f":"'Total - Traffic %'!DH79","v":1.2068905518745468E-2},{"$f":"'Total - Traffic %'!DI79","v":0.18876396977001297},{"$f":"'Total - Traffic %'!DJ79","v":0.182702563030439},{"$f":"'Total - Traffic %'!DK79","v":0.15548427833494835},{"$f":"'Total - Traffic %'!DL79","v":0.13806503913523188},{"$f":"'Total - Traffic %'!DM79","v":5.3181641541480591E-2},{"$f":"'Total - Traffic %'!DN79","v":0.19035735169665693},{"$f":"'Total - Traffic %'!DO79","v":7.9376250972484866E-2},{"$f":"'Total - Traffic %'!DP79","v":1}]
["North West",null,1,{"$f":"'Total - Traffic %'!D80","v":0},{"$f":"'Total - Traffic %'!E80","v":0},{"$f":"'Total - Traffic %'!F80","v":0},{"$f":"'Total - Traffic %'!G80","v":1.5981502373471821E-2},{"$f":"'Total - Traffic %'!H80","v":1.6013337583259228E-2},{"$f":"'Total - Traffic %'!I80","v":8.6932280689965613E-2},{"$f":"'Total - Traffic %'!J80","v":1.167495194484759E-2},{"$f":"'Total - Traffic %'!K80","v":5.798093723134163E-2},{"$f":"'Total - Traffic %'!L80","v":3.0491211946848212E-2},{"$f":"'Total - Traffic %'!M80","v":4.833866685881251E-2},{"$f":"'Total - Traffic %'!N80","v":5.5955083220327731E-2},{"$f":"'Total - Traffic %'!O80","v":0.32336797184887434},null,"North West",1,{"$f":"'Total - Traffic %'!S80","v":0},{"$f":"'Total - Traffic %'!T80","v":0},{"$f":"'Total - Traffic %'!U80","v":0},{"$f":"'Total - Traffic %'!V80","v":1.4929537328985516E-2},{"$f":"'Total - Traffic %'!W80","v":1.5460874751020669E-2},{"$f":"'Total - Traffic %'!X80","v":8.0478665257334922E-2},{"$f":"'Total - Traffic %'!Y80","v":9.5971459587620087E-3},{"$f":"'Total - Traffic %'!Z80","v":5.6809329987506756E-2},{"$f":"'Total - Traffic %'!AA80","v":2.9540775613160413E-2},{"$f":"'Total - Traffic %'!AB80","v":4.3794466034470687E-2},{"$f":"'Total - Traffic %'!AC80","v":5.5174703879713072E-2},{"$f":"'Total - Traffic %'!AD80","v":0.30578549881095407},null,"North West",1,{"$f":"'Total - Traffic %'!AH80","v":0},{"$f":"'Total - Traffic %'!AI80","v":0},{"$f":"'Total - Traffic %'!AJ80","v":0},{"$f":"'Total - Traffic %'!AK80","v":1.4095895748396755E-2},{"$f":"'Total - Traffic %'!AL80","v":1.5420241916722177E-2},{"$f":"'Total - Traffic %'!AM80","v":7.8658111499782579E-2},{"$f":"'Total - Traffic %'!AN80","v":9.2996941427782986E-3},{"$f":"'Total - Traffic %'!AO80","v":5.6033719775765649E-2},{"$f":"'Total - Traffic %'!AP80","v":2.7183404492827766E-2},{"$f":"'Total - Traffic %'!AQ80","v":4.3035993106472735E-2},{"$f":"'Total - Traffic %'!AR80","v":5.4792834977208126E-2},{"$f":"'Total - Traffic %'!AS80","v":0.29851989565995407},null,"North West",1,{"$f":"'Total - Traffic %'!AW80","v":0},{"$f":"'Total - Traffic %'!AX80","v":0},{"$f":"'Total - Traffic %'!AY80","v":0},{"$f":"'Total - Traffic %'!AZ80","v":1.3490591318240083E-2},{"$f":"'Total - Traffic %'!BA80","v":1.5095302733453435E-2},{"$f":"'Total - Traffic %'!BB80","v":7.8235562809079937E-2},{"$f":"'Total - Traffic %'!BC80","v":9.0635827249612722E-3},{"$f":"'Total - Traffic %'!BD80","v":5.4901619565211709E-2},{"$f":"'Total - Traffic %'!BE80","v":2.6726407179747454E-2},{"$f":"'Total - Traffic %'!BF80","v":4.1848615102221105E-2},{"$f":"'Total - Traffic %'!BG80","v":5.4607797843148113E-2},{"$f":"'Total - Traffic %'!BH80","v":0.29396947927606309},null,"North West",1,{"$f":"'Total - Traffic %'!BL80","v":0},{"$f":"'Total - Traffic %'!BM80","v":0},{"$f":"'Total - Traffic %'!BN80","v":0},{"$f":"'Total - Traffic %'!BO80","v":1.3311397393251418E-2},{"$f":"'Total - Traffic %'!BP80","v":1.4785572325919569E-2},{"$f":"'Total - Traffic %'!BQ80","v":7.8022135692549774E-2},{"$f":"'Total - Traffic %'!BR80","v":9.0150123130406518E-3},{"$f":"'Total - Traffic %'!BS80","v":5.4807057194277649E-2},{"$f":"'Total - Traffic %'!BT80","v":2.5139002889445174E-2},{"$f":"'Total - Traffic %'!BU80","v":4.1242454704731778E-2},{"$f":"'Total - Traffic %'!BV80","v":5.4536022416511926E-2},{"$f":"'Total - Traffic %'!BW80","v":0.29085865492972796},null,"North West",1,{"$f":"'Total - Traffic %'!CA80","v":0},{"$f":"'Total - Traffic %'!CB80","v":0},{"$f":"'Total - Traffic %'!CC80","v":0},{"$f":"'Total - Traffic %'!CD80","v":1.3153232061227345E-2},{"$f":"'Total - Traffic %'!CE80","v":1.3820825144435877E-2},{"$f":"'Total - Traffic %'!CF80","v":7.7742238501565683E-2},{"$f":"'Total - Traffic %'!CG80","v":8.9236118652375601E-3},{"$f":"'Total - Traffic %'!CH80","v":5.5468390686274599E-2},{"$f":"'Total - Traffic %'!CI80","v":2.4741035471235039E-2},{"$f":"'Total - Traffic %'!CJ80","v":4.097095833758678E-2},{"$f":"'Total - Traffic %'!CK80","v":5.4459479270071123E-2},{"$f":"'Total - Traffic %'!CL80","v":0.28927977133763394},null,"North West",1,{"$f":"'Total - Traffic %'!CP80","v":0},{"$f":"'Total - Traffic %'!CQ80","v":0},{"$f":"'Total - Traffic %'!CR80","v":0},{"$f":"'Total - Traffic %'!CS80","v":1.273741470356256E-2},{"$f":"'Total - Traffic %'!CT80","v":1.3352977295579689E-2},{"$f":"'Total - Traffic %'!CU80","v":7.7612820367725294E-2},{"$f":"'Total - Traffic %'!CV80","v":8.7034919236670897E-3},{"$f":"'Total - Traffic %'!CW80","v":5.5844140424842835E-2},{"$f":"'Total - Traffic %'!CX80","v":2.4425383036405676E-2},{"$f":"'Total - Traffic %'!CY80","v":4.0675746692891257E-2},{"$f":"'Total - Traffic %'!CZ80","v":5.445298296379654E-2},{"$f":"'Total - Traffic %'!DA80","v":0.2878049574084709},null,"North West",1,{"$f":"'Total - Traffic %'!DE80","v":0},{"$f":"'Total - Traffic %'!DF80","v":0},{"$f":"'Total - Traffic %'!DG80","v":0},{"$f":"'Total - Traffic %'!DH80","v":1.2701645472333385E-2},{"$f":"'Total - Traffic %'!DI80","v":1.2065388308345979E-2},{"$f":"'Total - Traffic %'!DJ80","v":7.7504881230094053E-2},{"$f":"'Total - Traffic %'!DK80","v":8.6876446373886536E-3},{"$f":"'Total - Traffic %'!DL80","v":5.5950429358643514E-2},{"$f":"'Total - Traffic %'!DM80","v":2.3409521868891822E-2},{"$f":"'Total - Traffic %'!DN80","v":4.0328798522018552E-2},{"$f":"'Total - Traffic %'!DO80","v":5.4387625034311743E-2},{"$f":"'Total - Traffic %'!DP80","v":0.28503593443202774}]
[null,null,2,{"$f":"'Total - Traffic %'!D81","v":0},{"$f":"'Total - Traffic %'!E81","v":0},{"$f":"'Total - Traffic %'!F81","v":0},{"$f":"'Total - Traffic %'!G81","v":4.6266396922719076E-2},{"$f":"'Total - Traffic %'!H81","v":5.330871708624757E-2},{"$f":"'Total - Traffic %'!I81","v":4.4690360765767149E-2},{"$f":"'Total - Traffic %'!J81","v":3.2315463963403269E-2},{"$f":"'Total - Traffic %'!K81","v":2.180875645221788E-2},{"$f":"'Total - Traffic %'!L81","v":7.8748738466593499E-2},{"$f":"'Total - Traffic %'!M81","v":4.9213099929301229E-2},{"$f":"'Total - Traffic %'!N81","v":7.1619741236853864E-3},{"$f":"'Total - Traffic %'!O81","v":0.33351350770993504},null,null,2,{"$f":"'Total - Traffic %'!S81","v":0},{"$f":"'Total - Traffic %'!T81","v":0},{"$f":"'Total - Traffic %'!U81","v":0},{"$f":"'Total - Traffic %'!V81","v":3.797523295416172E-2},{"$f":"'Total - Traffic %'!W81","v":4.7067205269474506E-2},{"$f":"'Total - Traffic %'!X81","v":4.8425058565255558E-2},{"$f":"'Total - Traffic %'!Y81","v":3.3021296980953303E-2},{"$f":"'Total - Traffic %'!Z81","v":2.1477177523701672E-2},{"$f":"'Total - Traffic %'!AA81","v":7.165498495926248E-2},{"$f":"'Total - Traffic %'!AB81","v":5.2500413542234413E-2},{"$f":"'Total - Traffic %'!AC81","v":7.6654402833887577E-3},{"$f":"'Total - Traffic %'!AD81","v":0.31978681007843246},null,null,2,{"$f":"'Total - Traffic %'!AH81","v":0},{"$f":"'Total - Traffic %'!AI81","v":0},{"$f":"'Total - Traffic %'!AJ81","v":0},{"$f":"'Total - Traffic %'!AK81","v":3.5657236975539894E-2},{"$f":"'Total - Traffic %'!AL81","v":4.2339961956190157E-2},{"$f":"'Total - Traffic %'!AM81","v":4.832794500521001E-2},{"$f":"'Total - Traffic %'!AN81","v":2.9680358558278209E-2},{"$f":"'Total - Traffic %'!AO81","v":2.1593055740758132E-2},{"$f":"'Total - Traffic %'!AP81","v":7.284725388636791E-2},{"$f":"'Total - Traffic %'!AQ81","v":5.0002007691438165E-2},{"$f":"'Total - Traffic %'!AR81","v":7.5379320373387161E-3},{"$f":"'Total - Traffic %'!AS81","v":0.30798575185112115},null,null,2,{"$f":"'Total - Traffic %'!AW81","v":0},{"$f":"'Total - Traffic %'!AX81","v":0},{"$f":"'Total - Traffic %'!AY81","v":0},{"$f":"'Total - Traffic %'!AZ81","v":3.1079126833547046E-2},{"$f":"'Total - Traffic %'!BA81","v":4.049036807192781E-2},{"$f":"'Total - Traffic %'!BB81","v":4.5000969710102229E-2},{"$f":"'Total - Traffic %'!BC81","v":2.7712187988394865E-2},{"$f":"'Total - Traffic %'!BD81","v":2.1782557994937578E-2},{"$f":"'Total - Traffic %'!BE81","v":6.3098599276939019E-2},{"$f":"'Total - Traffic %'!BF81","v":4.8965179858769289E-2},{"$f":"'Total - Traffic %'!BG81","v":7.4647335137237045E-3},{"$f":"'Total - Traffic %'!BH81","v":0.28559372324834154},null,null,2,{"$f":"'Total - Traffic %'!BL81","v":0},{"$f":"'Total - Traffic %'!BM81","v":0},{"$f":"'Total - Traffic %'!BN81","v":0},{"$f":"'Total - Traffic %'!BO81","v":2.9709071525849579E-2},{"$f":"'Total - Traffic %'!BP81","v":3.7139308191448284E-2},{"$f":"'Total - Traffic %'!BQ81","v":4.4017736767399451E-2},{"$f":"'Total - Traffic %'!BR81","v":2.6560214173339935E-2},{"$f":"'Total - Traffic %'!BS81","v":2.1667639064099943E-2},{"$f":"'Total - Traffic %'!BT81","v":5.885177683185612E-2},{"$f":"'Total - Traffic %'!BU81","v":4.8829058583036981E-2},{"$f":"'Total - Traffic %'!BV81","v":7.4169748044521193E-3},{"$f":"'Total - Traffic %'!BW81","v":0.27419177994148242},null,null,2,{"$f":"'Total - Traffic %'!CA81","v":0},{"$f":"'Total - Traffic %'!CB81","v":0},{"$f":"'Total - Traffic %'!CC81","v":0},{"$f":"'Total - Traffic %'!CD81","v":2.8891977394227032E-2},{"$f":"'Total - Traffic %'!CE81","v":3.5776366724667087E-2},{"$f":"'Total - Traffic %'!CF81","v":4.3906002183318062E-2},{"$f":"'Total - Traffic %'!CG81","v":2.5901113728673476E-2},{"$f":"'Total - Traffic %'!CH81","v":2.123189419396768E-2},{"$f":"'Total - Traffic %'!CI81","v":5.9538803890547942E-2},{"$f":"'Total - Traffic %'!CJ81","v":4.8263735662205098E-2},{"$f":"'Total - Traffic %'!CK81","v":7.4196975867533667E-3},{"$f":"'Total - Traffic %'!CL81","v":0.27092959136435973},null,null,2,{"$f":"'Total - Traffic %'!CP81","v":0},{"$f":"'Total - Traffic %'!CQ81","v":0},{"$f":"'Total - Traffic %'!CR81","v":0},{"$f":"'Total - Traffic %'!CS81","v":2.7836845317356015E-2},{"$f":"'Total - Traffic %'!CT81","v":3.4306590909160516E-2},{"$f":"'Total - Traffic %'!CU81","v":4.3344723308039637E-2},{"$f":"'Total - Traffic %'!CV81","v":2.5823682782850174E-2},{"$f":"'Total - Traffic %'!CW81","v":2.1200929136818921E-2},{"$f":"'Total - Traffic %'!CX81","v":5.8589005778506086E-2},{"$f":"'Total - Traffic %'!CY81","v":4.8239040696058624E-2},{"$f":"'Total - Traffic %'!CZ81","v":7.3949047998808862E-3},{"$f":"'Total - Traffic %'!DA81","v":0.2667357227286708},null,null,2,{"$f":"'Total - Traffic %'!DE81","v":0},{"$f":"'Total - Traffic %'!DF81","v":0},{"$f":"'Total - Traffic %'!DG81","v":0},{"$f":"'Total - Traffic %'!DH81","v":2.7307019167972818E-2},{"$f":"'Total - Traffic %'!DI81","v":3.4890752093773049E-2},{"$f":"'Total - Traffic %'!DJ81","v":4.3185357874915918E-2},{"$f":"'Total - Traffic %'!DK81","v":2.5162350929729543E-2},{"$f":"'Total - Traffic %'!DL81","v":2.1546904376951292E-2},{"$f":"'Total - Traffic %'!DM81","v":5.9467964770333809E-2},{"$f":"'Total - Traffic %'!DN81","v":4.7363449300559315E-2},{"$f":"'Total - Traffic %'!DO81","v":7.4627112638439384E-3},{"$f":"'Total - Traffic %'!DP81","v":0.26638650977807971}]
[null,null,3,{"$f":"'Total - Traffic %'!D82","v":0},{"$f":"'Total - Traffic %'!E82","v":0},{"$f":"'Total - Traffic %'!F82","v":0},{"$f":"'Total - Traffic %'!G82","v":5.7657220635608013E-2},{"$f":"'Total - Traffic %'!H82","v":4.325030556861157E-2},{"$f":"'Total - Traffic %'!I82","v":3.1732700592474197E-2},{"$f":"'Total - Traffic %'!J82","v":2.6028421994311022E-2},{"$f":"'Total - Traffic %'!K82","v":7.1272693832571139E-3},{"$f":"'Total - Traffic %'!L82","v":6.073357568324813E-2},{"$f":"'Total - Traffic %'!M82","v":1.0413971934905709E-2},{"$f":"'Total - Traffic %'!N82","v":8.8794908848976897E-4},{"$f":"'Total - Traffic %'!O82","v":0.23783141488090553},null,null,3,{"$f":"'Total - Traffic %'!S82","v":0},{"$f":"'Total - Traffic %'!T82","v":0},{"$f":"'Total - Traffic %'!U82","v":0},{"$f":"'Total - Traffic %'!V82","v":6.4870227723461238E-2},{"$f":"'Total - Traffic %'!W82","v":4.7616211241480369E-2},{"$f":"'Total - Traffic %'!X82","v":3.0416310179986226E-2},{"$f":"'Total - Traffic %'!Y82","v":2.6154902102331467E-2},{"$f":"'Total - Traffic %'!Z82","v":7.5697638677474713E-3},{"$f":"'Total - Traffic %'!AA82","v":6.8022235796649025E-2},{"$f":"'Total - Traffic %'!AB82","v":1.0913955726644855E-2},{"$f":"'Total - Traffic %'!AC82","v":9.3615027061850521E-4},{"$f":"'Total - Traffic %'!AD82","v":0.25649975690891913},null,null,3,{"$f":"'Total - Traffic %'!AH82","v":0},{"$f":"'Total - Traffic %'!AI82","v":0},{"$f":"'Total - Traffic %'!AJ82","v":0},{"$f":"'Total - Traffic %'!AK82","v":6.4693259766053418E-2},{"$f":"'Total - Traffic %'!AL82","v":4.9426629438583045E-2},{"$f":"'Total - Traffic %'!AM82","v":2.9580015324550769E-2},{"$f":"'Total - Traffic %'!AN82","v":2.7948695967180782E-2},{"$f":"'Total - Traffic %'!AO82","v":7.4224532928305713E-3},{"$f":"'Total - Traffic %'!AP82","v":6.7568190106562814E-2},{"$f":"'Total - Traffic %'!AQ82","v":1.3732589898867345E-2},{"$f":"'Total - Traffic %'!AR82","v":1.2114615109361587E-3},{"$f":"'Total - Traffic %'!AS82","v":0.26158329530556496},null,null,3,{"$f":"'Total - Traffic %'!AW82","v":0},{"$f":"'Total - Traffic %'!AX82","v":0},{"$f":"'Total - Traffic %'!AY82","v":0},{"$f":"'Total - Traffic %'!AZ82","v":6.4006714334818721E-2},{"$f":"'Total - Traffic %'!BA82","v":4.9399354618485304E-2},{"$f":"'Total - Traffic %'!BB82","v":3.1492896629500916E-2},{"$f":"'Total - Traffic %'!BC82","v":2.8935412118716575E-2},{"$f":"'Total - Traffic %'!BD82","v":7.9155025061783593E-3},{"$f":"'Total - Traffic %'!BE82","v":6.4503469429357946E-2},{"$f":"'Total - Traffic %'!BF82","v":1.5637154181533098E-2},{"$f":"'Total - Traffic %'!BG82","v":1.4237717025784966E-3},{"$f":"'Total - Traffic %'!BH82","v":0.26331427552116937},null,null,3,{"$f":"'Total - Traffic %'!BL82","v":0},{"$f":"'Total - Traffic %'!BM82","v":0},{"$f":"'Total - Traffic %'!BN82","v":0},{"$f":"'Total - Traffic %'!BO82","v":6.3956023683675464E-2},{"$f":"'Total - Traffic %'!BP82","v":5.0879433237298891E-2},{"$f":"'Total - Traffic %'!BQ82","v":3.1947037931573885E-2},{"$f":"'Total - Traffic %'!BR82","v":2.8962667122795042E-2},{"$f":"'Total - Traffic %'!BS82","v":7.8980105632873252E-3},{"$f":"'Total - Traffic %'!BT82","v":6.5631630632294713E-2},{"$f":"'Total - Traffic %'!BU82","v":1.5589586895409629E-2},{"$f":"'Total - Traffic %'!BV82","v":1.523150432497672E-3},{"$f":"'Total - Traffic %'!BW82","v":0.26638754049883262},null,null,3,{"$f":"'Total - Traffic %'!CA82","v":0},{"$f":"'Total - Traffic %'!CB82","v":0},{"$f":"'Total - Traffic %'!CC82","v":0},{"$f":"'Total - Traffic %'!CD82","v":6.3802416466857387E-2},{"$f":"'Total - Traffic %'!CE82","v":5.1534005629052637E-2},{"$f":"'Total - Traffic %'!CF82","v":3.1215210902858431E-2},{"$f":"'Total - Traffic %'!CG82","v":2.9323836077405324E-2},{"$f":"'Total - Traffic %'!CH82","v":7.667721480068306E-3},{"$f":"'Total - Traffic %'!CI82","v":6.2946116282982828E-2},{"$f":"'Total - Traffic %'!CJ82","v":1.6251775405528811E-2},{"$f":"'Total - Traffic %'!CK82","v":1.5938842130785147E-3},{"$f":"'Total - Traffic %'!CL82","v":0.26433496645783222},null,null,3,{"$f":"'Total - Traffic %'!CP82","v":0},{"$f":"'Total - Traffic %'!CQ82","v":0},{"$f":"'Total - Traffic %'!CR82","v":0},{"$f":"'Total - Traffic %'!CS82","v":6.1293320824960931E-2},{"$f":"'Total - Traffic %'!CT82","v":5.2677036039656198E-2},{"$f":"'Total - Traffic %'!CU82","v":3.1506417289974428E-2},{"$f":"'Total - Traffic %'!CV82","v":2.9328410243945172E-2},{"$f":"'Total - Traffic %'!CW82","v":7.4672332754379296E-3},{"$f":"'Total - Traffic %'!CX82","v":6.2659593088451399E-2},{"$f":"'Total - Traffic %'!CY82","v":1.6211140044689553E-2},{"$f":"'Total - Traffic %'!CZ82","v":1.600612278315696E-3},{"$f":"'Total - Traffic %'!DA82","v":0.26274376308543129},null,null,3,{"$f":"'Total - Traffic %'!DE82","v":0},{"$f":"'Total - Traffic %'!DF82","v":0},{"$f":"'Total - Traffic %'!DG82","v":0},{"$f":"'Total - Traffic %'!DH82","v":5.9406400972584379E-2},{"$f":"'Total - Traffic %'!DI82","v":5.2793768794922896E-2},{"$f":"'Total - Traffic %'!DJ82","v":3.142516595910741E-2},{"$f":"'Total - Traffic %'!DK82","v":2.9654384653153728E-2},{"$f":"'Total - Traffic %'!DL82","v":7.1014203831862082E-3},{"$f":"'Total - Traffic %'!DM82","v":6.2075222938791849E-2},{"$f":"'Total - Traffic %'!DN82","v":1.7318865090584782E-2},{"$f":"'Total - Traffic %'!DO82","v":1.6565806388554262E-3},{"$f":"'Total - Traffic %'!DP82","v":0.26143180943118671}]
[null,null,4,{"$f":"'Total - Traffic %'!D83","v":0},{"$f":"'Total - Traffic %'!E83","v":0},{"$f":"'Total - Traffic %'!F83","v":0},{"$f":"'Total - Traffic %'!G83","v":1.4347901659491286E-2},{"$f":"'Total - Traffic %'!H83","v":1.8496836798032781E-2},{"$f":"'Total - Traffic %'!I83","v":1.5831678384510228E-2},{"$f":"'Total - Traffic %'!J83","v":6.9371960327337077E-3},{"$f":"'Total - Traffic %'!K83","v":1.0603702803768107E-3},{"$f":"'Total - Traffic %'!L83","v":1.6901442178439471E-2},{"$f":"'Total - Traffic %'!M83","v":1.3044736612567924E-3},{"$f":"'Total - Traffic %'!N83","v":5.6711964090914333E-5},{"$f":"'Total - Traffic %'!O83","v":7.493661095893199E-2},null,null,4,{"$f":"'Total - Traffic %'!S83","v":0},{"$f":"'Total - Traffic %'!T83","v":0},{"$f":"'Total - Traffic %'!U83","v":0},{"$f":"'Total - Traffic %'!V83","v":1.6550061223707922E-2},{"$f":"'Total - Traffic %'!W83","v":1.9671603238874433E-2},{"$f":"'Total - Traffic %'!X83","v":1.7408907073543447E-2},{"$f":"'Total - Traffic %'!Y83","v":7.6459687600472044E-3},{"$f":"'Total - Traffic %'!Z83","v":1.1429153686074969E-3},{"$f":"'Total - Traffic %'!AA83","v":2.1598553401809415E-2},{"$f":"'Total - Traffic %'!AB83","v":1.7879861497363688E-3},{"$f":"'Total - Traffic %'!AC83","v":7.6140685893916058E-5},{"$f":"'Total - Traffic %'!AD83","v":8.58821359022202E-2},null,null,4,{"$f":"'Total - Traffic %'!AH83","v":0},{"$f":"'Total - Traffic %'!AI83","v":0},{"$f":"'Total - Traffic %'!AJ83","v":0},{"$f":"'Total - Traffic %'!AK83","v":1.9640934787033857E-2},{"$f":"'Total - Traffic %'!AL83","v":2.1032958931947669E-2},{"$f":"'Total - Traffic %'!AM83","v":1.79475975221003E-2},{"$f":"'Total - Traffic %'!AN83","v":8.5913938611160597E-3},{"$f":"'Total - Traffic %'!AO83","v":1.2561809828727276E-3},{"$f":"'Total - Traffic %'!AP83","v":2.6641627607569759E-2},{"$f":"'Total - Traffic %'!AQ83","v":2.2226498767707412E-3},{"$f":"'Total - Traffic %'!AR83","v":9.5284592966514721E-5},{"$f":"'Total - Traffic %'!AS83","v":9.7428628162377615E-2},null,null,4,{"$f":"'Total - Traffic %'!AW83","v":0},{"$f":"'Total - Traffic %'!AX83","v":0},{"$f":"'Total - Traffic %'!AY83","v":0},{"$f":"'Total - Traffic %'!AZ83","v":2.5191391612276248E-2},{"$f":"'Total - Traffic %'!BA83","v":2.195234733026577E-2},{"$f":"'Total - Traffic %'!BB83","v":1.8183817936079236E-2},{"$f":"'Total - Traffic %'!BC83","v":9.1286563372354954E-3},{"$f":"'Total - Traffic %'!BD83","v":1.2671019464546036E-3},{"$f":"'Total - Traffic %'!BE83","v":4.1706951354338363E-2},{"$f":"'Total - Traffic %'!BF83","v":2.5397038891413069E-3},{"$f":"'Total - Traffic %'!BG83","v":8.6126203049618631E-5},{"$f":"'Total - Traffic %'!BH83","v":0.12005609660884067},null,null,4,{"$f":"'Total - Traffic %'!BL83","v":0},{"$f":"'Total - Traffic %'!BM83","v":0},{"$f":"'Total - Traffic %'!BN83","v":0},{"$f":"'Total - Traffic %'!BO83","v":2.6634351945129371E-2},{"$f":"'Total - Traffic %'!BP83","v":2.2911882133834372E-2},{"$f":"'Total - Traffic %'!BQ83","v":1.8212581119729659E-2},{"$f":"'Total - Traffic %'!BR83","v":9.7115445026858052E-3},{"$f":"'Total - Traffic %'!BS83","v":1.2744846449336995E-3},{"$f":"'Total - Traffic %'!BT83","v":4.7040969183593455E-2},{"$f":"'Total - Traffic %'!BU83","v":3.3320172971833695E-3},{"$f":"'Total - Traffic %'!BV83","v":9.1402848064228479E-5},{"$f":"'Total - Traffic %'!BW83","v":0.12920923367515397},null,null,4,{"$f":"'Total - Traffic %'!CA83","v":0},{"$f":"'Total - Traffic %'!CB83","v":0},{"$f":"'Total - Traffic %'!CC83","v":0},{"$f":"'Total - Traffic %'!CD83","v":2.7630676565302926E-2},{"$f":"'Total - Traffic %'!CE83","v":2.4408854085393162E-2},{"$f":"'Total - Traffic %'!CF83","v":1.9004452285238182E-2},{"$f":"'Total - Traffic %'!CG83","v":9.7919447925995176E-3},{"$f":"'Total - Traffic %'!CH83","v":1.2162850700711181E-3},{"$f":"'Total - Traffic %'!CI83","v":4.9333579149366022E-2},{"$f":"'Total - Traffic %'!CJ83","v":3.4938949752288373E-3},{"$f":"'Total - Traffic %'!CK83","v":9.041903116959657E-5},{"$f":"'Total - Traffic %'!CL83","v":0.13497010595436937},null,null,4,{"$f":"'Total - Traffic %'!CP83","v":0},{"$f":"'Total - Traffic %'!CQ83","v":0},{"$f":"'Total - Traffic %'!CR83","v":0},{"$f":"'Total - Traffic %'!CS83","v":3.1527297602529099E-2},{"$f":"'Total - Traffic %'!CT83","v":2.5256854007460777E-2},{"$f":"'Total - Traffic %'!CU83","v":1.9168236383583562E-2},{"$f":"'Total - Traffic %'!CV83","v":9.9286931534074523E-3},{"$f":"'Total - Traffic %'!CW83","v":1.1859460559431447E-3},{"$f":"'Total - Traffic %'!CX83","v":4.9913788815314067E-2},{"$f":"'Total - Traffic %'!CY83","v":3.8135208424897081E-3},{"$f":"'Total - Traffic %'!CZ83","v":1.5727881001763959E-4},{"$f":"'Total - Traffic %'!DA83","v":0.14095161567074543},null,null,4,{"$f":"'Total - Traffic %'!DE83","v":0},{"$f":"'Total - Traffic %'!DF83","v":0},{"$f":"'Total - Traffic %'!DG83","v":0},{"$f":"'Total - Traffic %'!DH83","v":3.3800589660619759E-2},{"$f":"'Total - Traffic %'!DI83","v":2.5445641506795055E-2},{"$f":"'Total - Traffic %'!DJ83","v":1.9526890790416054E-2},{"$f":"'Total - Traffic %'!DK83","v":1.0110097980965614E-2},{"$f":"'Total - Traffic %'!DL83","v":1.2674256796022262E-3},{"$f":"'Total - Traffic %'!DM83","v":5.0085170966525247E-2},{"$f":"'Total - Traffic %'!DN83","v":3.8612682776862457E-3},{"$f":"'Total - Traffic %'!DO83","v":1.68483519562982E-4},{"$f":"'Total - Traffic %'!DP83","v":0.14426556838217319}]
[null,null,5,{"$f":"'Total - Traffic %'!D84","v":0},{"$f":"'Total - Traffic %'!E84","v":0},{"$f":"'Total - Traffic %'!F84","v":0},{"$f":"'Total - Traffic %'!G84","v":3.0014179377839964E-4},{"$f":"'Total - Traffic %'!H84","v":1.1826332618541671E-2},{"$f":"'Total - Traffic %'!I84","v":1.2747102786384244E-2},{"$f":"'Total - Traffic %'!J84","v":1.1809920580471279E-3},{"$f":"'Total - Traffic %'!K84","v":2.323122470720439E-4},{"$f":"'Total - Traffic %'!L84","v":3.8880115522908218E-3},{"$f":"'Total - Traffic %'!M84","v":8.6226829768681158E-5},{"$f":"'Total - Traffic %'!N84","v":8.9374715470079234E-5},{"$f":"'Total - Traffic %'!O84","v":3.0350494601353063E-2},null,null,5,{"$f":"'Total - Traffic %'!S84","v":0},{"$f":"'Total - Traffic %'!T84","v":0},{"$f":"'Total - Traffic %'!U84","v":0},{"$f":"'Total - Traffic %'!V84","v":4.4280828166431919E-4},{"$f":"'Total - Traffic %'!W84","v":1.2955593239521626E-2},{"$f":"'Total - Traffic %'!X84","v":1.3127117306489819E-2},{"$f":"'Total - Traffic %'!Y84","v":1.2915109064656526E-3},{"$f":"'Total - Traffic %'!Z84","v":2.2746511258028574E-4},{"$f":"'Total - Traffic %'!AA84","v":3.806733106497308E-3},{"$f":"'Total - Traffic %'!AB84","v":1.0814986040853058E-4},{"$f":"'Total - Traffic %'!AC84","v":8.6420485846578141E-5},{"$f":"'Total - Traffic %'!AD84","v":3.2045798299474119E-2},null,null,5,{"$f":"'Total - Traffic %'!AH84","v":0},{"$f":"'Total - Traffic %'!AI84","v":0},{"$f":"'Total - Traffic %'!AJ84","v":0},{"$f":"'Total - Traffic %'!AK84","v":1.0790936646560812E-3},{"$f":"'Total - Traffic %'!AL84","v":1.3893623038166611E-2},{"$f":"'Total - Traffic %'!AM84","v":1.3999464041229972E-2},{"$f":"'Total - Traffic %'!AN84","v":1.4061945858664716E-3},{"$f":"'Total - Traffic %'!AO84","v":2.2322279052704747E-4},{"$f":"'Total - Traffic %'!AP84","v":3.6924414611451423E-3},{"$f":"'Total - Traffic %'!AQ84","v":1.0476137793527121E-4},{"$f":"'Total - Traffic %'!AR84","v":8.3628061455554356E-5},{"$f":"'Total - Traffic %'!AS84","v":3.4482429020982149E-2},null,null,5,{"$f":"'Total - Traffic %'!AW84","v":0},{"$f":"'Total - Traffic %'!AX84","v":0},{"$f":"'Total - Traffic %'!AY84","v":0},{"$f":"'Total - Traffic %'!AZ84","v":1.7123987628960807E-3},{"$f":"'Total - Traffic %'!BA84","v":1.4741906953512676E-2},{"$f":"'Total - Traffic %'!BB84","v":1.4928418330786425E-2},{"$f":"'Total - Traffic %'!BC84","v":1.4900943438598744E-3},{"$f":"'Total - Traffic %'!BD84","v":2.2061969834644599E-4},{"$f":"'Total - Traffic %'!BE84","v":3.7800233048346558E-3},{"$f":"'Total - Traffic %'!BF84","v":1.1154447520907884E-4},{"$f":"'Total - Traffic %'!BG84","v":8.1419476139959817E-5},{"$f":"'Total - Traffic %'!BH84","v":3.7066425345585213E-2},null,null,5,{"$f":"'Total - Traffic %'!BL84","v":0},{"$f":"'Total - Traffic %'!BM84","v":0},{"$f":"'Total - Traffic %'!BN84","v":0},{"$f":"'Total - Traffic %'!BO84","v":2.0690856678649639E-3},{"$f":"'Total - Traffic %'!BP84","v":1.5747530549708358E-2},{"$f":"'Total - Traffic %'!BQ84","v":1.5351618482034514E-2},{"$f":"'Total - Traffic %'!BR84","v":1.6727526402036802E-3},{"$f":"'Total - Traffic %'!BS84","v":2.2020352319012792E-4},{"$f":"'Total - Traffic %'!BT84","v":4.1026451678344983E-3},{"$f":"'Total - Traffic %'!BU84","v":1.0903951189035356E-4},{"$f":"'Total - Traffic %'!BV84","v":7.9915412076508925E-5},{"$f":"'Total - Traffic %'!BW84","v":3.9352790954803006E-2},null,null,5,{"$f":"'Total - Traffic %'!CA84","v":0},{"$f":"'Total - Traffic %'!CB84","v":0},{"$f":"'Total - Traffic %'!CC84","v":0},{"$f":"'Total - Traffic %'!CD84","v":2.3440302158166519E-3},{"$f":"'Total - Traffic %'!CE84","v":1.5803479683442128E-2},{"$f":"'Total - Traffic %'!CF84","v":1.5592692481283208E-2},{"$f":"'Total - Traffic %'!CG84","v":1.7194683164653292E-3},{"$f":"'Total - Traffic %'!CH84","v":2.216539847197155E-4},{"$f":"'Total - Traffic %'!CI84","v":4.617721004197598E-3},{"$f":"'Total - Traffic %'!CJ84","v":1.0757266154940073E-4},{"$f":"'Total - Traffic %'!CK84","v":7.8946538330713597E-5},{"$f":"'Total - Traffic %'!CL84","v":4.0485564885804744E-2},null,null,5,{"$f":"'Total - Traffic %'!CP84","v":0},{"$f":"'Total - Traffic %'!CQ84","v":0},{"$f":"'Total - Traffic %'!CR84","v":0},{"$f":"'Total - Traffic %'!CS84","v":2.555408788937401E-3},{"$f":"'Total - Traffic %'!CT84","v":1.5820890457707869E-2},{"$f":"'Total - Traffic %'!CU84","v":1.5983708313808707E-2},{"$f":"'Total - Traffic %'!CV84","v":1.719653567506544E-3},{"$f":"'Total - Traffic %'!CW84","v":1.6416790791184673E-4},{"$f":"'Total - Traffic %'!CX84","v":5.3354091484127016E-3},{"$f":"'Total - Traffic %'!CY84","v":1.0644686524203865E-4},{"$f":"'Total - Traffic %'!CZ84","v":7.8256057154440378E-5},{"$f":"'Total - Traffic %'!DA84","v":4.1763941106681558E-2},null,null,5,{"$f":"'Total - Traffic %'!DE84","v":0},{"$f":"'Total - Traffic %'!DF84","v":0},{"$f":"'Total - Traffic %'!DG84","v":0},{"$f":"'Total - Traffic %'!DH84","v":2.8460949873187133E-3},{"$f":"'Total - Traffic %'!DI84","v":1.6396597015043611E-2},{"$f":"'Total - Traffic %'!DJ84","v":1.6263862884454857E-2},{"$f":"'Total - Traffic %'!DK84","v":1.7540980628729746E-3},{"$f":"'Total - Traffic %'!DL84","v":9.1472249765453214E-5},{"$f":"'Total - Traffic %'!DM84","v":5.3452370493440923E-3},{"$f":"'Total - Traffic %'!DN84","v":1.0525032723213136E-4},{"$f":"'Total - Traffic %'!DO84","v":7.7565400500857271E-5},{"$f":"'Total - Traffic %'!DP84","v":4.2880177976532687E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D85","v":0},{"$f":"'Total - Traffic %'!E85","v":0},{"$f":"'Total - Traffic %'!F85","v":0},{"$f":"'Total - Traffic %'!G85","v":0.13455316338506862},{"$f":"'Total - Traffic %'!H85","v":0.14289552965469282},{"$f":"'Total - Traffic %'!I85","v":0.19193412321910142},{"$f":"'Total - Traffic %'!J85","v":7.8137025993342726E-2},{"$f":"'Total - Traffic %'!K85","v":8.8209645594265473E-2},{"$f":"'Total - Traffic %'!L85","v":0.19076297982742013},{"$f":"'Total - Traffic %'!M85","v":0.10935643921404492},{"$f":"'Total - Traffic %'!N85","v":6.4151093112063878E-2},{"$f":"'Total - Traffic %'!O85","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S85","v":0},{"$f":"'Total - Traffic %'!T85","v":0},{"$f":"'Total - Traffic %'!U85","v":0},{"$f":"'Total - Traffic %'!V85","v":0.13476786751198072},{"$f":"'Total - Traffic %'!W85","v":0.14277148774037163},{"$f":"'Total - Traffic %'!X85","v":0.18985605838260997},{"$f":"'Total - Traffic %'!Y85","v":7.7710824708559639E-2},{"$f":"'Total - Traffic %'!Z85","v":8.7226651860143695E-2},{"$f":"'Total - Traffic %'!AA85","v":0.19462328287737865},{"$f":"'Total - Traffic %'!AB85","v":0.10910497131349485},{"$f":"'Total - Traffic %'!AC85","v":6.3938855605460823E-2},{"$f":"'Total - Traffic %'!AD85","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AH85","v":0},{"$f":"'Total - Traffic %'!AI85","v":0},{"$f":"'Total - Traffic %'!AJ85","v":0},{"$f":"'Total - Traffic %'!AK85","v":0.13516642094168002},{"$f":"'Total - Traffic %'!AL85","v":0.14211341528160965},{"$f":"'Total - Traffic %'!AM85","v":0.18851313339287362},{"$f":"'Total - Traffic %'!AN85","v":7.6926337115219803E-2},{"$f":"'Total - Traffic %'!AO85","v":8.6528632582754117E-2},{"$f":"'Total - Traffic %'!AP85","v":0.19793291755447337},{"$f":"'Total - Traffic %'!AQ85","v":0.10909800195148427},{"$f":"'Total - Traffic %'!AR85","v":6.3721141179905072E-2},{"$f":"'Total - Traffic %'!AS85","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW85","v":0},{"$f":"'Total - Traffic %'!AX85","v":0},{"$f":"'Total - Traffic %'!AY85","v":0},{"$f":"'Total - Traffic %'!AZ85","v":0.13548022286177819},{"$f":"'Total - Traffic %'!BA85","v":0.14167927970764499},{"$f":"'Total - Traffic %'!BB85","v":0.18784166541554875},{"$f":"'Total - Traffic %'!BC85","v":7.6329933513168066E-2},{"$f":"'Total - Traffic %'!BD85","v":8.6087401711128678E-2},{"$f":"'Total - Traffic %'!BE85","v":0.19981545054521743},{"$f":"'Total - Traffic %'!BF85","v":0.10910219750687389},{"$f":"'Total - Traffic %'!BG85","v":6.3663848738639894E-2},{"$f":"'Total - Traffic %'!BH85","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!BL85","v":0},{"$f":"'Total - Traffic %'!BM85","v":0},{"$f":"'Total - Traffic %'!BN85","v":0},{"$f":"'Total - Traffic %'!BO85","v":0.13567993021577079},{"$f":"'Total - Traffic %'!BP85","v":0.14146372643820948},{"$f":"'Total - Traffic %'!BQ85","v":0.18755110999328728},{"$f":"'Total - Traffic %'!BR85","v":7.5922190752065119E-2},{"$f":"'Total - Traffic %'!BS85","v":8.5867394989788751E-2},{"$f":"'Total - Traffic %'!BT85","v":0.20076602470502397},{"$f":"'Total - Traffic %'!BU85","v":0.10910215699225211},{"$f":"'Total - Traffic %'!BV85","v":6.3647465913602472E-2},{"$f":"'Total - Traffic %'!BW85","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CA85","v":0},{"$f":"'Total - Traffic %'!CB85","v":0},{"$f":"'Total - Traffic %'!CC85","v":0},{"$f":"'Total - Traffic %'!CD85","v":0.13582233270343133},{"$f":"'Total - Traffic %'!CE85","v":0.1413435312669909},{"$f":"'Total - Traffic %'!CF85","v":0.18746059635426354},{"$f":"'Total - Traffic %'!CG85","v":7.5659974780381195E-2},{"$f":"'Total - Traffic %'!CH85","v":8.5805945415101406E-2},{"$f":"'Total - Traffic %'!CI85","v":0.20117725579832946},{"$f":"'Total - Traffic %'!CJ85","v":0.10908793704209893},{"$f":"'Total - Traffic %'!CK85","v":6.364242663940331E-2},{"$f":"'Total - Traffic %'!CL85","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!CP85","v":0},{"$f":"'Total - Traffic %'!CQ85","v":0},{"$f":"'Total - Traffic %'!CR85","v":0},{"$f":"'Total - Traffic %'!CS85","v":0.13595028723734601},{"$f":"'Total - Traffic %'!CT85","v":0.14141434870956507},{"$f":"'Total - Traffic %'!CU85","v":0.18761590566313163},{"$f":"'Total - Traffic %'!CV85","v":7.5503931671376437E-2},{"$f":"'Total - Traffic %'!CW85","v":8.5862416800954675E-2},{"$f":"'Total - Traffic %'!CX85","v":0.20092317986708993},{"$f":"'Total - Traffic %'!CY85","v":0.10904589514137118},{"$f":"'Total - Traffic %'!CZ85","v":6.3684034909165202E-2},{"$f":"'Total - Traffic %'!DA85","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE85","v":0},{"$f":"'Total - Traffic %'!DF85","v":0},{"$f":"'Total - Traffic %'!DG85","v":0},{"$f":"'Total - Traffic %'!DH85","v":0.13606175026082906},{"$f":"'Total - Traffic %'!DI85","v":0.1415921477188806},{"$f":"'Total - Traffic %'!DJ85","v":0.1879061587389883},{"$f":"'Total - Traffic %'!DK85","v":7.5368576264110518E-2},{"$f":"'Total - Traffic %'!DL85","v":8.5957652048148689E-2},{"$f":"'Total - Traffic %'!DM85","v":0.20038311759388683},{"$f":"'Total - Traffic %'!DN85","v":0.10897763151808103},{"$f":"'Total - Traffic %'!DO85","v":6.3752965857074947E-2},{"$f":"'Total - Traffic %'!DP85","v":1}]
["South East",null,1,{"$f":"'Total - Traffic %'!D86","v":0},{"$f":"'Total - Traffic %'!E86","v":0},{"$f":"'Total - Traffic %'!F86","v":0},{"$f":"'Total - Traffic %'!G86","v":0},{"$f":"'Total - Traffic %'!H86","v":0},{"$f":"'Total - Traffic %'!I86","v":0},{"$f":"'Total - Traffic %'!J86","v":1.3858802158395002E-2},{"$f":"'Total - Traffic %'!K86","v":0.10465458400322114},{"$f":"'Total - Traffic %'!L86","v":2.8146484606896949E-2},{"$f":"'Total - Traffic %'!M86","v":7.2679704640121245E-2},{"$f":"'Total - Traffic %'!N86","v":0.11508210672288385},{"$f":"'Total - Traffic %'!O86","v":0.33442168213151824},null,"South East",1,{"$f":"'Total - Traffic %'!S86","v":0},{"$f":"'Total - Traffic %'!T86","v":0},{"$f":"'Total - Traffic %'!U86","v":0},{"$f":"'Total - Traffic %'!V86","v":0},{"$f":"'Total - Traffic %'!W86","v":0},{"$f":"'Total - Traffic %'!X86","v":0},{"$f":"'Total - Traffic %'!Y86","v":1.3115227770810898E-2},{"$f":"'Total - Traffic %'!Z86","v":0.10300983087935418},{"$f":"'Total - Traffic %'!AA86","v":2.7673731395365088E-2},{"$f":"'Total - Traffic %'!AB86","v":6.4901517348231741E-2},{"$f":"'Total - Traffic %'!AC86","v":0.11160876541064992},{"$f":"'Total - Traffic %'!AD86","v":0.32030907280441184},null,"South East",1,{"$f":"'Total - Traffic %'!AH86","v":0},{"$f":"'Total - Traffic %'!AI86","v":0},{"$f":"'Total - Traffic %'!AJ86","v":0},{"$f":"'Total - Traffic %'!AK86","v":0},{"$f":"'Total - Traffic %'!AL86","v":0},{"$f":"'Total - Traffic %'!AM86","v":0},{"$f":"'Total - Traffic %'!AN86","v":1.3068878819140164E-2},{"$f":"'Total - Traffic %'!AO86","v":0.10098921583620961},{"$f":"'Total - Traffic %'!AP86","v":2.7585340413959148E-2},{"$f":"'Total - Traffic %'!AQ86","v":6.4362340327092316E-2},{"$f":"'Total - Traffic %'!AR86","v":0.11110519917562925},{"$f":"'Total - Traffic %'!AS86","v":0.31711097457203052},null,"South East",1,{"$f":"'Total - Traffic %'!AW86","v":0},{"$f":"'Total - Traffic %'!AX86","v":0},{"$f":"'Total - Traffic %'!AY86","v":0},{"$f":"'Total - Traffic %'!AZ86","v":0},{"$f":"'Total - Traffic %'!BA86","v":0},{"$f":"'Total - Traffic %'!BB86","v":0},{"$f":"'Total - Traffic %'!BC86","v":1.2810530864654066E-2},{"$f":"'Total - Traffic %'!BD86","v":9.8076094728749216E-2},{"$f":"'Total - Traffic %'!BE86","v":2.6332409398515843E-2},{"$f":"'Total - Traffic %'!BF86","v":6.364840822334511E-2},{"$f":"'Total - Traffic %'!BG86","v":0.1109305922277017},{"$f":"'Total - Traffic %'!BH86","v":0.31179803544296597},null,"South East",1,{"$f":"'Total - Traffic %'!BL86","v":0},{"$f":"'Total - Traffic %'!BM86","v":0},{"$f":"'Total - Traffic %'!BN86","v":0},{"$f":"'Total - Traffic %'!BO86","v":0},{"$f":"'Total - Traffic %'!BP86","v":0},{"$f":"'Total - Traffic %'!BQ86","v":0},{"$f":"'Total - Traffic %'!BR86","v":1.2641098018649839E-2},{"$f":"'Total - Traffic %'!BS86","v":9.7822386411277495E-2},{"$f":"'Total - Traffic %'!BT86","v":2.4675880296563452E-2},{"$f":"'Total - Traffic %'!BU86","v":6.2237978262960549E-2},{"$f":"'Total - Traffic %'!BV86","v":0.1108912384012231},{"$f":"'Total - Traffic %'!BW86","v":0.30826858139067442},null,"South East",1,{"$f":"'Total - Traffic %'!CA86","v":0},{"$f":"'Total - Traffic %'!CB86","v":0},{"$f":"'Total - Traffic %'!CC86","v":0},{"$f":"'Total - Traffic %'!CD86","v":0},{"$f":"'Total - Traffic %'!CE86","v":0},{"$f":"'Total - Traffic %'!CF86","v":0},{"$f":"'Total - Traffic %'!CG86","v":1.2373879022567934E-2},{"$f":"'Total - Traffic %'!CH86","v":0.10042560008392193},{"$f":"'Total - Traffic %'!CI86","v":2.483349919548922E-2},{"$f":"'Total - Traffic %'!CJ86","v":6.1670658480337572E-2},{"$f":"'Total - Traffic %'!CK86","v":0.11082731216510167},{"$f":"'Total - Traffic %'!CL86","v":0.31013094894741833},null,"South East",1,{"$f":"'Total - Traffic %'!CP86","v":0},{"$f":"'Total - Traffic %'!CQ86","v":0},{"$f":"'Total - Traffic %'!CR86","v":0},{"$f":"'Total - Traffic %'!CS86","v":0},{"$f":"'Total - Traffic %'!CT86","v":0},{"$f":"'Total - Traffic %'!CU86","v":0},{"$f":"'Total - Traffic %'!CV86","v":1.2157116593653212E-2},{"$f":"'Total - Traffic %'!CW86","v":0.10102325731862521},{"$f":"'Total - Traffic %'!CX86","v":2.3866307785553278E-2},{"$f":"'Total - Traffic %'!CY86","v":6.0523707461503193E-2},{"$f":"'Total - Traffic %'!CZ86","v":0.10995087620454695},{"$f":"'Total - Traffic %'!DA86","v":0.30752126536388186},null,"South East",1,{"$f":"'Total - Traffic %'!DE86","v":0},{"$f":"'Total - Traffic %'!DF86","v":0},{"$f":"'Total - Traffic %'!DG86","v":0},{"$f":"'Total - Traffic %'!DH86","v":0},{"$f":"'Total - Traffic %'!DI86","v":0},{"$f":"'Total - Traffic %'!DJ86","v":0},{"$f":"'Total - Traffic %'!DK86","v":1.1926326644987545E-2},{"$f":"'Total - Traffic %'!DL86","v":0.10176889204074506},{"$f":"'Total - Traffic %'!DM86","v":2.3442098306703751E-2},{"$f":"'Total - Traffic %'!DN86","v":5.8821804655054086E-2},{"$f":"'Total - Traffic %'!DO86","v":0.11002933119984881},{"$f":"'Total - Traffic %'!DP86","v":0.30598845284733928}]
[null,null,2,{"$f":"'Total - Traffic %'!D87","v":0},{"$f":"'Total - Traffic %'!E87","v":0},{"$f":"'Total - Traffic %'!F87","v":0},{"$f":"'Total - Traffic %'!G87","v":0},{"$f":"'Total - Traffic %'!H87","v":0},{"$f":"'Total - Traffic %'!I87","v":0},{"$f":"'Total - Traffic %'!J87","v":5.28616014095575E-2},{"$f":"'Total - Traffic %'!K87","v":4.8642057434130789E-2},{"$f":"'Total - Traffic %'!L87","v":8.3454138799631566E-2},{"$f":"'Total - Traffic %'!M87","v":0.12006293754202199},{"$f":"'Total - Traffic %'!N87","v":3.3257767427921324E-2},{"$f":"'Total - Traffic %'!O87","v":0.33827850261326314},null,null,2,{"$f":"'Total - Traffic %'!S87","v":0},{"$f":"'Total - Traffic %'!T87","v":0},{"$f":"'Total - Traffic %'!U87","v":0},{"$f":"'Total - Traffic %'!V87","v":0},{"$f":"'Total - Traffic %'!W87","v":0},{"$f":"'Total - Traffic %'!X87","v":0},{"$f":"'Total - Traffic %'!Y87","v":4.8637272994699263E-2},{"$f":"'Total - Traffic %'!Z87","v":4.7215194099039737E-2},{"$f":"'Total - Traffic %'!AA87","v":7.0669870518815694E-2},{"$f":"'Total - Traffic %'!AB87","v":0.12273194700012288},{"$f":"'Total - Traffic %'!AC87","v":3.5330437335774761E-2},{"$f":"'Total - Traffic %'!AD87","v":0.32458472194845239},null,null,2,{"$f":"'Total - Traffic %'!AH87","v":0},{"$f":"'Total - Traffic %'!AI87","v":0},{"$f":"'Total - Traffic %'!AJ87","v":0},{"$f":"'Total - Traffic %'!AK87","v":0},{"$f":"'Total - Traffic %'!AL87","v":0},{"$f":"'Total - Traffic %'!AM87","v":0},{"$f":"'Total - Traffic %'!AN87","v":4.0857534144787967E-2},{"$f":"'Total - Traffic %'!AO87","v":4.7325207596216709E-2},{"$f":"'Total - Traffic %'!AP87","v":6.1095942059051112E-2},{"$f":"'Total - Traffic %'!AQ87","v":0.11410638149969451},{"$f":"'Total - Traffic %'!AR87","v":3.3125675745765339E-2},{"$f":"'Total - Traffic %'!AS87","v":0.29651074104551561},null,null,2,{"$f":"'Total - Traffic %'!AW87","v":0},{"$f":"'Total - Traffic %'!AX87","v":0},{"$f":"'Total - Traffic %'!AY87","v":0},{"$f":"'Total - Traffic %'!AZ87","v":0},{"$f":"'Total - Traffic %'!BA87","v":0},{"$f":"'Total - Traffic %'!BB87","v":0},{"$f":"'Total - Traffic %'!BC87","v":4.0746593352157301E-2},{"$f":"'Total - Traffic %'!BD87","v":4.9310997856126824E-2},{"$f":"'Total - Traffic %'!BE87","v":5.7556627029812013E-2},{"$f":"'Total - Traffic %'!BF87","v":0.10809927564485856},{"$f":"'Total - Traffic %'!BG87","v":3.244426315688894E-2},{"$f":"'Total - Traffic %'!BH87","v":0.28815775703984364},null,null,2,{"$f":"'Total - Traffic %'!BL87","v":0},{"$f":"'Total - Traffic %'!BM87","v":0},{"$f":"'Total - Traffic %'!BN87","v":0},{"$f":"'Total - Traffic %'!BO87","v":0},{"$f":"'Total - Traffic %'!BP87","v":0},{"$f":"'Total - Traffic %'!BQ87","v":0},{"$f":"'Total - Traffic %'!BR87","v":3.9901836013095777E-2},{"$f":"'Total - Traffic %'!BS87","v":4.9289364291549925E-2},{"$f":"'Total - Traffic %'!BT87","v":4.8453990376960299E-2},{"$f":"'Total - Traffic %'!BU87","v":0.10542626610657242},{"$f":"'Total - Traffic %'!BV87","v":3.164549279478808E-2},{"$f":"'Total - Traffic %'!BW87","v":0.2747169495829665},null,null,2,{"$f":"'Total - Traffic %'!CA87","v":0},{"$f":"'Total - Traffic %'!CB87","v":0},{"$f":"'Total - Traffic %'!CC87","v":0},{"$f":"'Total - Traffic %'!CD87","v":0},{"$f":"'Total - Traffic %'!CE87","v":0},{"$f":"'Total - Traffic %'!CF87","v":0},{"$f":"'Total - Traffic %'!CG87","v":3.7186023472767039E-2},{"$f":"'Total - Traffic %'!CH87","v":4.7054046721704254E-2},{"$f":"'Total - Traffic %'!CI87","v":4.6418330621013117E-2},{"$f":"'Total - Traffic %'!CJ87","v":0.10344095728583666},{"$f":"'Total - Traffic %'!CK87","v":3.1385060603049082E-2},{"$f":"'Total - Traffic %'!CL87","v":0.26548441870437017},null,null,2,{"$f":"'Total - Traffic %'!CP87","v":0},{"$f":"'Total - Traffic %'!CQ87","v":0},{"$f":"'Total - Traffic %'!CR87","v":0},{"$f":"'Total - Traffic %'!CS87","v":0},{"$f":"'Total - Traffic %'!CT87","v":0},{"$f":"'Total - Traffic %'!CU87","v":0},{"$f":"'Total - Traffic %'!CV87","v":3.3941018863141638E-2},{"$f":"'Total - Traffic %'!CW87","v":4.6965291922795464E-2},{"$f":"'Total - Traffic %'!CX87","v":4.5886830966798353E-2},{"$f":"'Total - Traffic %'!CY87","v":0.10230318253873059},{"$f":"'Total - Traffic %'!CZ87","v":3.197317884257752E-2},{"$f":"'Total - Traffic %'!DA87","v":0.26106950313404359},null,null,2,{"$f":"'Total - Traffic %'!DE87","v":0},{"$f":"'Total - Traffic %'!DF87","v":0},{"$f":"'Total - Traffic %'!DG87","v":0},{"$f":"'Total - Traffic %'!DH87","v":0},{"$f":"'Total - Traffic %'!DI87","v":0},{"$f":"'Total - Traffic %'!DJ87","v":0},{"$f":"'Total - Traffic %'!DK87","v":3.3090612356084306E-2},{"$f":"'Total - Traffic %'!DL87","v":4.6777979083251396E-2},{"$f":"'Total - Traffic %'!DM87","v":4.4095336231810354E-2},{"$f":"'Total - Traffic %'!DN87","v":0.10226038492906281},{"$f":"'Total - Traffic %'!DO87","v":3.1436675399739419E-2},{"$f":"'Total - Traffic %'!DP87","v":0.2576609879999483}]
[null,null,3,{"$f":"'Total - Traffic %'!D88","v":0},{"$f":"'Total - Traffic %'!E88","v":0},{"$f":"'Total - Traffic %'!F88","v":0},{"$f":"'Total - Traffic %'!G88","v":0},{"$f":"'Total - Traffic %'!H88","v":0},{"$f":"'Total - Traffic %'!I88","v":0},{"$f":"'Total - Traffic %'!J88","v":5.4093901551668613E-2},{"$f":"'Total - Traffic %'!K88","v":1.5541421313474043E-2},{"$f":"'Total - Traffic %'!L88","v":0.13760436998419087},{"$f":"'Total - Traffic %'!M88","v":3.9740332203499547E-2},{"$f":"'Total - Traffic %'!N88","v":6.4057497606129065E-3},{"$f":"'Total - Traffic %'!O88","v":0.25338577481344599},null,null,3,{"$f":"'Total - Traffic %'!S88","v":0},{"$f":"'Total - Traffic %'!T88","v":0},{"$f":"'Total - Traffic %'!U88","v":0},{"$f":"'Total - Traffic %'!V88","v":0},{"$f":"'Total - Traffic %'!W88","v":0},{"$f":"'Total - Traffic %'!X88","v":0},{"$f":"'Total - Traffic %'!Y88","v":5.5861127823717827E-2},{"$f":"'Total - Traffic %'!Z88","v":1.6334487793609718E-2},{"$f":"'Total - Traffic %'!AA88","v":0.15575705056059913},{"$f":"'Total - Traffic %'!AB88","v":4.2831645678205556E-2},{"$f":"'Total - Traffic %'!AC88","v":6.8895170995694754E-3},{"$f":"'Total - Traffic %'!AD88","v":0.2776738289557017},null,null,3,{"$f":"'Total - Traffic %'!AH88","v":0},{"$f":"'Total - Traffic %'!AI88","v":0},{"$f":"'Total - Traffic %'!AJ88","v":0},{"$f":"'Total - Traffic %'!AK88","v":0},{"$f":"'Total - Traffic %'!AL88","v":0},{"$f":"'Total - Traffic %'!AM88","v":0},{"$f":"'Total - Traffic %'!AN88","v":5.7380339628160679E-2},{"$f":"'Total - Traffic %'!AO88","v":1.6424908846446824E-2},{"$f":"'Total - Traffic %'!AP88","v":0.16258840762803098},{"$f":"'Total - Traffic %'!AQ88","v":5.054180608750411E-2},{"$f":"'Total - Traffic %'!AR88","v":9.0063780062910933E-3},{"$f":"'Total - Traffic %'!AS88","v":0.29594184019643366},null,null,3,{"$f":"'Total - Traffic %'!AW88","v":0},{"$f":"'Total - Traffic %'!AX88","v":0},{"$f":"'Total - Traffic %'!AY88","v":0},{"$f":"'Total - Traffic %'!AZ88","v":0},{"$f":"'Total - Traffic %'!BA88","v":0},{"$f":"'Total - Traffic %'!BB88","v":0},{"$f":"'Total - Traffic %'!BC88","v":5.5387750992605511E-2},{"$f":"'Total - Traffic %'!BD88","v":1.6225551503684547E-2},{"$f":"'Total - Traffic %'!BE88","v":0.16197615324427964},{"$f":"'Total - Traffic %'!BF88","v":5.4918362573920153E-2},{"$f":"'Total - Traffic %'!BG88","v":9.2313257640406557E-3},{"$f":"'Total - Traffic %'!BH88","v":0.29773914407853058},null,null,3,{"$f":"'Total - Traffic %'!BL88","v":0},{"$f":"'Total - Traffic %'!BM88","v":0},{"$f":"'Total - Traffic %'!BN88","v":0},{"$f":"'Total - Traffic %'!BO88","v":0},{"$f":"'Total - Traffic %'!BP88","v":0},{"$f":"'Total - Traffic %'!BQ88","v":0},{"$f":"'Total - Traffic %'!BR88","v":5.4919584531152553E-2},{"$f":"'Total - Traffic %'!BS88","v":1.5969949426702032E-2},{"$f":"'Total - Traffic %'!BT88","v":0.16126420937946578},{"$f":"'Total - Traffic %'!BU88","v":5.6356336971835723E-2},{"$f":"'Total - Traffic %'!BV88","v":9.6062984148550436E-3},{"$f":"'Total - Traffic %'!BW88","v":0.29811637872401114},null,null,3,{"$f":"'Total - Traffic %'!CA88","v":0},{"$f":"'Total - Traffic %'!CB88","v":0},{"$f":"'Total - Traffic %'!CC88","v":0},{"$f":"'Total - Traffic %'!CD88","v":0},{"$f":"'Total - Traffic %'!CE88","v":0},{"$f":"'Total - Traffic %'!CF88","v":0},{"$f":"'Total - Traffic %'!CG88","v":5.5848309419011623E-2},{"$f":"'Total - Traffic %'!CH88","v":1.5629879193837376E-2},{"$f":"'Total - Traffic %'!CI88","v":0.15821235096127903},{"$f":"'Total - Traffic %'!CJ88","v":5.8322387446607907E-2},{"$f":"'Total - Traffic %'!CK88","v":9.6652120828718581E-3},{"$f":"'Total - Traffic %'!CL88","v":0.29767813910360774},null,null,3,{"$f":"'Total - Traffic %'!CP88","v":0},{"$f":"'Total - Traffic %'!CQ88","v":0},{"$f":"'Total - Traffic %'!CR88","v":0},{"$f":"'Total - Traffic %'!CS88","v":0},{"$f":"'Total - Traffic %'!CT88","v":0},{"$f":"'Total - Traffic %'!CU88","v":0},{"$f":"'Total - Traffic %'!CV88","v":5.8042541557573546E-2},{"$f":"'Total - Traffic %'!CW88","v":1.5504519360145316E-2},{"$f":"'Total - Traffic %'!CX88","v":0.15459498363881144},{"$f":"'Total - Traffic %'!CY88","v":6.0436315921383627E-2},{"$f":"'Total - Traffic %'!CZ88","v":9.9119319923829542E-3},{"$f":"'Total - Traffic %'!DA88","v":0.29849029247029685},null,null,3,{"$f":"'Total - Traffic %'!DE88","v":0},{"$f":"'Total - Traffic %'!DF88","v":0},{"$f":"'Total - Traffic %'!DG88","v":0},{"$f":"'Total - Traffic %'!DH88","v":0},{"$f":"'Total - Traffic %'!DI88","v":0},{"$f":"'Total - Traffic %'!DJ88","v":0},{"$f":"'Total - Traffic %'!DK88","v":5.8134686800966395E-2},{"$f":"'Total - Traffic %'!DL88","v":1.5341153793952577E-2},{"$f":"'Total - Traffic %'!DM88","v":0.14744324812946902},{"$f":"'Total - Traffic %'!DN88","v":6.1131416938024E-2},{"$f":"'Total - Traffic %'!DO88","v":1.0559432473043581E-2},{"$f":"'Total - Traffic %'!DP88","v":0.29260993813545555}]
[null,null,4,{"$f":"'Total - Traffic %'!D89","v":0},{"$f":"'Total - Traffic %'!E89","v":0},{"$f":"'Total - Traffic %'!F89","v":0},{"$f":"'Total - Traffic %'!G89","v":0},{"$f":"'Total - Traffic %'!H89","v":0},{"$f":"'Total - Traffic %'!I89","v":0},{"$f":"'Total - Traffic %'!J89","v":2.4715322189404646E-2},{"$f":"'Total - Traffic %'!K89","v":7.5463090928068969E-3},{"$f":"'Total - Traffic %'!L89","v":1.6901142892082603E-2},{"$f":"'Total - Traffic %'!M89","v":8.344006843574555E-3},{"$f":"'Total - Traffic %'!N89","v":1.1789728452039181E-3},{"$f":"'Total - Traffic %'!O89","v":5.8685753863072614E-2},null,null,4,{"$f":"'Total - Traffic %'!S89","v":0},{"$f":"'Total - Traffic %'!T89","v":0},{"$f":"'Total - Traffic %'!U89","v":0},{"$f":"'Total - Traffic %'!V89","v":0},{"$f":"'Total - Traffic %'!W89","v":0},{"$f":"'Total - Traffic %'!X89","v":0},{"$f":"'Total - Traffic %'!Y89","v":2.5520278519429351E-2},{"$f":"'Total - Traffic %'!Z89","v":7.9514511652297743E-3},{"$f":"'Total - Traffic %'!AA89","v":1.6311851391085874E-2},{"$f":"'Total - Traffic %'!AB89","v":8.7027554082417073E-3},{"$f":"'Total - Traffic %'!AC89","v":1.3065969920381738E-3},{"$f":"'Total - Traffic %'!AD89","v":5.9792933476024886E-2},null,null,4,{"$f":"'Total - Traffic %'!AH89","v":0},{"$f":"'Total - Traffic %'!AI89","v":0},{"$f":"'Total - Traffic %'!AJ89","v":0},{"$f":"'Total - Traffic %'!AK89","v":0},{"$f":"'Total - Traffic %'!AL89","v":0},{"$f":"'Total - Traffic %'!AM89","v":0},{"$f":"'Total - Traffic %'!AN89","v":2.9171008832275459E-2},{"$f":"'Total - Traffic %'!AO89","v":8.3836545385301449E-3},{"$f":"'Total - Traffic %'!AP89","v":2.2749921759907723E-2},{"$f":"'Total - Traffic %'!AQ89","v":9.305795652120483E-3},{"$f":"'Total - Traffic %'!AR89","v":1.258121845755078E-3},{"$f":"'Total - Traffic %'!AS89","v":7.0868502628588889E-2},null,null,4,{"$f":"'Total - Traffic %'!AW89","v":0},{"$f":"'Total - Traffic %'!AX89","v":0},{"$f":"'Total - Traffic %'!AY89","v":0},{"$f":"'Total - Traffic %'!AZ89","v":0},{"$f":"'Total - Traffic %'!BA89","v":0},{"$f":"'Total - Traffic %'!BB89","v":0},{"$f":"'Total - Traffic %'!BC89","v":2.9585971237244855E-2},{"$f":"'Total - Traffic %'!BD89","v":8.6626601030772871E-3},{"$f":"'Total - Traffic %'!BE89","v":2.9946216954117949E-2},{"$f":"'Total - Traffic %'!BF89","v":1.1629638713324703E-2},{"$f":"'Total - Traffic %'!BG89","v":1.4550437461017952E-3},{"$f":"'Total - Traffic %'!BH89","v":8.1279530753866597E-2},null,null,4,{"$f":"'Total - Traffic %'!BL89","v":0},{"$f":"'Total - Traffic %'!BM89","v":0},{"$f":"'Total - Traffic %'!BN89","v":0},{"$f":"'Total - Traffic %'!BO89","v":0},{"$f":"'Total - Traffic %'!BP89","v":0},{"$f":"'Total - Traffic %'!BQ89","v":0},{"$f":"'Total - Traffic %'!BR89","v":2.9560952587874698E-2},{"$f":"'Total - Traffic %'!BS89","v":8.8781707275897258E-3},{"$f":"'Total - Traffic %'!BT89","v":4.2164788980767025E-2},{"$f":"'Total - Traffic %'!BU89","v":1.42153466126254E-2},{"$f":"'Total - Traffic %'!BV89","v":1.764185558379506E-3},{"$f":"'Total - Traffic %'!BW89","v":9.6583444467236365E-2},null,null,4,{"$f":"'Total - Traffic %'!CA89","v":0},{"$f":"'Total - Traffic %'!CB89","v":0},{"$f":"'Total - Traffic %'!CC89","v":0},{"$f":"'Total - Traffic %'!CD89","v":0},{"$f":"'Total - Traffic %'!CE89","v":0},{"$f":"'Total - Traffic %'!CF89","v":0},{"$f":"'Total - Traffic %'!CG89","v":3.0847002242385471E-2},{"$f":"'Total - Traffic %'!CH89","v":8.8632929489432157E-3},{"$f":"'Total - Traffic %'!CI89","v":4.7448295343708112E-2},{"$f":"'Total - Traffic %'!CJ89","v":1.459958454943374E-2},{"$f":"'Total - Traffic %'!CK89","v":1.9524253890544213E-3},{"$f":"'Total - Traffic %'!CL89","v":0.10371060047352497},null,null,4,{"$f":"'Total - Traffic %'!CP89","v":0},{"$f":"'Total - Traffic %'!CQ89","v":0},{"$f":"'Total - Traffic %'!CR89","v":0},{"$f":"'Total - Traffic %'!CS89","v":0},{"$f":"'Total - Traffic %'!CT89","v":0},{"$f":"'Total - Traffic %'!CU89","v":0},{"$f":"'Total - Traffic %'!CV89","v":3.167601581902945E-2},{"$f":"'Total - Traffic %'!CW89","v":8.7241968978210849E-3},{"$f":"'Total - Traffic %'!CX89","v":5.2381761641080674E-2},{"$f":"'Total - Traffic %'!CY89","v":1.4498435683156312E-2},{"$f":"'Total - Traffic %'!CZ89","v":2.0287884997386633E-3},{"$f":"'Total - Traffic %'!DA89","v":0.10930919854082617},null,null,4,{"$f":"'Total - Traffic %'!DE89","v":0},{"$f":"'Total - Traffic %'!DF89","v":0},{"$f":"'Total - Traffic %'!DG89","v":0},{"$f":"'Total - Traffic %'!DH89","v":0},{"$f":"'Total - Traffic %'!DI89","v":0},{"$f":"'Total - Traffic %'!DJ89","v":0},{"$f":"'Total - Traffic %'!DK89","v":3.1565251738812201E-2},{"$f":"'Total - Traffic %'!DL89","v":8.8409203163899962E-3},{"$f":"'Total - Traffic %'!DM89","v":6.1314749816865834E-2},{"$f":"'Total - Traffic %'!DN89","v":1.5398947483562599E-2},{"$f":"'Total - Traffic %'!DO89","v":2.0679620961337477E-3},{"$f":"'Total - Traffic %'!DP89","v":0.11918783145176438}]
[null,null,5,{"$f":"'Total - Traffic %'!D90","v":0},{"$f":"'Total - Traffic %'!E90","v":0},{"$f":"'Total - Traffic %'!F90","v":0},{"$f":"'Total - Traffic %'!G90","v":0},{"$f":"'Total - Traffic %'!H90","v":0},{"$f":"'Total - Traffic %'!I90","v":0},{"$f":"'Total - Traffic %'!J90","v":1.1166441342636954E-2},{"$f":"'Total - Traffic %'!K90","v":3.1447880983025062E-3},{"$f":"'Total - Traffic %'!L90","v":2.8677843394011714E-4},{"$f":"'Total - Traffic %'!M90","v":3.5882632114450007E-4},{"$f":"'Total - Traffic %'!N90","v":2.7145238267589037E-4},{"$f":"'Total - Traffic %'!O90","v":1.5228286578699969E-2},null,null,5,{"$f":"'Total - Traffic %'!S90","v":0},{"$f":"'Total - Traffic %'!T90","v":0},{"$f":"'Total - Traffic %'!U90","v":0},{"$f":"'Total - Traffic %'!V90","v":0},{"$f":"'Total - Traffic %'!W90","v":0},{"$f":"'Total - Traffic %'!X90","v":0},{"$f":"'Total - Traffic %'!Y90","v":1.2443933459283756E-2},{"$f":"'Total - Traffic %'!Z90","v":3.1368191032220098E-3},{"$f":"'Total - Traffic %'!AA90","v":4.9824232816617184E-4},{"$f":"'Total - Traffic %'!AB90","v":1.2552603380872923E-3},{"$f":"'Total - Traffic %'!AC90","v":3.0518758665000283E-4},{"$f":"'Total - Traffic %'!AD90","v":1.7639442815409235E-2},null,null,5,{"$f":"'Total - Traffic %'!AH90","v":0},{"$f":"'Total - Traffic %'!AI90","v":0},{"$f":"'Total - Traffic %'!AJ90","v":0},{"$f":"'Total - Traffic %'!AK90","v":0},{"$f":"'Total - Traffic %'!AL90","v":0},{"$f":"'Total - Traffic %'!AM90","v":0},{"$f":"'Total - Traffic %'!AN90","v":1.3788570982660989E-2},{"$f":"'Total - Traffic %'!AO90","v":3.0957661855156708E-3},{"$f":"'Total - Traffic %'!AP90","v":6.1347230906527998E-4},{"$f":"'Total - Traffic %'!AQ90","v":1.7688363955883901E-3},{"$f":"'Total - Traffic %'!AR90","v":3.0129568460101979E-4},{"$f":"'Total - Traffic %'!AS90","v":1.9567941557431353E-2},null,null,5,{"$f":"'Total - Traffic %'!AW90","v":0},{"$f":"'Total - Traffic %'!AX90","v":0},{"$f":"'Total - Traffic %'!AY90","v":0},{"$f":"'Total - Traffic %'!AZ90","v":0},{"$f":"'Total - Traffic %'!BA90","v":0},{"$f":"'Total - Traffic %'!BB90","v":0},{"$f":"'Total - Traffic %'!BC90","v":1.4748501163239244E-2},{"$f":"'Total - Traffic %'!BD90","v":3.0767917365655201E-3},{"$f":"'Total - Traffic %'!BE90","v":9.5117201309528995E-4},{"$f":"'Total - Traffic %'!BF90","v":1.8815404147295553E-3},{"$f":"'Total - Traffic %'!BG90","v":3.6752735716378383E-4},{"$f":"'Total - Traffic %'!BH90","v":2.1025532684793395E-2},null,null,5,{"$f":"'Total - Traffic %'!BL90","v":0},{"$f":"'Total - Traffic %'!BM90","v":0},{"$f":"'Total - Traffic %'!BN90","v":0},{"$f":"'Total - Traffic %'!BO90","v":0},{"$f":"'Total - Traffic %'!BP90","v":0},{"$f":"'Total - Traffic %'!BQ90","v":0},{"$f":"'Total - Traffic %'!BR90","v":1.5597387619371345E-2},{"$f":"'Total - Traffic %'!BS90","v":3.0580739902901595E-3},{"$f":"'Total - Traffic %'!BT90","v":1.275307739556527E-3},{"$f":"'Total - Traffic %'!BU90","v":2.0102341194374925E-3},{"$f":"'Total - Traffic %'!BV90","v":3.7364236645601759E-4},{"$f":"'Total - Traffic %'!BW90","v":2.2314645835111543E-2},null,null,5,{"$f":"'Total - Traffic %'!CA90","v":0},{"$f":"'Total - Traffic %'!CB90","v":0},{"$f":"'Total - Traffic %'!CC90","v":0},{"$f":"'Total - Traffic %'!CD90","v":0},{"$f":"'Total - Traffic %'!CE90","v":0},{"$f":"'Total - Traffic %'!CF90","v":0},{"$f":"'Total - Traffic %'!CG90","v":1.5890141234010648E-2},{"$f":"'Total - Traffic %'!CH90","v":3.0152825180647653E-3},{"$f":"'Total - Traffic %'!CI90","v":1.543725665267733E-3},{"$f":"'Total - Traffic %'!CJ90","v":2.1778840419657418E-3},{"$f":"'Total - Traffic %'!CK90","v":3.6885931176995103E-4},{"$f":"'Total - Traffic %'!CL90","v":2.299589277107884E-2},null,null,5,{"$f":"'Total - Traffic %'!CP90","v":0},{"$f":"'Total - Traffic %'!CQ90","v":0},{"$f":"'Total - Traffic %'!CR90","v":0},{"$f":"'Total - Traffic %'!CS90","v":0},{"$f":"'Total - Traffic %'!CT90","v":0},{"$f":"'Total - Traffic %'!CU90","v":0},{"$f":"'Total - Traffic %'!CV90","v":1.5946343432261326E-2},{"$f":"'Total - Traffic %'!CW90","v":3.0206829350442757E-3},{"$f":"'Total - Traffic %'!CX90","v":1.8911234718382007E-3},{"$f":"'Total - Traffic %'!CY90","v":2.386275289889815E-3},{"$f":"'Total - Traffic %'!CZ90","v":3.6531536191791947E-4},{"$f":"'Total - Traffic %'!DA90","v":2.3609740490951537E-2},null,null,5,{"$f":"'Total - Traffic %'!DE90","v":0},{"$f":"'Total - Traffic %'!DF90","v":0},{"$f":"'Total - Traffic %'!DG90","v":0},{"$f":"'Total - Traffic %'!DH90","v":0},{"$f":"'Total - Traffic %'!DI90","v":0},{"$f":"'Total - Traffic %'!DJ90","v":0},{"$f":"'Total - Traffic %'!DK90","v":1.6730249117781381E-2},{"$f":"'Total - Traffic %'!DL90","v":2.9111233671878707E-3},{"$f":"'Total - Traffic %'!DM90","v":2.0827864533881509E-3},{"$f":"'Total - Traffic %'!DN90","v":2.4557382789228794E-3},{"$f":"'Total - Traffic %'!DO90","v":3.7289234821217588E-4},{"$f":"'Total - Traffic %'!DP90","v":2.4552789565492457E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D91","v":0},{"$f":"'Total - Traffic %'!E91","v":0},{"$f":"'Total - Traffic %'!F91","v":0},{"$f":"'Total - Traffic %'!G91","v":0},{"$f":"'Total - Traffic %'!H91","v":0},{"$f":"'Total - Traffic %'!I91","v":0},{"$f":"'Total - Traffic %'!J91","v":0.15669606865166272},{"$f":"'Total - Traffic %'!K91","v":0.17952915994193541},{"$f":"'Total - Traffic %'!L91","v":0.26639291471674209},{"$f":"'Total - Traffic %'!M91","v":0.24118580755036184},{"$f":"'Total - Traffic %'!N91","v":0.15619604913929788},{"$f":"'Total - Traffic %'!O91","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!S91","v":0},{"$f":"'Total - Traffic %'!T91","v":0},{"$f":"'Total - Traffic %'!U91","v":0},{"$f":"'Total - Traffic %'!V91","v":0},{"$f":"'Total - Traffic %'!W91","v":0},{"$f":"'Total - Traffic %'!X91","v":0},{"$f":"'Total - Traffic %'!Y91","v":0.15557784056794111},{"$f":"'Total - Traffic %'!Z91","v":0.17764778304045539},{"$f":"'Total - Traffic %'!AA91","v":0.27091074619403199},{"$f":"'Total - Traffic %'!AB91","v":0.24042312577288916},{"$f":"'Total - Traffic %'!AC91","v":0.15544050442468232},{"$f":"'Total - Traffic %'!AD91","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AH91","v":0},{"$f":"'Total - Traffic %'!AI91","v":0},{"$f":"'Total - Traffic %'!AJ91","v":0},{"$f":"'Total - Traffic %'!AK91","v":0},{"$f":"'Total - Traffic %'!AL91","v":0},{"$f":"'Total - Traffic %'!AM91","v":0},{"$f":"'Total - Traffic %'!AN91","v":0.15426633240702525},{"$f":"'Total - Traffic %'!AO91","v":0.17621875300291895},{"$f":"'Total - Traffic %'!AP91","v":0.2746330841700142},{"$f":"'Total - Traffic %'!AQ91","v":0.24008515996199981},{"$f":"'Total - Traffic %'!AR91","v":0.15479667045804177},{"$f":"'Total - Traffic %'!AS91","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!AW91","v":0},{"$f":"'Total - Traffic %'!AX91","v":0},{"$f":"'Total - Traffic %'!AY91","v":0},{"$f":"'Total - Traffic %'!AZ91","v":0},{"$f":"'Total - Traffic %'!BA91","v":0},{"$f":"'Total - Traffic %'!BB91","v":0},{"$f":"'Total - Traffic %'!BC91","v":0.15327934760990097},{"$f":"'Total - Traffic %'!BD91","v":0.17535209592820339},{"$f":"'Total - Traffic %'!BE91","v":0.27676257863982073},{"$f":"'Total - Traffic %'!BF91","v":0.24017722557017807},{"$f":"'Total - Traffic %'!BG91","v":0.15442875225189687},{"$f":"'Total - Traffic %'!BH91","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!BL91","v":0},{"$f":"'Total - Traffic %'!BM91","v":0},{"$f":"'Total - Traffic %'!BN91","v":0},{"$f":"'Total - Traffic %'!BO91","v":0},{"$f":"'Total - Traffic %'!BP91","v":0},{"$f":"'Total - Traffic %'!BQ91","v":0},{"$f":"'Total - Traffic %'!BR91","v":0.15262085877014422},{"$f":"'Total - Traffic %'!BS91","v":0.17501794484740932},{"$f":"'Total - Traffic %'!BT91","v":0.27783417677331307},{"$f":"'Total - Traffic %'!BU91","v":0.24024616207343161},{"$f":"'Total - Traffic %'!BV91","v":0.15428085753570175},{"$f":"'Total - Traffic %'!BW91","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CA91","v":0},{"$f":"'Total - Traffic %'!CB91","v":0},{"$f":"'Total - Traffic %'!CC91","v":0},{"$f":"'Total - Traffic %'!CD91","v":0},{"$f":"'Total - Traffic %'!CE91","v":0},{"$f":"'Total - Traffic %'!CF91","v":0},{"$f":"'Total - Traffic %'!CG91","v":0.15214535539074273},{"$f":"'Total - Traffic %'!CH91","v":0.17498810146647156},{"$f":"'Total - Traffic %'!CI91","v":0.27845620178675717},{"$f":"'Total - Traffic %'!CJ91","v":0.24021147180418162},{"$f":"'Total - Traffic %'!CK91","v":0.15419886955184697},{"$f":"'Total - Traffic %'!CL91","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CP91","v":0},{"$f":"'Total - Traffic %'!CQ91","v":0},{"$f":"'Total - Traffic %'!CR91","v":0},{"$f":"'Total - Traffic %'!CS91","v":0},{"$f":"'Total - Traffic %'!CT91","v":0},{"$f":"'Total - Traffic %'!CU91","v":0},{"$f":"'Total - Traffic %'!CV91","v":0.15176303626565918},{"$f":"'Total - Traffic %'!CW91","v":0.17523794843443138},{"$f":"'Total - Traffic %'!CX91","v":0.27862100750408192},{"$f":"'Total - Traffic %'!CY91","v":0.24014791689466355},{"$f":"'Total - Traffic %'!CZ91","v":0.15423009090116402},{"$f":"'Total - Traffic %'!DA91","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE91","v":0},{"$f":"'Total - Traffic %'!DF91","v":0},{"$f":"'Total - Traffic %'!DG91","v":0},{"$f":"'Total - Traffic %'!DH91","v":0},{"$f":"'Total - Traffic %'!DI91","v":0},{"$f":"'Total - Traffic %'!DJ91","v":0},{"$f":"'Total - Traffic %'!DK91","v":0.1514471266586318},{"$f":"'Total - Traffic %'!DL91","v":0.17564006860152689},{"$f":"'Total - Traffic %'!DM91","v":0.27837821893823711},{"$f":"'Total - Traffic %'!DN91","v":0.24006829228462637},{"$f":"'Total - Traffic %'!DO91","v":0.15446629351697774},{"$f":"'Total - Traffic %'!DP91","v":1}]
["South West",null,1,{"$f":"'Total - Traffic %'!D92","v":0},{"$f":"'Total - Traffic %'!E92","v":0},{"$f":"'Total - Traffic %'!F92","v":0},{"$f":"'Total - Traffic %'!G92","v":0},{"$f":"'Total - Traffic %'!H92","v":0},{"$f":"'Total - Traffic %'!I92","v":0},{"$f":"'Total - Traffic %'!J92","v":1.4101417858756382E-2},{"$f":"'Total - Traffic %'!K92","v":9.0475255114117831E-2},{"$f":"'Total - Traffic %'!L92","v":2.2667914777583491E-2},{"$f":"'Total - Traffic %'!M92","v":0.13634130999984509},{"$f":"'Total - Traffic %'!N92","v":0.17864789802527406},{"$f":"'Total - Traffic %'!O92","v":0.44223379577557681},null,"South West",1,{"$f":"'Total - Traffic %'!S92","v":0},{"$f":"'Total - Traffic %'!T92","v":0},{"$f":"'Total - Traffic %'!U92","v":0},{"$f":"'Total - Traffic %'!V92","v":0},{"$f":"'Total - Traffic %'!W92","v":0},{"$f":"'Total - Traffic %'!X92","v":0},{"$f":"'Total - Traffic %'!Y92","v":1.2291320665910356E-2},{"$f":"'Total - Traffic %'!Z92","v":8.8671932470211268E-2},{"$f":"'Total - Traffic %'!AA92","v":2.2803323509001959E-2},{"$f":"'Total - Traffic %'!AB92","v":0.11688594521154332},{"$f":"'Total - Traffic %'!AC92","v":0.17237730489820424},{"$f":"'Total - Traffic %'!AD92","v":0.41302982675487115},null,"South West",1,{"$f":"'Total - Traffic %'!AH92","v":0},{"$f":"'Total - Traffic %'!AI92","v":0},{"$f":"'Total - Traffic %'!AJ92","v":0},{"$f":"'Total - Traffic %'!AK92","v":0},{"$f":"'Total - Traffic %'!AL92","v":0},{"$f":"'Total - Traffic %'!AM92","v":0},{"$f":"'Total - Traffic %'!AN92","v":1.2026871133828793E-2},{"$f":"'Total - Traffic %'!AO92","v":8.706651769599881E-2},{"$f":"'Total - Traffic %'!AP92","v":2.2721896361340563E-2},{"$f":"'Total - Traffic %'!AQ92","v":0.1157536122013007},{"$f":"'Total - Traffic %'!AR92","v":0.17002228014532136},{"$f":"'Total - Traffic %'!AS92","v":0.40759117753779028},null,"South West",1,{"$f":"'Total - Traffic %'!AW92","v":0},{"$f":"'Total - Traffic %'!AX92","v":0},{"$f":"'Total - Traffic %'!AY92","v":0},{"$f":"'Total - Traffic %'!AZ92","v":0},{"$f":"'Total - Traffic %'!BA92","v":0},{"$f":"'Total - Traffic %'!BB92","v":0},{"$f":"'Total - Traffic %'!BC92","v":1.1996386927728689E-2},{"$f":"'Total - Traffic %'!BD92","v":8.573421539176293E-2},{"$f":"'Total - Traffic %'!BE92","v":2.1828399706757047E-2},{"$f":"'Total - Traffic %'!BF92","v":0.11409304585798999},{"$f":"'Total - Traffic %'!BG92","v":0.16963869257344569},{"$f":"'Total - Traffic %'!BH92","v":0.40329074045768432},null,"South West",1,{"$f":"'Total - Traffic %'!BL92","v":0},{"$f":"'Total - Traffic %'!BM92","v":0},{"$f":"'Total - Traffic %'!BN92","v":0},{"$f":"'Total - Traffic %'!BO92","v":0},{"$f":"'Total - Traffic %'!BP92","v":0},{"$f":"'Total - Traffic %'!BQ92","v":0},{"$f":"'Total - Traffic %'!BR92","v":1.1904481648321821E-2},{"$f":"'Total - Traffic %'!BS92","v":8.5960882707024663E-2},{"$f":"'Total - Traffic %'!BT92","v":1.8994598519416664E-2},{"$f":"'Total - Traffic %'!BU92","v":0.11273595026735245},{"$f":"'Total - Traffic %'!BV92","v":0.1695130466195322},{"$f":"'Total - Traffic %'!BW92","v":0.39910895976164784},null,"South West",1,{"$f":"'Total - Traffic %'!CA92","v":0},{"$f":"'Total - Traffic %'!CB92","v":0},{"$f":"'Total - Traffic %'!CC92","v":0},{"$f":"'Total - Traffic %'!CD92","v":0},{"$f":"'Total - Traffic %'!CE92","v":0},{"$f":"'Total - Traffic %'!CF92","v":0},{"$f":"'Total - Traffic %'!CG92","v":1.1672856105750151E-2},{"$f":"'Total - Traffic %'!CH92","v":8.6890543540839457E-2},{"$f":"'Total - Traffic %'!CI92","v":1.6923414686125706E-2},{"$f":"'Total - Traffic %'!CJ92","v":0.111725121830729},{"$f":"'Total - Traffic %'!CK92","v":0.16946496931912414},{"$f":"'Total - Traffic %'!CL92","v":0.3966769054825684},null,"South West",1,{"$f":"'Total - Traffic %'!CP92","v":0},{"$f":"'Total - Traffic %'!CQ92","v":0},{"$f":"'Total - Traffic %'!CR92","v":0},{"$f":"'Total - Traffic %'!CS92","v":0},{"$f":"'Total - Traffic %'!CT92","v":0},{"$f":"'Total - Traffic %'!CU92","v":0},{"$f":"'Total - Traffic %'!CV92","v":1.1649070154275815E-2},{"$f":"'Total - Traffic %'!CW92","v":8.7194729500088677E-2},{"$f":"'Total - Traffic %'!CX92","v":1.6900837746722602E-2},{"$f":"'Total - Traffic %'!CY92","v":0.11141356763538138},{"$f":"'Total - Traffic %'!CZ92","v":0.16939681215179453},{"$f":"'Total - Traffic %'!DA92","v":0.39655501718826303},null,"South West",1,{"$f":"'Total - Traffic %'!DE92","v":0},{"$f":"'Total - Traffic %'!DF92","v":0},{"$f":"'Total - Traffic %'!DG92","v":0},{"$f":"'Total - Traffic %'!DH92","v":0},{"$f":"'Total - Traffic %'!DI92","v":0},{"$f":"'Total - Traffic %'!DJ92","v":0},{"$f":"'Total - Traffic %'!DK92","v":1.1410627068786825E-2},{"$f":"'Total - Traffic %'!DL92","v":8.755043089897889E-2},{"$f":"'Total - Traffic %'!DM92","v":1.6817806303450367E-2},{"$f":"'Total - Traffic %'!DN92","v":0.10987024000183712},{"$f":"'Total - Traffic %'!DO92","v":0.16931858354666007},{"$f":"'Total - Traffic %'!DP92","v":0.39496768781971325}]
[null,null,2,{"$f":"'Total - Traffic %'!D93","v":0},{"$f":"'Total - Traffic %'!E93","v":0},{"$f":"'Total - Traffic %'!F93","v":0},{"$f":"'Total - Traffic %'!G93","v":0},{"$f":"'Total - Traffic %'!H93","v":0},{"$f":"'Total - Traffic %'!I93","v":0},{"$f":"'Total - Traffic %'!J93","v":4.3845887790780698E-2},{"$f":"'Total - Traffic %'!K93","v":4.6939979324438115E-2},{"$f":"'Total - Traffic %'!L93","v":7.2642260748916762E-2},{"$f":"'Total - Traffic %'!M93","v":0.13336301754961499},{"$f":"'Total - Traffic %'!N93","v":2.5271467763907551E-2},{"$f":"'Total - Traffic %'!O93","v":0.32206261317765811},null,null,2,{"$f":"'Total - Traffic %'!S93","v":0},{"$f":"'Total - Traffic %'!T93","v":0},{"$f":"'Total - Traffic %'!U93","v":0},{"$f":"'Total - Traffic %'!V93","v":0},{"$f":"'Total - Traffic %'!W93","v":0},{"$f":"'Total - Traffic %'!X93","v":0},{"$f":"'Total - Traffic %'!Y93","v":4.3868080724420118E-2},{"$f":"'Total - Traffic %'!Z93","v":4.6448842026457514E-2},{"$f":"'Total - Traffic %'!AA93","v":5.916450243074E-2},{"$f":"'Total - Traffic %'!AB93","v":0.15313729696653341},{"$f":"'Total - Traffic %'!AC93","v":2.9165495257499473E-2},{"$f":"'Total - Traffic %'!AD93","v":0.33178421740565051},null,null,2,{"$f":"'Total - Traffic %'!AH93","v":0},{"$f":"'Total - Traffic %'!AI93","v":0},{"$f":"'Total - Traffic %'!AJ93","v":0},{"$f":"'Total - Traffic %'!AK93","v":0},{"$f":"'Total - Traffic %'!AL93","v":0},{"$f":"'Total - Traffic %'!AM93","v":0},{"$f":"'Total - Traffic %'!AN93","v":3.5960577628105353E-2},{"$f":"'Total - Traffic %'!AO93","v":4.5761477402339178E-2},{"$f":"'Total - Traffic %'!AP93","v":4.9689627820066792E-2},{"$f":"'Total - Traffic %'!AQ93","v":0.14858341087140969},{"$f":"'Total - Traffic %'!AR93","v":2.9402357965076422E-2},{"$f":"'Total - Traffic %'!AS93","v":0.30939745168699739},null,null,2,{"$f":"'Total - Traffic %'!AW93","v":0},{"$f":"'Total - Traffic %'!AX93","v":0},{"$f":"'Total - Traffic %'!AY93","v":0},{"$f":"'Total - Traffic %'!AZ93","v":0},{"$f":"'Total - Traffic %'!BA93","v":0},{"$f":"'Total - Traffic %'!BB93","v":0},{"$f":"'Total - Traffic %'!BC93","v":3.3768797513421746E-2},{"$f":"'Total - Traffic %'!BD93","v":4.6073756032147771E-2},{"$f":"'Total - Traffic %'!BE93","v":3.9821649445828014E-2},{"$f":"'Total - Traffic %'!BF93","v":0.1448405426612937},{"$f":"'Total - Traffic %'!BG93","v":2.860205397262126E-2},{"$f":"'Total - Traffic %'!BH93","v":0.2931067996253125},null,null,2,{"$f":"'Total - Traffic %'!BL93","v":0},{"$f":"'Total - Traffic %'!BM93","v":0},{"$f":"'Total - Traffic %'!BN93","v":0},{"$f":"'Total - Traffic %'!BO93","v":0},{"$f":"'Total - Traffic %'!BP93","v":0},{"$f":"'Total - Traffic %'!BQ93","v":0},{"$f":"'Total - Traffic %'!BR93","v":3.3248847945476605E-2},{"$f":"'Total - Traffic %'!BS93","v":4.5140634800233455E-2},{"$f":"'Total - Traffic %'!BT93","v":4.0190385877873713E-2},{"$f":"'Total - Traffic %'!BU93","v":0.14369136161393903},{"$f":"'Total - Traffic %'!BV93","v":2.8314867370851628E-2},{"$f":"'Total - Traffic %'!BW93","v":0.29058609760837445},null,null,2,{"$f":"'Total - Traffic %'!CA93","v":0},{"$f":"'Total - Traffic %'!CB93","v":0},{"$f":"'Total - Traffic %'!CC93","v":0},{"$f":"'Total - Traffic %'!CD93","v":0},{"$f":"'Total - Traffic %'!CE93","v":0},{"$f":"'Total - Traffic %'!CF93","v":0},{"$f":"'Total - Traffic %'!CG93","v":3.252892300105957E-2},{"$f":"'Total - Traffic %'!CH93","v":4.4380577832857454E-2},{"$f":"'Total - Traffic %'!CI93","v":4.0748962628333434E-2},{"$f":"'Total - Traffic %'!CJ93","v":0.14220414857099672},{"$f":"'Total - Traffic %'!CK93","v":2.754488351682197E-2},{"$f":"'Total - Traffic %'!CL93","v":0.28740749555006917},null,null,2,{"$f":"'Total - Traffic %'!CP93","v":0},{"$f":"'Total - Traffic %'!CQ93","v":0},{"$f":"'Total - Traffic %'!CR93","v":0},{"$f":"'Total - Traffic %'!CS93","v":0},{"$f":"'Total - Traffic %'!CT93","v":0},{"$f":"'Total - Traffic %'!CU93","v":0},{"$f":"'Total - Traffic %'!CV93","v":3.1263018449657835E-2},{"$f":"'Total - Traffic %'!CW93","v":4.5372597151610447E-2},{"$f":"'Total - Traffic %'!CX93","v":4.0388694734041573E-2},{"$f":"'Total - Traffic %'!CY93","v":0.14094247727690973},{"$f":"'Total - Traffic %'!CZ93","v":2.7253744830925894E-2},{"$f":"'Total - Traffic %'!DA93","v":0.28522053244314549},null,null,2,{"$f":"'Total - Traffic %'!DE93","v":0},{"$f":"'Total - Traffic %'!DF93","v":0},{"$f":"'Total - Traffic %'!DG93","v":0},{"$f":"'Total - Traffic %'!DH93","v":0},{"$f":"'Total - Traffic %'!DI93","v":0},{"$f":"'Total - Traffic %'!DJ93","v":0},{"$f":"'Total - Traffic %'!DK93","v":3.0263666405289578E-2},{"$f":"'Total - Traffic %'!DL93","v":4.546320106288735E-2},{"$f":"'Total - Traffic %'!DM93","v":4.0309439569921238E-2},{"$f":"'Total - Traffic %'!DN93","v":0.1407590850046006},{"$f":"'Total - Traffic %'!DO93","v":2.7440542276906284E-2},{"$f":"'Total - Traffic %'!DP93","v":0.28423593431960509}]
[null,null,3,{"$f":"'Total - Traffic %'!D94","v":0},{"$f":"'Total - Traffic %'!E94","v":0},{"$f":"'Total - Traffic %'!F94","v":0},{"$f":"'Total - Traffic %'!G94","v":0},{"$f":"'Total - Traffic %'!H94","v":0},{"$f":"'Total - Traffic %'!I94","v":0},{"$f":"'Total - Traffic %'!J94","v":4.5451889909322703E-2},{"$f":"'Total - Traffic %'!K94","v":2.6171480783945291E-2},{"$f":"'Total - Traffic %'!L94","v":8.1240358590056752E-2},{"$f":"'Total - Traffic %'!M94","v":2.6523688807698818E-2},{"$f":"'Total - Traffic %'!N94","v":6.5195762883903689E-3},{"$f":"'Total - Traffic %'!O94","v":0.18590699437941394},null,null,3,{"$f":"'Total - Traffic %'!S94","v":0},{"$f":"'Total - Traffic %'!T94","v":0},{"$f":"'Total - Traffic %'!U94","v":0},{"$f":"'Total - Traffic %'!V94","v":0},{"$f":"'Total - Traffic %'!W94","v":0},{"$f":"'Total - Traffic %'!X94","v":0},{"$f":"'Total - Traffic %'!Y94","v":4.4353566297584045E-2},{"$f":"'Total - Traffic %'!Z94","v":2.6315593062230958E-2},{"$f":"'Total - Traffic %'!AA94","v":9.8135563118335531E-2},{"$f":"'Total - Traffic %'!AB94","v":2.5370198475330456E-2},{"$f":"'Total - Traffic %'!AC94","v":6.6172771517091266E-3},{"$f":"'Total - Traffic %'!AD94","v":0.20079219810519014},null,null,3,{"$f":"'Total - Traffic %'!AH94","v":0},{"$f":"'Total - Traffic %'!AI94","v":0},{"$f":"'Total - Traffic %'!AJ94","v":0},{"$f":"'Total - Traffic %'!AK94","v":0},{"$f":"'Total - Traffic %'!AL94","v":0},{"$f":"'Total - Traffic %'!AM94","v":0},{"$f":"'Total - Traffic %'!AN94","v":4.8471344221527074E-2},{"$f":"'Total - Traffic %'!AO94","v":2.6572615233003825E-2},{"$f":"'Total - Traffic %'!AP94","v":0.10707200027450726},{"$f":"'Total - Traffic %'!AQ94","v":3.0373838956810499E-2},{"$f":"'Total - Traffic %'!AR94","v":6.6532247534030883E-3},{"$f":"'Total - Traffic %'!AS94","v":0.21914302343925177},null,null,3,{"$f":"'Total - Traffic %'!AW94","v":0},{"$f":"'Total - Traffic %'!AX94","v":0},{"$f":"'Total - Traffic %'!AY94","v":0},{"$f":"'Total - Traffic %'!AZ94","v":0},{"$f":"'Total - Traffic %'!BA94","v":0},{"$f":"'Total - Traffic %'!BB94","v":0},{"$f":"'Total - Traffic %'!BC94","v":4.9257658881270261E-2},{"$f":"'Total - Traffic %'!BD94","v":2.6487445529953919E-2},{"$f":"'Total - Traffic %'!BE94","v":0.11629243971739983},{"$f":"'Total - Traffic %'!BF94","v":3.5520609468627784E-2},{"$f":"'Total - Traffic %'!BG94","v":6.554864488314222E-3},{"$f":"'Total - Traffic %'!BH94","v":0.234113018085566},null,null,3,{"$f":"'Total - Traffic %'!BL94","v":0},{"$f":"'Total - Traffic %'!BM94","v":0},{"$f":"'Total - Traffic %'!BN94","v":0},{"$f":"'Total - Traffic %'!BO94","v":0},{"$f":"'Total - Traffic %'!BP94","v":0},{"$f":"'Total - Traffic %'!BQ94","v":0},{"$f":"'Total - Traffic %'!BR94","v":4.8022318663891082E-2},{"$f":"'Total - Traffic %'!BS94","v":2.6769091901927784E-2},{"$f":"'Total - Traffic %'!BT94","v":0.116720495699731},{"$f":"'Total - Traffic %'!BU94","v":3.6843241488483773E-2},{"$f":"'Total - Traffic %'!BV94","v":6.5551999592854196E-3},{"$f":"'Total - Traffic %'!BW94","v":0.23491034771331906},null,null,3,{"$f":"'Total - Traffic %'!CA94","v":0},{"$f":"'Total - Traffic %'!CB94","v":0},{"$f":"'Total - Traffic %'!CC94","v":0},{"$f":"'Total - Traffic %'!CD94","v":0},{"$f":"'Total - Traffic %'!CE94","v":0},{"$f":"'Total - Traffic %'!CF94","v":0},{"$f":"'Total - Traffic %'!CG94","v":4.7600299925017978E-2},{"$f":"'Total - Traffic %'!CH94","v":2.6586041757823597E-2},{"$f":"'Total - Traffic %'!CI94","v":0.11401848060375741},{"$f":"'Total - Traffic %'!CJ94","v":3.8931484972490278E-2},{"$f":"'Total - Traffic %'!CK94","v":7.4199799465894598E-3},{"$f":"'Total - Traffic %'!CL94","v":0.2345562872056787},null,null,3,{"$f":"'Total - Traffic %'!CP94","v":0},{"$f":"'Total - Traffic %'!CQ94","v":0},{"$f":"'Total - Traffic %'!CR94","v":0},{"$f":"'Total - Traffic %'!CS94","v":0},{"$f":"'Total - Traffic %'!CT94","v":0},{"$f":"'Total - Traffic %'!CU94","v":0},{"$f":"'Total - Traffic %'!CV94","v":4.8415838739873644E-2},{"$f":"'Total - Traffic %'!CW94","v":2.5909773889692633E-2},{"$f":"'Total - Traffic %'!CX94","v":0.11387934457116057},{"$f":"'Total - Traffic %'!CY94","v":4.0354610800885315E-2},{"$f":"'Total - Traffic %'!CZ94","v":7.2760319344764438E-3},{"$f":"'Total - Traffic %'!DA94","v":0.2358355999360886},null,null,3,{"$f":"'Total - Traffic %'!DE94","v":0},{"$f":"'Total - Traffic %'!DF94","v":0},{"$f":"'Total - Traffic %'!DG94","v":0},{"$f":"'Total - Traffic %'!DH94","v":0},{"$f":"'Total - Traffic %'!DI94","v":0},{"$f":"'Total - Traffic %'!DJ94","v":0},{"$f":"'Total - Traffic %'!DK94","v":4.8928740515245144E-2},{"$f":"'Total - Traffic %'!DL94","v":2.6292034193587919E-2},{"$f":"'Total - Traffic %'!DM94","v":0.11002068111831018},{"$f":"'Total - Traffic %'!DN94","v":4.1851855873040113E-2},{"$f":"'Total - Traffic %'!DO94","v":7.026045332532955E-3},{"$f":"'Total - Traffic %'!DP94","v":0.23411935703271633}]
[null,null,4,{"$f":"'Total - Traffic %'!D95","v":0},{"$f":"'Total - Traffic %'!E95","v":0},{"$f":"'Total - Traffic %'!F95","v":0},{"$f":"'Total - Traffic %'!G95","v":0},{"$f":"'Total - Traffic %'!H95","v":0},{"$f":"'Total - Traffic %'!I95","v":0},{"$f":"'Total - Traffic %'!J95","v":1.5892058978246495E-2},{"$f":"'Total - Traffic %'!K95","v":1.1079085095069314E-2},{"$f":"'Total - Traffic %'!L95","v":1.5662397739374624E-3},{"$f":"'Total - Traffic %'!M95","v":5.1188049161003234E-3},{"$f":"'Total - Traffic %'!N95","v":2.0231956021005883E-3},{"$f":"'Total - Traffic %'!O95","v":3.5679384365454182E-2},null,null,4,{"$f":"'Total - Traffic %'!S95","v":0},{"$f":"'Total - Traffic %'!T95","v":0},{"$f":"'Total - Traffic %'!U95","v":0},{"$f":"'Total - Traffic %'!V95","v":0},{"$f":"'Total - Traffic %'!W95","v":0},{"$f":"'Total - Traffic %'!X95","v":0},{"$f":"'Total - Traffic %'!Y95","v":1.7021059056164717E-2},{"$f":"'Total - Traffic %'!Z95","v":1.1455431670133047E-2},{"$f":"'Total - Traffic %'!AA95","v":3.0877196605479358E-3},{"$f":"'Total - Traffic %'!AB95","v":5.8261725571616433E-3},{"$f":"'Total - Traffic %'!AC95","v":2.0319301686810942E-3},{"$f":"'Total - Traffic %'!AD95","v":3.9422313112688435E-2},null,null,4,{"$f":"'Total - Traffic %'!AH95","v":0},{"$f":"'Total - Traffic %'!AI95","v":0},{"$f":"'Total - Traffic %'!AJ95","v":0},{"$f":"'Total - Traffic %'!AK95","v":0},{"$f":"'Total - Traffic %'!AL95","v":0},{"$f":"'Total - Traffic %'!AM95","v":0},{"$f":"'Total - Traffic %'!AN95","v":1.9214153941433589E-2},{"$f":"'Total - Traffic %'!AO95","v":1.1626431773174319E-2},{"$f":"'Total - Traffic %'!AP95","v":7.793810130779971E-3},{"$f":"'Total - Traffic %'!AQ95","v":6.8946018067447485E-3},{"$f":"'Total - Traffic %'!AR95","v":2.6817141063707919E-3},{"$f":"'Total - Traffic %'!AS95","v":4.8210711758503416E-2},null,null,4,{"$f":"'Total - Traffic %'!AW95","v":0},{"$f":"'Total - Traffic %'!AX95","v":0},{"$f":"'Total - Traffic %'!AY95","v":0},{"$f":"'Total - Traffic %'!AZ95","v":0},{"$f":"'Total - Traffic %'!BA95","v":0},{"$f":"'Total - Traffic %'!BB95","v":0},{"$f":"'Total - Traffic %'!BC95","v":1.9247725865344616E-2},{"$f":"'Total - Traffic %'!BD95","v":1.1596433521679363E-2},{"$f":"'Total - Traffic %'!BE95","v":1.1494003037054841E-2},{"$f":"'Total - Traffic %'!BF95","v":7.5769234365121356E-3},{"$f":"'Total - Traffic %'!BG95","v":3.3394154734066694E-3},{"$f":"'Total - Traffic %'!BH95","v":5.3254501333997624E-2},null,null,4,{"$f":"'Total - Traffic %'!BL95","v":0},{"$f":"'Total - Traffic %'!BM95","v":0},{"$f":"'Total - Traffic %'!BN95","v":0},{"$f":"'Total - Traffic %'!BO95","v":0},{"$f":"'Total - Traffic %'!BP95","v":0},{"$f":"'Total - Traffic %'!BQ95","v":0},{"$f":"'Total - Traffic %'!BR95","v":2.0193565141371914E-2},{"$f":"'Total - Traffic %'!BS95","v":1.1650064159055092E-2},{"$f":"'Total - Traffic %'!BT95","v":1.4462023905309278E-2},{"$f":"'Total - Traffic %'!BU95","v":9.0665792821486135E-3},{"$f":"'Total - Traffic %'!BV95","v":3.4692296714380431E-3},{"$f":"'Total - Traffic %'!BW95","v":5.8841462159322948E-2},null,null,4,{"$f":"'Total - Traffic %'!CA95","v":0},{"$f":"'Total - Traffic %'!CB95","v":0},{"$f":"'Total - Traffic %'!CC95","v":0},{"$f":"'Total - Traffic %'!CD95","v":0},{"$f":"'Total - Traffic %'!CE95","v":0},{"$f":"'Total - Traffic %'!CF95","v":0},{"$f":"'Total - Traffic %'!CG95","v":2.1033050591543204E-2},{"$f":"'Total - Traffic %'!CH95","v":1.1641665477242404E-2},{"$f":"'Total - Traffic %'!CI95","v":1.9270902730064973E-2},{"$f":"'Total - Traffic %'!CJ95","v":9.5022226665003179E-3},{"$f":"'Total - Traffic %'!CK95","v":3.2367883734347081E-3},{"$f":"'Total - Traffic %'!CL95","v":6.4684629838785604E-2},null,null,4,{"$f":"'Total - Traffic %'!CP95","v":0},{"$f":"'Total - Traffic %'!CQ95","v":0},{"$f":"'Total - Traffic %'!CR95","v":0},{"$f":"'Total - Traffic %'!CS95","v":0},{"$f":"'Total - Traffic %'!CT95","v":0},{"$f":"'Total - Traffic %'!CU95","v":0},{"$f":"'Total - Traffic %'!CV95","v":2.1237154588446518E-2},{"$f":"'Total - Traffic %'!CW95","v":1.1450096788156795E-2},{"$f":"'Total - Traffic %'!CX95","v":1.9600160519638872E-2},{"$f":"'Total - Traffic %'!CY95","v":9.6439556265334285E-3},{"$f":"'Total - Traffic %'!CZ95","v":3.8160995269657504E-3},{"$f":"'Total - Traffic %'!DA95","v":6.5747467049741354E-2},null,null,4,{"$f":"'Total - Traffic %'!DE95","v":0},{"$f":"'Total - Traffic %'!DF95","v":0},{"$f":"'Total - Traffic %'!DG95","v":0},{"$f":"'Total - Traffic %'!DH95","v":0},{"$f":"'Total - Traffic %'!DI95","v":0},{"$f":"'Total - Traffic %'!DJ95","v":0},{"$f":"'Total - Traffic %'!DK95","v":2.1707907966478014E-2},{"$f":"'Total - Traffic %'!DL95","v":1.1842965849762122E-2},{"$f":"'Total - Traffic %'!DM95","v":2.3042848168035434E-2},{"$f":"'Total - Traffic %'!DN95","v":9.7624811326092551E-3},{"$f":"'Total - Traffic %'!DO95","v":4.123186984175257E-3},{"$f":"'Total - Traffic %'!DP95","v":7.047939010106008E-2}]
[null,null,5,{"$f":"'Total - Traffic %'!D96","v":0},{"$f":"'Total - Traffic %'!E96","v":0},{"$f":"'Total - Traffic %'!F96","v":0},{"$f":"'Total - Traffic %'!G96","v":0},{"$f":"'Total - Traffic %'!H96","v":0},{"$f":"'Total - Traffic %'!I96","v":0},{"$f":"'Total - Traffic %'!J96","v":5.9593794917296968E-3},{"$f":"'Total - Traffic %'!K96","v":7.089182592075749E-3},{"$f":"'Total - Traffic %'!L96","v":0},{"$f":"'Total - Traffic %'!M96","v":8.1777881937598093E-4},{"$f":"'Total - Traffic %'!N96","v":2.5087139871549937E-4},{"$f":"'Total - Traffic %'!O96","v":1.4117212301896925E-2},null,null,5,{"$f":"'Total - Traffic %'!S96","v":0},{"$f":"'Total - Traffic %'!T96","v":0},{"$f":"'Total - Traffic %'!U96","v":0},{"$f":"'Total - Traffic %'!V96","v":0},{"$f":"'Total - Traffic %'!W96","v":0},{"$f":"'Total - Traffic %'!X96","v":0},{"$f":"'Total - Traffic %'!Y96","v":6.7783790203836524E-3},{"$f":"'Total - Traffic %'!Z96","v":6.9579474763001251E-3},{"$f":"'Total - Traffic %'!AA96","v":1.5874307752637902E-5},{"$f":"'Total - Traffic %'!AB96","v":9.7719959562285095E-4},{"$f":"'Total - Traffic %'!AC96","v":2.4204422154048102E-4},{"$f":"'Total - Traffic %'!AD96","v":1.4971444621599748E-2},null,null,5,{"$f":"'Total - Traffic %'!AH96","v":0},{"$f":"'Total - Traffic %'!AI96","v":0},{"$f":"'Total - Traffic %'!AJ96","v":0},{"$f":"'Total - Traffic %'!AK96","v":0},{"$f":"'Total - Traffic %'!AL96","v":0},{"$f":"'Total - Traffic %'!AM96","v":0},{"$f":"'Total - Traffic %'!AN96","v":7.3407542589625611E-3},{"$f":"'Total - Traffic %'!AO96","v":6.8914370666445148E-3},{"$f":"'Total - Traffic %'!AP96","v":3.0383353688783285E-5},{"$f":"'Total - Traffic %'!AQ96","v":1.0926748395775295E-3},{"$f":"'Total - Traffic %'!AR96","v":3.0238605858388349E-4},{"$f":"'Total - Traffic %'!AS96","v":1.5657635577457273E-2},null,null,5,{"$f":"'Total - Traffic %'!AW96","v":0},{"$f":"'Total - Traffic %'!AX96","v":0},{"$f":"'Total - Traffic %'!AY96","v":0},{"$f":"'Total - Traffic %'!AZ96","v":0},{"$f":"'Total - Traffic %'!BA96","v":0},{"$f":"'Total - Traffic %'!BB96","v":0},{"$f":"'Total - Traffic %'!BC96","v":7.813797468471953E-3},{"$f":"'Total - Traffic %'!BD96","v":6.89962743738721E-3},{"$f":"'Total - Traffic %'!BE96","v":5.8133922228166223E-5},{"$f":"'Total - Traffic %'!BF96","v":1.1692805136885871E-3},{"$f":"'Total - Traffic %'!BG96","v":2.9410115566368215E-4},{"$f":"'Total - Traffic %'!BH96","v":1.62349404974396E-2},null,null,5,{"$f":"'Total - Traffic %'!BL96","v":0},{"$f":"'Total - Traffic %'!BM96","v":0},{"$f":"'Total - Traffic %'!BN96","v":0},{"$f":"'Total - Traffic %'!BO96","v":0},{"$f":"'Total - Traffic %'!BP96","v":0},{"$f":"'Total - Traffic %'!BQ96","v":0},{"$f":"'Total - Traffic %'!BR96","v":8.1595712215992346E-3},{"$f":"'Total - Traffic %'!BS96","v":6.8329022729325933E-3},{"$f":"'Total - Traffic %'!BT96","v":5.639359425936207E-5},{"$f":"'Total - Traffic %'!BU96","v":1.1535197990150889E-3},{"$f":"'Total - Traffic %'!BV96","v":3.5074586952957553E-4},{"$f":"'Total - Traffic %'!BW96","v":1.6553132757335855E-2},null,null,5,{"$f":"'Total - Traffic %'!CA96","v":0},{"$f":"'Total - Traffic %'!CB96","v":0},{"$f":"'Total - Traffic %'!CC96","v":0},{"$f":"'Total - Traffic %'!CD96","v":0},{"$f":"'Total - Traffic %'!CE96","v":0},{"$f":"'Total - Traffic %'!CF96","v":0},{"$f":"'Total - Traffic %'!CG96","v":8.2572593201120856E-3},{"$f":"'Total - Traffic %'!CH96","v":6.7953703999300841E-3},{"$f":"'Total - Traffic %'!CI96","v":5.5748307251320844E-5},{"$f":"'Total - Traffic %'!CJ96","v":1.1579617099119796E-3},{"$f":"'Total - Traffic %'!CK96","v":4.0834218569257976E-4},{"$f":"'Total - Traffic %'!CL96","v":1.667468192289805E-2},null,null,5,{"$f":"'Total - Traffic %'!CP96","v":0},{"$f":"'Total - Traffic %'!CQ96","v":0},{"$f":"'Total - Traffic %'!CR96","v":0},{"$f":"'Total - Traffic %'!CS96","v":0},{"$f":"'Total - Traffic %'!CT96","v":0},{"$f":"'Total - Traffic %'!CU96","v":0},{"$f":"'Total - Traffic %'!CV96","v":8.2642245263996484E-3},{"$f":"'Total - Traffic %'!CW96","v":6.7193701867046722E-3},{"$f":"'Total - Traffic %'!CX96","v":5.5292079657367377E-5},{"$f":"'Total - Traffic %'!CY96","v":1.1986607908377241E-3},{"$f":"'Total - Traffic %'!CZ96","v":4.0383579916213058E-4},{"$f":"'Total - Traffic %'!DA96","v":1.6641383382761544E-2},null,null,5,{"$f":"'Total - Traffic %'!DE96","v":0},{"$f":"'Total - Traffic %'!DF96","v":0},{"$f":"'Total - Traffic %'!DG96","v":0},{"$f":"'Total - Traffic %'!DH96","v":0},{"$f":"'Total - Traffic %'!DI96","v":0},{"$f":"'Total - Traffic %'!DJ96","v":0},{"$f":"'Total - Traffic %'!DK96","v":8.3050229276087472E-3},{"$f":"'Total - Traffic %'!DL96","v":6.077151173766171E-3},{"$f":"'Total - Traffic %'!DM96","v":5.4874216524680113E-5},{"$f":"'Total - Traffic %'!DN96","v":1.2768321428594936E-3},{"$f":"'Total - Traffic %'!DO96","v":4.8375026614618118E-4},{"$f":"'Total - Traffic %'!DP96","v":1.6197630726905273E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D97","v":0},{"$f":"'Total - Traffic %'!E97","v":0},{"$f":"'Total - Traffic %'!F97","v":0},{"$f":"'Total - Traffic %'!G97","v":0},{"$f":"'Total - Traffic %'!H97","v":0},{"$f":"'Total - Traffic %'!I97","v":0},{"$f":"'Total - Traffic %'!J97","v":0.12525063402883599},{"$f":"'Total - Traffic %'!K97","v":0.18175498290964628},{"$f":"'Total - Traffic %'!L97","v":0.17811677389049449},{"$f":"'Total - Traffic %'!M97","v":0.30216460009263524},{"$f":"'Total - Traffic %'!N97","v":0.21271300907838805},{"$f":"'Total - Traffic %'!O97","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!S97","v":0},{"$f":"'Total - Traffic %'!T97","v":0},{"$f":"'Total - Traffic %'!U97","v":0},{"$f":"'Total - Traffic %'!V97","v":0},{"$f":"'Total - Traffic %'!W97","v":0},{"$f":"'Total - Traffic %'!X97","v":0},{"$f":"'Total - Traffic %'!Y97","v":0.12431240576446288},{"$f":"'Total - Traffic %'!Z97","v":0.17984974670533294},{"$f":"'Total - Traffic %'!AA97","v":0.18320698302637806},{"$f":"'Total - Traffic %'!AB97","v":0.30219681280619171},{"$f":"'Total - Traffic %'!AC97","v":0.21043405169763441},{"$f":"'Total - Traffic %'!AD97","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AH97","v":0},{"$f":"'Total - Traffic %'!AI97","v":0},{"$f":"'Total - Traffic %'!AJ97","v":0},{"$f":"'Total - Traffic %'!AK97","v":0},{"$f":"'Total - Traffic %'!AL97","v":0},{"$f":"'Total - Traffic %'!AM97","v":0},{"$f":"'Total - Traffic %'!AN97","v":0.12301370118385736},{"$f":"'Total - Traffic %'!AO97","v":0.17791847917116066},{"$f":"'Total - Traffic %'!AP97","v":0.18730771794038339},{"$f":"'Total - Traffic %'!AQ97","v":0.30269813867584316},{"$f":"'Total - Traffic %'!AR97","v":0.20906196302875554},{"$f":"'Total - Traffic %'!AS97","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!AW97","v":0},{"$f":"'Total - Traffic %'!AX97","v":0},{"$f":"'Total - Traffic %'!AY97","v":0},{"$f":"'Total - Traffic %'!AZ97","v":0},{"$f":"'Total - Traffic %'!BA97","v":0},{"$f":"'Total - Traffic %'!BB97","v":0},{"$f":"'Total - Traffic %'!BC97","v":0.12208436665623727},{"$f":"'Total - Traffic %'!BD97","v":0.17679147791293118},{"$f":"'Total - Traffic %'!BE97","v":0.1894946258292679},{"$f":"'Total - Traffic %'!BF97","v":0.30320040193811221},{"$f":"'Total - Traffic %'!BG97","v":0.20842912766345151},{"$f":"'Total - Traffic %'!BH97","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!BL97","v":0},{"$f":"'Total - Traffic %'!BM97","v":0},{"$f":"'Total - Traffic %'!BN97","v":0},{"$f":"'Total - Traffic %'!BO97","v":0},{"$f":"'Total - Traffic %'!BP97","v":0},{"$f":"'Total - Traffic %'!BQ97","v":0},{"$f":"'Total - Traffic %'!BR97","v":0.12152878462066065},{"$f":"'Total - Traffic %'!BS97","v":0.17635357584117359},{"$f":"'Total - Traffic %'!BT97","v":0.19042389759659004},{"$f":"'Total - Traffic %'!BU97","v":0.30349065245093892},{"$f":"'Total - Traffic %'!BV97","v":0.20820308949063684},{"$f":"'Total - Traffic %'!BW97","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CA97","v":0},{"$f":"'Total - Traffic %'!CB97","v":0},{"$f":"'Total - Traffic %'!CC97","v":0},{"$f":"'Total - Traffic %'!CD97","v":0},{"$f":"'Total - Traffic %'!CE97","v":0},{"$f":"'Total - Traffic %'!CF97","v":0},{"$f":"'Total - Traffic %'!CG97","v":0.12109238894348298},{"$f":"'Total - Traffic %'!CH97","v":0.17629419900869298},{"$f":"'Total - Traffic %'!CI97","v":0.19101750895553285},{"$f":"'Total - Traffic %'!CJ97","v":0.30352093975062833},{"$f":"'Total - Traffic %'!CK97","v":0.20807496334166287},{"$f":"'Total - Traffic %'!CL97","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CP97","v":0},{"$f":"'Total - Traffic %'!CQ97","v":0},{"$f":"'Total - Traffic %'!CR97","v":0},{"$f":"'Total - Traffic %'!CS97","v":0},{"$f":"'Total - Traffic %'!CT97","v":0},{"$f":"'Total - Traffic %'!CU97","v":0},{"$f":"'Total - Traffic %'!CV97","v":0.12082930645865346},{"$f":"'Total - Traffic %'!CW97","v":0.17664656751625321},{"$f":"'Total - Traffic %'!CX97","v":0.19082432965122098},{"$f":"'Total - Traffic %'!CY97","v":0.30355327213054761},{"$f":"'Total - Traffic %'!CZ97","v":0.20814652424332478},{"$f":"'Total - Traffic %'!DA97","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE97","v":0},{"$f":"'Total - Traffic %'!DF97","v":0},{"$f":"'Total - Traffic %'!DG97","v":0},{"$f":"'Total - Traffic %'!DH97","v":0},{"$f":"'Total - Traffic %'!DI97","v":0},{"$f":"'Total - Traffic %'!DJ97","v":0},{"$f":"'Total - Traffic %'!DK97","v":0.1206159648834083},{"$f":"'Total - Traffic %'!DL97","v":0.17722578317898247},{"$f":"'Total - Traffic %'!DM97","v":0.19024564937624189},{"$f":"'Total - Traffic %'!DN97","v":0.30352049415494664},{"$f":"'Total - Traffic %'!DO97","v":0.20839210840642078},{"$f":"'Total - Traffic %'!DP97","v":1}]
["West Midlands",null,1,{"$f":"'Total - Traffic %'!D98","v":0},{"$f":"'Total - Traffic %'!E98","v":0},{"$f":"'Total - Traffic %'!F98","v":0},{"$f":"'Total - Traffic %'!G98","v":7.0373519533867999E-3},{"$f":"'Total - Traffic %'!H98","v":8.027190187929795E-3},{"$f":"'Total - Traffic %'!I98","v":5.5630994465120147E-2},{"$f":"'Total - Traffic %'!J98","v":9.0706511427042866E-3},{"$f":"'Total - Traffic %'!K98","v":5.3007922347406221E-2},{"$f":"'Total - Traffic %'!L98","v":2.6987182852260365E-2},{"$f":"'Total - Traffic %'!M98","v":8.1232116687520867E-2},{"$f":"'Total - Traffic %'!N98","v":9.893046705263131E-2},{"$f":"'Total - Traffic %'!O98","v":0.33992387668895985},null,"West Midlands",1,{"$f":"'Total - Traffic %'!S98","v":0},{"$f":"'Total - Traffic %'!T98","v":0},{"$f":"'Total - Traffic %'!U98","v":0},{"$f":"'Total - Traffic %'!V98","v":6.8911126043479359E-3},{"$f":"'Total - Traffic %'!W98","v":8.061043220794149E-3},{"$f":"'Total - Traffic %'!X98","v":5.1083063430962708E-2},{"$f":"'Total - Traffic %'!Y98","v":8.022399208879984E-3},{"$f":"'Total - Traffic %'!Z98","v":5.2115967542966955E-2},{"$f":"'Total - Traffic %'!AA98","v":2.6039744021277147E-2},{"$f":"'Total - Traffic %'!AB98","v":7.0484503496307499E-2},{"$f":"'Total - Traffic %'!AC98","v":9.5269585061994552E-2},{"$f":"'Total - Traffic %'!AD98","v":0.31796741858753097},null,"West Midlands",1,{"$f":"'Total - Traffic %'!AH98","v":0},{"$f":"'Total - Traffic %'!AI98","v":0},{"$f":"'Total - Traffic %'!AJ98","v":0},{"$f":"'Total - Traffic %'!AK98","v":6.641735195522587E-3},{"$f":"'Total - Traffic %'!AL98","v":7.9116206945363445E-3},{"$f":"'Total - Traffic %'!AM98","v":5.1160120960951128E-2},{"$f":"'Total - Traffic %'!AN98","v":7.9524920986202684E-3},{"$f":"'Total - Traffic %'!AO98","v":5.1495333286859041E-2},{"$f":"'Total - Traffic %'!AP98","v":2.464332955868849E-2},{"$f":"'Total - Traffic %'!AQ98","v":6.7819427765452411E-2},{"$f":"'Total - Traffic %'!AR98","v":9.41530038343978E-2},{"$f":"'Total - Traffic %'!AS98","v":0.31177706339502809},null,"West Midlands",1,{"$f":"'Total - Traffic %'!AW98","v":0},{"$f":"'Total - Traffic %'!AX98","v":0},{"$f":"'Total - Traffic %'!AY98","v":0},{"$f":"'Total - Traffic %'!AZ98","v":6.4205704886625614E-3},{"$f":"'Total - Traffic %'!BA98","v":7.7483781520774776E-3},{"$f":"'Total - Traffic %'!BB98","v":5.1287367307650766E-2},{"$f":"'Total - Traffic %'!BC98","v":7.8891837282298611E-3},{"$f":"'Total - Traffic %'!BD98","v":5.0684930855873118E-2},{"$f":"'Total - Traffic %'!BE98","v":2.3759218185493258E-2},{"$f":"'Total - Traffic %'!BF98","v":6.6838866129011687E-2},{"$f":"'Total - Traffic %'!BG98","v":9.3869762775956031E-2},{"$f":"'Total - Traffic %'!BH98","v":0.30849827762295479},null,"West Midlands",1,{"$f":"'Total - Traffic %'!BL98","v":0},{"$f":"'Total - Traffic %'!BM98","v":0},{"$f":"'Total - Traffic %'!BN98","v":0},{"$f":"'Total - Traffic %'!BO98","v":6.3209693905596012E-3},{"$f":"'Total - Traffic %'!BP98","v":7.6136804754672839E-3},{"$f":"'Total - Traffic %'!BQ98","v":5.0528347468610242E-2},{"$f":"'Total - Traffic %'!BR98","v":7.768701630762976E-3},{"$f":"'Total - Traffic %'!BS98","v":5.0894250477474444E-2},{"$f":"'Total - Traffic %'!BT98","v":2.1791924566947111E-2},{"$f":"'Total - Traffic %'!BU98","v":6.6539240091658763E-2},{"$f":"'Total - Traffic %'!BV98","v":9.3735956445399976E-2},{"$f":"'Total - Traffic %'!BW98","v":0.30519307054688039},null,"West Midlands",1,{"$f":"'Total - Traffic %'!CA98","v":0},{"$f":"'Total - Traffic %'!CB98","v":0},{"$f":"'Total - Traffic %'!CC98","v":0},{"$f":"'Total - Traffic %'!CD98","v":6.2107249714199939E-3},{"$f":"'Total - Traffic %'!CE98","v":7.4614048683626583E-3},{"$f":"'Total - Traffic %'!CF98","v":5.0081266463377148E-2},{"$f":"'Total - Traffic %'!CG98","v":7.7392774172964762E-3},{"$f":"'Total - Traffic %'!CH98","v":5.0999516448535523E-2},{"$f":"'Total - Traffic %'!CI98","v":2.1743186238453619E-2},{"$f":"'Total - Traffic %'!CJ98","v":6.6185820707037227E-2},{"$f":"'Total - Traffic %'!CK98","v":9.3717492699431901E-2},{"$f":"'Total - Traffic %'!CL98","v":0.30413868981391451},null,"West Midlands",1,{"$f":"'Total - Traffic %'!CP98","v":0},{"$f":"'Total - Traffic %'!CQ98","v":0},{"$f":"'Total - Traffic %'!CR98","v":0},{"$f":"'Total - Traffic %'!CS98","v":6.1023915456463167E-3},{"$f":"'Total - Traffic %'!CT98","v":7.1760492518071076E-3},{"$f":"'Total - Traffic %'!CU98","v":5.0010993352810285E-2},{"$f":"'Total - Traffic %'!CV98","v":7.6913011700378911E-3},{"$f":"'Total - Traffic %'!CW98","v":5.1168858046587017E-2},{"$f":"'Total - Traffic %'!CX98","v":2.1160367607510805E-2},{"$f":"'Total - Traffic %'!CY98","v":6.6034316483686822E-2},{"$f":"'Total - Traffic %'!CZ98","v":9.3735315164117622E-2},{"$f":"'Total - Traffic %'!DA98","v":0.30307959262220391},null,"West Midlands",1,{"$f":"'Total - Traffic %'!DE98","v":0},{"$f":"'Total - Traffic %'!DF98","v":0},{"$f":"'Total - Traffic %'!DG98","v":0},{"$f":"'Total - Traffic %'!DH98","v":5.8582264319281272E-3},{"$f":"'Total - Traffic %'!DI98","v":6.7596275578326124E-3},{"$f":"'Total - Traffic %'!DJ98","v":4.9351780777977368E-2},{"$f":"'Total - Traffic %'!DK98","v":7.5329336432928612E-3},{"$f":"'Total - Traffic %'!DL98","v":5.1298038546763597E-2},{"$f":"'Total - Traffic %'!DM98","v":2.0230161924448799E-2},{"$f":"'Total - Traffic %'!DN98","v":6.5956548989446487E-2},{"$f":"'Total - Traffic %'!DO98","v":9.3856788276087635E-2},{"$f":"'Total - Traffic %'!DP98","v":0.30084410614777746}]
[null,null,2,{"$f":"'Total - Traffic %'!D99","v":0},{"$f":"'Total - Traffic %'!E99","v":0},{"$f":"'Total - Traffic %'!F99","v":0},{"$f":"'Total - Traffic %'!G99","v":1.2914851139717624E-2},{"$f":"'Total - Traffic %'!H99","v":3.4305603699893321E-2},{"$f":"'Total - Traffic %'!I99","v":4.3666994330334101E-2},{"$f":"'Total - Traffic %'!J99","v":3.3202327284864538E-2},{"$f":"'Total - Traffic %'!K99","v":2.9967025626365943E-2},{"$f":"'Total - Traffic %'!L99","v":6.2037470240427835E-2},{"$f":"'Total - Traffic %'!M99","v":7.2499941527847667E-2},{"$f":"'Total - Traffic %'!N99","v":1.4783812937002981E-2},{"$f":"'Total - Traffic %'!O99","v":0.30337802678645398},null,null,2,{"$f":"'Total - Traffic %'!S99","v":0},{"$f":"'Total - Traffic %'!T99","v":0},{"$f":"'Total - Traffic %'!U99","v":0},{"$f":"'Total - Traffic %'!V99","v":1.2728621409298646E-2},{"$f":"'Total - Traffic %'!W99","v":2.816900203167863E-2},{"$f":"'Total - Traffic %'!X99","v":4.650314577665262E-2},{"$f":"'Total - Traffic %'!Y99","v":3.230089239092071E-2},{"$f":"'Total - Traffic %'!Z99","v":2.9104046735897275E-2},{"$f":"'Total - Traffic %'!AA99","v":5.3126634259526968E-2},{"$f":"'Total - Traffic %'!AB99","v":8.1324943409112727E-2},{"$f":"'Total - Traffic %'!AC99","v":1.7286342186067092E-2},{"$f":"'Total - Traffic %'!AD99","v":0.30054362819915464},null,null,2,{"$f":"'Total - Traffic %'!AH99","v":0},{"$f":"'Total - Traffic %'!AI99","v":0},{"$f":"'Total - Traffic %'!AJ99","v":0},{"$f":"'Total - Traffic %'!AK99","v":1.1266676071868291E-2},{"$f":"'Total - Traffic %'!AL99","v":2.5888853433619876E-2},{"$f":"'Total - Traffic %'!AM99","v":4.4237282866244371E-2},{"$f":"'Total - Traffic %'!AN99","v":2.7027366660084061E-2},{"$f":"'Total - Traffic %'!AO99","v":2.8738996219667495E-2},{"$f":"'Total - Traffic %'!AP99","v":4.4254098468108183E-2},{"$f":"'Total - Traffic %'!AQ99","v":8.0127030905975033E-2},{"$f":"'Total - Traffic %'!AR99","v":1.7503692160177668E-2},{"$f":"'Total - Traffic %'!AS99","v":0.27904399678574499},null,null,2,{"$f":"'Total - Traffic %'!AW99","v":0},{"$f":"'Total - Traffic %'!AX99","v":0},{"$f":"'Total - Traffic %'!AY99","v":0},{"$f":"'Total - Traffic %'!AZ99","v":9.8038192192540265E-3},{"$f":"'Total - Traffic %'!BA99","v":2.5665035521119289E-2},{"$f":"'Total - Traffic %'!BB99","v":4.136955163056448E-2},{"$f":"'Total - Traffic %'!BC99","v":2.5700204209117034E-2},{"$f":"'Total - Traffic %'!BD99","v":2.8974845609820818E-2},{"$f":"'Total - Traffic %'!BE99","v":4.0384062382942315E-2},{"$f":"'Total - Traffic %'!BF99","v":7.7978869032838169E-2},{"$f":"'Total - Traffic %'!BG99","v":1.7183390740739157E-2},{"$f":"'Total - Traffic %'!BH99","v":0.26705977834639527},null,null,2,{"$f":"'Total - Traffic %'!BL99","v":0},{"$f":"'Total - Traffic %'!BM99","v":0},{"$f":"'Total - Traffic %'!BN99","v":0},{"$f":"'Total - Traffic %'!BO99","v":8.1479036359527086E-3},{"$f":"'Total - Traffic %'!BP99","v":2.3031200415432565E-2},{"$f":"'Total - Traffic %'!BQ99","v":4.0501672266853188E-2},{"$f":"'Total - Traffic %'!BR99","v":2.5346380455777012E-2},{"$f":"'Total - Traffic %'!BS99","v":2.8492996216522719E-2},{"$f":"'Total - Traffic %'!BT99","v":4.0335854898595959E-2},{"$f":"'Total - Traffic %'!BU99","v":7.6650792291999309E-2},{"$f":"'Total - Traffic %'!BV99","v":1.6822011198569808E-2},{"$f":"'Total - Traffic %'!BW99","v":0.25932881137970321},null,null,2,{"$f":"'Total - Traffic %'!CA99","v":0},{"$f":"'Total - Traffic %'!CB99","v":0},{"$f":"'Total - Traffic %'!CC99","v":0},{"$f":"'Total - Traffic %'!CD99","v":8.0967387148031048E-3},{"$f":"'Total - Traffic %'!CE99","v":2.1501273601337197E-2},{"$f":"'Total - Traffic %'!CF99","v":4.0128059729625222E-2},{"$f":"'Total - Traffic %'!CG99","v":2.4812656727709437E-2},{"$f":"'Total - Traffic %'!CH99","v":2.8551318465243451E-2},{"$f":"'Total - Traffic %'!CI99","v":4.0515823084002034E-2},{"$f":"'Total - Traffic %'!CJ99","v":7.6167685118973635E-2},{"$f":"'Total - Traffic %'!CK99","v":1.639223121688517E-2},{"$f":"'Total - Traffic %'!CL99","v":0.25616578665857925},null,null,2,{"$f":"'Total - Traffic %'!CP99","v":0},{"$f":"'Total - Traffic %'!CQ99","v":0},{"$f":"'Total - Traffic %'!CR99","v":0},{"$f":"'Total - Traffic %'!CS99","v":7.9412751570379306E-3},{"$f":"'Total - Traffic %'!CT99","v":2.0467819828720171E-2},{"$f":"'Total - Traffic %'!CU99","v":4.0264734362317596E-2},{"$f":"'Total - Traffic %'!CV99","v":2.3491165663813207E-2},{"$f":"'Total - Traffic %'!CW99","v":2.8915718310955515E-2},{"$f":"'Total - Traffic %'!CX99","v":4.0386883304859893E-2},{"$f":"'Total - Traffic %'!CY99","v":7.5829984130062381E-2},{"$f":"'Total - Traffic %'!CZ99","v":1.6207691546613192E-2},{"$f":"'Total - Traffic %'!DA99","v":0.25350527230437986},null,null,2,{"$f":"'Total - Traffic %'!DE99","v":0},{"$f":"'Total - Traffic %'!DF99","v":0},{"$f":"'Total - Traffic %'!DG99","v":0},{"$f":"'Total - Traffic %'!DH99","v":8.0778819799615931E-3},{"$f":"'Total - Traffic %'!DI99","v":2.046541191642889E-2},{"$f":"'Total - Traffic %'!DJ99","v":4.0837605439569262E-2},{"$f":"'Total - Traffic %'!DK99","v":2.2852753046015029E-2},{"$f":"'Total - Traffic %'!DL99","v":2.9289723564081053E-2},{"$f":"'Total - Traffic %'!DM99","v":3.9733857602580171E-2},{"$f":"'Total - Traffic %'!DN99","v":7.5276751419575932E-2},{"$f":"'Total - Traffic %'!DO99","v":1.6172585171407041E-2},{"$f":"'Total - Traffic %'!DP99","v":0.252706570139619}]
[null,null,3,{"$f":"'Total - Traffic %'!D100","v":0},{"$f":"'Total - Traffic %'!E100","v":0},{"$f":"'Total - Traffic %'!F100","v":0},{"$f":"'Total - Traffic %'!G100","v":2.8650717536198949E-2},{"$f":"'Total - Traffic %'!H100","v":3.2249953289278516E-2},{"$f":"'Total - Traffic %'!I100","v":3.377118594431925E-2},{"$f":"'Total - Traffic %'!J100","v":2.7212571701186281E-2},{"$f":"'Total - Traffic %'!K100","v":9.1337774291407117E-3},{"$f":"'Total - Traffic %'!L100","v":0.10020508846403156},{"$f":"'Total - Traffic %'!M100","v":1.5525590381019545E-2},{"$f":"'Total - Traffic %'!N100","v":1.9229386541964953E-3},{"$f":"'Total - Traffic %'!O100","v":0.2486718233993713},null,null,3,{"$f":"'Total - Traffic %'!S100","v":0},{"$f":"'Total - Traffic %'!T100","v":0},{"$f":"'Total - Traffic %'!U100","v":0},{"$f":"'Total - Traffic %'!V100","v":2.7772829202018075E-2},{"$f":"'Total - Traffic %'!W100","v":3.5687942492244516E-2},{"$f":"'Total - Traffic %'!X100","v":3.1936454636443699E-2},{"$f":"'Total - Traffic %'!Y100","v":2.705763434377953E-2},{"$f":"'Total - Traffic %'!Z100","v":9.9212851542926257E-3},{"$f":"'Total - Traffic %'!AA100","v":0.1051315723454226},{"$f":"'Total - Traffic %'!AB100","v":1.5766260000019239E-2},{"$f":"'Total - Traffic %'!AC100","v":2.0695220156785794E-3},{"$f":"'Total - Traffic %'!AD100","v":0.25534350018989888},null,null,3,{"$f":"'Total - Traffic %'!AH100","v":0},{"$f":"'Total - Traffic %'!AI100","v":0},{"$f":"'Total - Traffic %'!AJ100","v":0},{"$f":"'Total - Traffic %'!AK100","v":2.577290442888161E-2},{"$f":"'Total - Traffic %'!AL100","v":3.6813837485406134E-2},{"$f":"'Total - Traffic %'!AM100","v":3.1094290279435624E-2},{"$f":"'Total - Traffic %'!AN100","v":3.0078380872255221E-2},{"$f":"'Total - Traffic %'!AO100","v":1.014736829735766E-2},{"$f":"'Total - Traffic %'!AP100","v":0.10995746778966731},{"$f":"'Total - Traffic %'!AQ100","v":1.8337066460890686E-2},{"$f":"'Total - Traffic %'!AR100","v":2.2265130341803034E-3},{"$f":"'Total - Traffic %'!AS100","v":0.26442782864807457},null,null,3,{"$f":"'Total - Traffic %'!AW100","v":0},{"$f":"'Total - Traffic %'!AX100","v":0},{"$f":"'Total - Traffic %'!AY100","v":0},{"$f":"'Total - Traffic %'!AZ100","v":2.4722710586056029E-2},{"$f":"'Total - Traffic %'!BA100","v":3.5679831151676285E-2},{"$f":"'Total - Traffic %'!BB100","v":3.3216148881138316E-2},{"$f":"'Total - Traffic %'!BC100","v":2.9593332981446119E-2},{"$f":"'Total - Traffic %'!BD100","v":1.0179640676994067E-2},{"$f":"'Total - Traffic %'!BE100","v":0.1113695450038254},{"$f":"'Total - Traffic %'!BF100","v":2.0575256136846073E-2},{"$f":"'Total - Traffic %'!BG100","v":2.5077846948995115E-3},{"$f":"'Total - Traffic %'!BH100","v":0.26784425011288177},null,null,3,{"$f":"'Total - Traffic %'!BL100","v":0},{"$f":"'Total - Traffic %'!BM100","v":0},{"$f":"'Total - Traffic %'!BN100","v":0},{"$f":"'Total - Traffic %'!BO100","v":2.5931716961064808E-2},{"$f":"'Total - Traffic %'!BP100","v":3.6822666457206957E-2},{"$f":"'Total - Traffic %'!BQ100","v":3.3216525863945301E-2},{"$f":"'Total - Traffic %'!BR100","v":2.9206655211242636E-2},{"$f":"'Total - Traffic %'!BS100","v":1.0228095772264925E-2},{"$f":"'Total - Traffic %'!BT100","v":0.10269694904674484},{"$f":"'Total - Traffic %'!BU100","v":2.0924465674338321E-2},{"$f":"'Total - Traffic %'!BV100","v":2.9637630403445948E-3},{"$f":"'Total - Traffic %'!BW100","v":0.26199083802715245},null,null,3,{"$f":"'Total - Traffic %'!CA100","v":0},{"$f":"'Total - Traffic %'!CB100","v":0},{"$f":"'Total - Traffic %'!CC100","v":0},{"$f":"'Total - Traffic %'!CD100","v":2.4432809405709049E-2},{"$f":"'Total - Traffic %'!CE100","v":3.6685689346226673E-2},{"$f":"'Total - Traffic %'!CF100","v":3.3095246672103451E-2},{"$f":"'Total - Traffic %'!CG100","v":2.921842844054081E-2},{"$f":"'Total - Traffic %'!CH100","v":1.0076218169427179E-2},{"$f":"'Total - Traffic %'!CI100","v":9.5824410047835901E-2},{"$f":"'Total - Traffic %'!CJ100","v":2.1380772891850159E-2},{"$f":"'Total - Traffic %'!CK100","v":3.324451478197976E-3},{"$f":"'Total - Traffic %'!CL100","v":0.25403802645189127},null,null,3,{"$f":"'Total - Traffic %'!CP100","v":0},{"$f":"'Total - Traffic %'!CQ100","v":0},{"$f":"'Total - Traffic %'!CR100","v":0},{"$f":"'Total - Traffic %'!CS100","v":2.3896862340435497E-2},{"$f":"'Total - Traffic %'!CT100","v":3.7690588197681188E-2},{"$f":"'Total - Traffic %'!CU100","v":3.30987546571712E-2},{"$f":"'Total - Traffic %'!CV100","v":3.0145021456810823E-2},{"$f":"'Total - Traffic %'!CW100","v":9.6067514358047449E-3},{"$f":"'Total - Traffic %'!CX100","v":9.4924603811171071E-2},{"$f":"'Total - Traffic %'!CY100","v":2.1417186671400214E-2},{"$f":"'Total - Traffic %'!CZ100","v":3.5522786117793783E-3},{"$f":"'Total - Traffic %'!DA100","v":0.25433204718225416},null,null,3,{"$f":"'Total - Traffic %'!DE100","v":0},{"$f":"'Total - Traffic %'!DF100","v":0},{"$f":"'Total - Traffic %'!DG100","v":0},{"$f":"'Total - Traffic %'!DH100","v":2.2934287771017272E-2},{"$f":"'Total - Traffic %'!DI100","v":3.7484560384009248E-2},{"$f":"'Total - Traffic %'!DJ100","v":3.2912650407493027E-2},{"$f":"'Total - Traffic %'!DK100","v":3.0040332937233412E-2},{"$f":"'Total - Traffic %'!DL100","v":9.2310291563913408E-3},{"$f":"'Total - Traffic %'!DM100","v":8.9181335693983899E-2},{"$f":"'Total - Traffic %'!DN100","v":2.1440428538599249E-2},{"$f":"'Total - Traffic %'!DO100","v":3.6938131734200203E-3},{"$f":"'Total - Traffic %'!DP100","v":0.24691843806214747}]
[null,null,4,{"$f":"'Total - Traffic %'!D101","v":0},{"$f":"'Total - Traffic %'!E101","v":0},{"$f":"'Total - Traffic %'!F101","v":0},{"$f":"'Total - Traffic %'!G101","v":1.4785268285210731E-2},{"$f":"'Total - Traffic %'!H101","v":1.3692577390262873E-2},{"$f":"'Total - Traffic %'!I101","v":1.8360408666017802E-2},{"$f":"'Total - Traffic %'!J101","v":1.363261558604952E-2},{"$f":"'Total - Traffic %'!K101","v":1.8780884564500524E-3},{"$f":"'Total - Traffic %'!L101","v":9.5562778070847516E-3},{"$f":"'Total - Traffic %'!M101","v":3.0358637130701517E-3},{"$f":"'Total - Traffic %'!N101","v":2.8889275126685896E-4},{"$f":"'Total - Traffic %'!O101","v":7.5229992655412747E-2},null,null,4,{"$f":"'Total - Traffic %'!S101","v":0},{"$f":"'Total - Traffic %'!T101","v":0},{"$f":"'Total - Traffic %'!U101","v":0},{"$f":"'Total - Traffic %'!V101","v":1.6769738649950839E-2},{"$f":"'Total - Traffic %'!W101","v":1.4962662132276192E-2},{"$f":"'Total - Traffic %'!X101","v":2.0420483850405149E-2},{"$f":"'Total - Traffic %'!Y101","v":1.4696163275823298E-2},{"$f":"'Total - Traffic %'!Z101","v":1.911622911374223E-3},{"$f":"'Total - Traffic %'!AA101","v":1.8585676076511716E-2},{"$f":"'Total - Traffic %'!AB101","v":3.6007727292160646E-3},{"$f":"'Total - Traffic %'!AC101","v":2.8011702093178536E-4},{"$f":"'Total - Traffic %'!AD101","v":9.1227236646489254E-2},null,null,4,{"$f":"'Total - Traffic %'!AH101","v":0},{"$f":"'Total - Traffic %'!AI101","v":0},{"$f":"'Total - Traffic %'!AJ101","v":0},{"$f":"'Total - Traffic %'!AK101","v":2.1213585497544818E-2},{"$f":"'Total - Traffic %'!AL101","v":1.4909712621025339E-2},{"$f":"'Total - Traffic %'!AM101","v":2.203506312568021E-2},{"$f":"'Total - Traffic %'!AN101","v":1.5220995005729949E-2},{"$f":"'Total - Traffic %'!AO101","v":1.9234796757316224E-3},{"$f":"'Total - Traffic %'!AP101","v":2.7495038264013998E-2},{"$f":"'Total - Traffic %'!AQ101","v":4.1047148330701283E-3},{"$f":"'Total - Traffic %'!AR101","v":3.1689580544179549E-4},{"$f":"'Total - Traffic %'!AS101","v":0.10721948482823783},null,null,4,{"$f":"'Total - Traffic %'!AW101","v":0},{"$f":"'Total - Traffic %'!AX101","v":0},{"$f":"'Total - Traffic %'!AY101","v":0},{"$f":"'Total - Traffic %'!AZ101","v":2.4088441000501185E-2},{"$f":"'Total - Traffic %'!BA101","v":1.5964848245128647E-2},{"$f":"'Total - Traffic %'!BB101","v":2.15842863295507E-2},{"$f":"'Total - Traffic %'!BC101","v":1.6058228148543997E-2},{"$f":"'Total - Traffic %'!BD101","v":1.9799126387905976E-3},{"$f":"'Total - Traffic %'!BE101","v":3.2392877382568741E-2},{"$f":"'Total - Traffic %'!BF101","v":4.5515586480074288E-3},{"$f":"'Total - Traffic %'!BG101","v":3.3037929689171461E-4},{"$f":"'Total - Traffic %'!BH101","v":0.116950531689983},null,null,4,{"$f":"'Total - Traffic %'!BL101","v":0},{"$f":"'Total - Traffic %'!BM101","v":0},{"$f":"'Total - Traffic %'!BN101","v":0},{"$f":"'Total - Traffic %'!BO101","v":2.4858799430232125E-2},{"$f":"'Total - Traffic %'!BP101","v":1.6019356641432649E-2},{"$f":"'Total - Traffic %'!BQ101","v":2.2755727042594508E-2},{"$f":"'Total - Traffic %'!BR101","v":1.6165767212349171E-2},{"$f":"'Total - Traffic %'!BS101","v":1.975217477271609E-3},{"$f":"'Total - Traffic %'!BT101","v":4.391327730486793E-2},{"$f":"'Total - Traffic %'!BU101","v":5.6331954491774527E-3},{"$f":"'Total - Traffic %'!BV101","v":3.2230092387549859E-4},{"$f":"'Total - Traffic %'!BW101","v":0.13164364148180094},null,null,4,{"$f":"'Total - Traffic %'!CA101","v":0},{"$f":"'Total - Traffic %'!CB101","v":0},{"$f":"'Total - Traffic %'!CC101","v":0},{"$f":"'Total - Traffic %'!CD101","v":2.5340814620353654E-2},{"$f":"'Total - Traffic %'!CE101","v":1.7619442177542584E-2},{"$f":"'Total - Traffic %'!CF101","v":2.3363613776323809E-2},{"$f":"'Total - Traffic %'!CG101","v":1.5853118303008631E-2},{"$f":"'Total - Traffic %'!CH101","v":1.9081843295361044E-3},{"$f":"'Total - Traffic %'!CI101","v":5.1079161864666579E-2},{"$f":"'Total - Traffic %'!CJ101","v":5.9079751013549585E-3},{"$f":"'Total - Traffic %'!CK101","v":3.5404442659488656E-4},{"$f":"'Total - Traffic %'!CL101","v":0.14142635459938122},null,null,4,{"$f":"'Total - Traffic %'!CP101","v":0},{"$f":"'Total - Traffic %'!CQ101","v":0},{"$f":"'Total - Traffic %'!CR101","v":0},{"$f":"'Total - Traffic %'!CS101","v":2.5566419127912323E-2},{"$f":"'Total - Traffic %'!CT101","v":1.7962333891003129E-2},{"$f":"'Total - Traffic %'!CU101","v":2.3225889019566157E-2},{"$f":"'Total - Traffic %'!CV101","v":1.5978459318692816E-2},{"$f":"'Total - Traffic %'!CW101","v":1.900750258513408E-3},{"$f":"'Total - Traffic %'!CX101","v":5.2064387834025713E-2},{"$f":"'Total - Traffic %'!CY101","v":6.2630441357171916E-3},{"$f":"'Total - Traffic %'!CZ101","v":4.1051201568852608E-4},{"$f":"'Total - Traffic %'!DA101","v":0.14337179560111926},null,null,4,{"$f":"'Total - Traffic %'!DE101","v":0},{"$f":"'Total - Traffic %'!DF101","v":0},{"$f":"'Total - Traffic %'!DG101","v":0},{"$f":"'Total - Traffic %'!DH101","v":2.6262662230471374E-2},{"$f":"'Total - Traffic %'!DI101","v":1.8052209062076024E-2},{"$f":"'Total - Traffic %'!DJ101","v":2.349509008502234E-2},{"$f":"'Total - Traffic %'!DK101","v":1.6553295064733117E-2},{"$f":"'Total - Traffic %'!DL101","v":1.9654684941479562E-3},{"$f":"'Total - Traffic %'!DM101","v":5.8655069213652038E-2},{"$f":"'Total - Traffic %'!DN101","v":6.7511906992340897E-3},{"$f":"'Total - Traffic %'!DO101","v":3.8703488348753473E-4},{"$f":"'Total - Traffic %'!DP101","v":0.15212201973282446}]
[null,null,5,{"$f":"'Total - Traffic %'!D102","v":0},{"$f":"'Total - Traffic %'!E102","v":0},{"$f":"'Total - Traffic %'!F102","v":0},{"$f":"'Total - Traffic %'!G102","v":8.9442617624077399E-5},{"$f":"'Total - Traffic %'!H102","v":8.0291223851004078E-3},{"$f":"'Total - Traffic %'!I102","v":1.8421786737876998E-2},{"$f":"'Total - Traffic %'!J102","v":4.7044332577779622E-3},{"$f":"'Total - Traffic %'!K102","v":1.5572817112275713E-4},{"$f":"'Total - Traffic %'!L102","v":1.1364859139821753E-3},{"$f":"'Total - Traffic %'!M102","v":2.5928138631796914E-4},{"$f":"'Total - Traffic %'!N102","v":0},{"$f":"'Total - Traffic %'!O102","v":3.2796280469802347E-2},null,null,5,{"$f":"'Total - Traffic %'!S102","v":0},{"$f":"'Total - Traffic %'!T102","v":0},{"$f":"'Total - Traffic %'!U102","v":0},{"$f":"'Total - Traffic %'!V102","v":8.6463276754262291E-5},{"$f":"'Total - Traffic %'!W102","v":9.4495486450906011E-3},{"$f":"'Total - Traffic %'!X102","v":1.8511797057097625E-2},{"$f":"'Total - Traffic %'!Y102","v":5.260697658356398E-3},{"$f":"'Total - Traffic %'!Z102","v":1.5246286213984559E-4},{"$f":"'Total - Traffic %'!AA102","v":1.1379316133922749E-3},{"$f":"'Total - Traffic %'!AB102","v":3.1931526409535943E-4},{"$f":"'Total - Traffic %'!AC102","v":0},{"$f":"'Total - Traffic %'!AD102","v":3.491821637692636E-2},null,null,5,{"$f":"'Total - Traffic %'!AH102","v":0},{"$f":"'Total - Traffic %'!AI102","v":0},{"$f":"'Total - Traffic %'!AJ102","v":0},{"$f":"'Total - Traffic %'!AK102","v":8.2236507973005514E-5},{"$f":"'Total - Traffic %'!AL102","v":1.035400351612103E-2},{"$f":"'Total - Traffic %'!AM102","v":1.8987828977723786E-2},{"$f":"'Total - Traffic %'!AN102","v":6.2917760878127916E-3},{"$f":"'Total - Traffic %'!AO102","v":1.497519834390993E-4},{"$f":"'Total - Traffic %'!AP102","v":1.2671389243055591E-3},{"$f":"'Total - Traffic %'!AQ102","v":3.9889034553909598E-4},{"$f":"'Total - Traffic %'!AR102","v":0},{"$f":"'Total - Traffic %'!AS102","v":3.7531626342914376E-2},null,null,5,{"$f":"'Total - Traffic %'!AW102","v":0},{"$f":"'Total - Traffic %'!AX102","v":0},{"$f":"'Total - Traffic %'!AY102","v":0},{"$f":"'Total - Traffic %'!AZ102","v":4.5549066152598863E-4},{"$f":"'Total - Traffic %'!BA102","v":1.054193857005143E-2},{"$f":"'Total - Traffic %'!BB102","v":1.9605561074203467E-2},{"$f":"'Total - Traffic %'!BC102","v":6.7438609745783407E-3},{"$f":"'Total - Traffic %'!BD102","v":1.4810215125500087E-4},{"$f":"'Total - Traffic %'!BE102","v":1.7409987325345555E-3},{"$f":"'Total - Traffic %'!BF102","v":4.1121006363628441E-4},{"$f":"'Total - Traffic %'!BG102","v":0},{"$f":"'Total - Traffic %'!BH102","v":3.9647162227785054E-2},null,null,5,{"$f":"'Total - Traffic %'!BL102","v":0},{"$f":"'Total - Traffic %'!BM102","v":0},{"$f":"'Total - Traffic %'!BN102","v":0},{"$f":"'Total - Traffic %'!BO102","v":4.8511159215629745E-4},{"$f":"'Total - Traffic %'!BP102","v":1.192350838183894E-2},{"$f":"'Total - Traffic %'!BQ102","v":1.9892266157731205E-2},{"$f":"'Total - Traffic %'!BR102","v":7.1133880506027286E-3},{"$f":"'Total - Traffic %'!BS102","v":1.4790594252287557E-4},{"$f":"'Total - Traffic %'!BT102","v":1.8402215858906185E-3},{"$f":"'Total - Traffic %'!BU102","v":4.4123685372042949E-4},{"$f":"'Total - Traffic %'!BV102","v":0},{"$f":"'Total - Traffic %'!BW102","v":4.1843638564463097E-2},null,null,5,{"$f":"'Total - Traffic %'!CA102","v":0},{"$f":"'Total - Traffic %'!CB102","v":0},{"$f":"'Total - Traffic %'!CC102","v":0},{"$f":"'Total - Traffic %'!CD102","v":1.8053309049710141E-3},{"$f":"'Total - Traffic %'!CE102","v":1.2056617223601336E-2},{"$f":"'Total - Traffic %'!CF102","v":2.0192652940601703E-2},{"$f":"'Total - Traffic %'!CG102","v":7.7029799196981471E-3},{"$f":"'Total - Traffic %'!CH102","v":1.4899311536269427E-4},{"$f":"'Total - Traffic %'!CI102","v":1.8890937327907199E-3},{"$f":"'Total - Traffic %'!CJ102","v":4.3547463920816219E-4},{"$f":"'Total - Traffic %'!CK102","v":0},{"$f":"'Total - Traffic %'!CL102","v":4.4231142476233776E-2},null,null,5,{"$f":"'Total - Traffic %'!CP102","v":0},{"$f":"'Total - Traffic %'!CQ102","v":0},{"$f":"'Total - Traffic %'!CR102","v":0},{"$f":"'Total - Traffic %'!CS102","v":2.4127237902806121E-3},{"$f":"'Total - Traffic %'!CT102","v":1.2091523129095984E-2},{"$f":"'Total - Traffic %'!CU102","v":2.0396212557188806E-2},{"$f":"'Total - Traffic %'!CV102","v":7.8447285032043571E-3},{"$f":"'Total - Traffic %'!CW102","v":1.5054996770858423E-4},{"$f":"'Total - Traffic %'!CX102","v":2.3844928586261747E-3},{"$f":"'Total - Traffic %'!CY102","v":4.3106148393823481E-4},{"$f":"'Total - Traffic %'!CZ102","v":0},{"$f":"'Total - Traffic %'!DA102","v":4.5711292290042761E-2},null,null,5,{"$f":"'Total - Traffic %'!DE102","v":0},{"$f":"'Total - Traffic %'!DF102","v":0},{"$f":"'Total - Traffic %'!DG102","v":0},{"$f":"'Total - Traffic %'!DH102","v":2.7320707440927554E-3},{"$f":"'Total - Traffic %'!DI102","v":1.2931500440404642E-2},{"$f":"'Total - Traffic %'!DJ102","v":2.0660088100554135E-2},{"$f":"'Total - Traffic %'!DK102","v":8.0383292253687309E-3},{"$f":"'Total - Traffic %'!DL102","v":5.9054186325515673E-5},{"$f":"'Total - Traffic %'!DM102","v":2.5611705845398811E-3},{"$f":"'Total - Traffic %'!DN102","v":4.2665263634588069E-4},{"$f":"'Total - Traffic %'!DO102","v":0},{"$f":"'Total - Traffic %'!DP102","v":4.7408865917631549E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D103","v":0},{"$f":"'Total - Traffic %'!E103","v":0},{"$f":"'Total - Traffic %'!F103","v":0},{"$f":"'Total - Traffic %'!G103","v":6.3477631532138173E-2},{"$f":"'Total - Traffic %'!H103","v":9.6304446952464914E-2},{"$f":"'Total - Traffic %'!I103","v":0.1698513701436683},{"$f":"'Total - Traffic %'!J103","v":8.7822598972582572E-2},{"$f":"'Total - Traffic %'!K103","v":9.4142542030485693E-2},{"$f":"'Total - Traffic %'!L103","v":0.19992250527778671},{"$f":"'Total - Traffic %'!M103","v":0.17255279369577622},{"$f":"'Total - Traffic %'!N103","v":0.11592611139509765},{"$f":"'Total - Traffic %'!O103","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!S103","v":0},{"$f":"'Total - Traffic %'!T103","v":0},{"$f":"'Total - Traffic %'!U103","v":0},{"$f":"'Total - Traffic %'!V103","v":6.4248765142369768E-2},{"$f":"'Total - Traffic %'!W103","v":9.6330198522084104E-2},{"$f":"'Total - Traffic %'!X103","v":0.16845494475156181},{"$f":"'Total - Traffic %'!Y103","v":8.7337786877759907E-2},{"$f":"'Total - Traffic %'!Z103","v":9.3205385206670932E-2},{"$f":"'Total - Traffic %'!AA103","v":0.2040215583161307},{"$f":"'Total - Traffic %'!AB103","v":0.17149579489875091},{"$f":"'Total - Traffic %'!AC103","v":0.11490556628467199},{"$f":"'Total - Traffic %'!AD103","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!AH103","v":0},{"$f":"'Total - Traffic %'!AI103","v":0},{"$f":"'Total - Traffic %'!AJ103","v":0},{"$f":"'Total - Traffic %'!AK103","v":6.4977137701790311E-2},{"$f":"'Total - Traffic %'!AL103","v":9.5878027750708722E-2},{"$f":"'Total - Traffic %'!AM103","v":0.16751458621003512},{"$f":"'Total - Traffic %'!AN103","v":8.6571010724502295E-2},{"$f":"'Total - Traffic %'!AO103","v":9.2454929463054919E-2},{"$f":"'Total - Traffic %'!AP103","v":0.20761707300478352},{"$f":"'Total - Traffic %'!AQ103","v":0.17078713031092735},{"$f":"'Total - Traffic %'!AR103","v":0.11420010483419755},{"$f":"'Total - Traffic %'!AS103","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AW103","v":0},{"$f":"'Total - Traffic %'!AX103","v":0},{"$f":"'Total - Traffic %'!AY103","v":0},{"$f":"'Total - Traffic %'!AZ103","v":6.5491031955999798E-2},{"$f":"'Total - Traffic %'!BA103","v":9.5600031640053124E-2},{"$f":"'Total - Traffic %'!BB103","v":0.16706291522310773},{"$f":"'Total - Traffic %'!BC103","v":8.5984810041915341E-2},{"$f":"'Total - Traffic %'!BD103","v":9.1967431932733615E-2},{"$f":"'Total - Traffic %'!BE103","v":0.20964670168736427},{"$f":"'Total - Traffic %'!BF103","v":0.17035576001033967},{"$f":"'Total - Traffic %'!BG103","v":0.11389131750848641},{"$f":"'Total - Traffic %'!BH103","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!BL103","v":0},{"$f":"'Total - Traffic %'!BM103","v":0},{"$f":"'Total - Traffic %'!BN103","v":0},{"$f":"'Total - Traffic %'!BO103","v":6.5744501009965539E-2},{"$f":"'Total - Traffic %'!BP103","v":9.5410412371378386E-2},{"$f":"'Total - Traffic %'!BQ103","v":0.16689453879973445},{"$f":"'Total - Traffic %'!BR103","v":8.5600892560734512E-2},{"$f":"'Total - Traffic %'!BS103","v":9.1738465886056567E-2},{"$f":"'Total - Traffic %'!BT103","v":0.21057822740304646},{"$f":"'Total - Traffic %'!BU103","v":0.17018893036089427},{"$f":"'Total - Traffic %'!BV103","v":0.11384403160818989},{"$f":"'Total - Traffic %'!BW103","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CA103","v":0},{"$f":"'Total - Traffic %'!CB103","v":0},{"$f":"'Total - Traffic %'!CC103","v":0},{"$f":"'Total - Traffic %'!CD103","v":6.5886418617256803E-2},{"$f":"'Total - Traffic %'!CE103","v":9.5324427217070448E-2},{"$f":"'Total - Traffic %'!CF103","v":0.16686083958203135},{"$f":"'Total - Traffic %'!CG103","v":8.5326460808253513E-2},{"$f":"'Total - Traffic %'!CH103","v":9.168423052810494E-2},{"$f":"'Total - Traffic %'!CI103","v":0.21105167496774885},{"$f":"'Total - Traffic %'!CJ103","v":0.17007772845842414},{"$f":"'Total - Traffic %'!CK103","v":0.11378821982110993},{"$f":"'Total - Traffic %'!CL103","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!CP103","v":0},{"$f":"'Total - Traffic %'!CQ103","v":0},{"$f":"'Total - Traffic %'!CR103","v":0},{"$f":"'Total - Traffic %'!CS103","v":6.5919671961312681E-2},{"$f":"'Total - Traffic %'!CT103","v":9.5388314298307575E-2},{"$f":"'Total - Traffic %'!CU103","v":0.16699658394905403},{"$f":"'Total - Traffic %'!CV103","v":8.5150676112559109E-2},{"$f":"'Total - Traffic %'!CW103","v":9.1742628019569269E-2},{"$f":"'Total - Traffic %'!CX103","v":0.21092073541619366},{"$f":"'Total - Traffic %'!CY103","v":0.16997559290480485},{"$f":"'Total - Traffic %'!CZ103","v":0.11390579733819872},{"$f":"'Total - Traffic %'!DA103","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE103","v":0},{"$f":"'Total - Traffic %'!DF103","v":0},{"$f":"'Total - Traffic %'!DG103","v":0},{"$f":"'Total - Traffic %'!DH103","v":6.5865129157471114E-2},{"$f":"'Total - Traffic %'!DI103","v":9.5693309360751419E-2},{"$f":"'Total - Traffic %'!DJ103","v":0.16725721481061614},{"$f":"'Total - Traffic %'!DK103","v":8.5017643916643154E-2},{"$f":"'Total - Traffic %'!DL103","v":9.1843313947709462E-2},{"$f":"'Total - Traffic %'!DM103","v":0.21036159501920479},{"$f":"'Total - Traffic %'!DN103","v":0.16985157228320166},{"$f":"'Total - Traffic %'!DO103","v":0.11411022150440224},{"$f":"'Total - Traffic %'!DP103","v":1}]
["Yorks & Humber",null,1,{"$f":"'Total - Traffic %'!D104","v":0},{"$f":"'Total - Traffic %'!E104","v":0},{"$f":"'Total - Traffic %'!F104","v":0},{"$f":"'Total - Traffic %'!G104","v":2.1393909471684916E-2},{"$f":"'Total - Traffic %'!H104","v":2.528469594771594E-2},{"$f":"'Total - Traffic %'!I104","v":0.11900792384934553},{"$f":"'Total - Traffic %'!J104","v":4.8044448698280669E-3},{"$f":"'Total - Traffic %'!K104","v":2.4421561030800953E-2},{"$f":"'Total - Traffic %'!L104","v":1.4054988599311227E-2},{"$f":"'Total - Traffic %'!M104","v":5.959709725152236E-2},{"$f":"'Total - Traffic %'!N104","v":8.0878861929740961E-2},{"$f":"'Total - Traffic %'!O104","v":0.34944348294994992},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!S104","v":0},{"$f":"'Total - Traffic %'!T104","v":0},{"$f":"'Total - Traffic %'!U104","v":0},{"$f":"'Total - Traffic %'!V104","v":1.8817538602007144E-2},{"$f":"'Total - Traffic %'!W104","v":2.2750948380907587E-2},{"$f":"'Total - Traffic %'!X104","v":0.10871584021518288},{"$f":"'Total - Traffic %'!Y104","v":4.0424085887223633E-3},{"$f":"'Total - Traffic %'!Z104","v":2.3975005115347899E-2},{"$f":"'Total - Traffic %'!AA104","v":1.2202612684350397E-2},{"$f":"'Total - Traffic %'!AB104","v":5.5645651745214304E-2},{"$f":"'Total - Traffic %'!AC104","v":7.9171733960576848E-2},{"$f":"'Total - Traffic %'!AD104","v":0.3253217392923094},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!AH104","v":0},{"$f":"'Total - Traffic %'!AI104","v":0},{"$f":"'Total - Traffic %'!AJ104","v":0},{"$f":"'Total - Traffic %'!AK104","v":1.8204492193420369E-2},{"$f":"'Total - Traffic %'!AL104","v":2.2747754720932222E-2},{"$f":"'Total - Traffic %'!AM104","v":0.10219495545633595},{"$f":"'Total - Traffic %'!AN104","v":3.9462686692634894E-3},{"$f":"'Total - Traffic %'!AO104","v":2.3584924838725759E-2},{"$f":"'Total - Traffic %'!AP104","v":1.2015011218579168E-2},{"$f":"'Total - Traffic %'!AQ104","v":5.4157137544810899E-2},{"$f":"'Total - Traffic %'!AR104","v":7.8539241511149868E-2},{"$f":"'Total - Traffic %'!AS104","v":0.31538978615321772},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!AW104","v":0},{"$f":"'Total - Traffic %'!AX104","v":0},{"$f":"'Total - Traffic %'!AY104","v":0},{"$f":"'Total - Traffic %'!AZ104","v":1.7422915077383094E-2},{"$f":"'Total - Traffic %'!BA104","v":2.2358767457049178E-2},{"$f":"'Total - Traffic %'!BB104","v":0.10082361029553599},{"$f":"'Total - Traffic %'!BC104","v":3.797329896573577E-3},{"$f":"'Total - Traffic %'!BD104","v":2.3413763177651641E-2},{"$f":"'Total - Traffic %'!BE104","v":1.1371703085783433E-2},{"$f":"'Total - Traffic %'!BF104","v":5.3866698082503835E-2},{"$f":"'Total - Traffic %'!BG104","v":7.845456770166899E-2},{"$f":"'Total - Traffic %'!BH104","v":0.31150935477414976},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!BL104","v":0},{"$f":"'Total - Traffic %'!BM104","v":0},{"$f":"'Total - Traffic %'!BN104","v":0},{"$f":"'Total - Traffic %'!BO104","v":1.7418154583043008E-2},{"$f":"'Total - Traffic %'!BP104","v":2.2274057763814858E-2},{"$f":"'Total - Traffic %'!BQ104","v":0.10026073676774917},{"$f":"'Total - Traffic %'!BR104","v":3.75115546589928E-3},{"$f":"'Total - Traffic %'!BS104","v":2.3341856661095426E-2},{"$f":"'Total - Traffic %'!BT104","v":9.8830070678164097E-3},{"$f":"'Total - Traffic %'!BU104","v":5.2355030003174215E-2},{"$f":"'Total - Traffic %'!BV104","v":7.8454957308508516E-2},{"$f":"'Total - Traffic %'!BW104","v":0.30773895562110087},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!CA104","v":0},{"$f":"'Total - Traffic %'!CB104","v":0},{"$f":"'Total - Traffic %'!CC104","v":0},{"$f":"'Total - Traffic %'!CD104","v":1.6691939184874875E-2},{"$f":"'Total - Traffic %'!CE104","v":2.190397404648016E-2},{"$f":"'Total - Traffic %'!CF104","v":0.10031077750440974},{"$f":"'Total - Traffic %'!CG104","v":3.6784694697059046E-3},{"$f":"'Total - Traffic %'!CH104","v":2.3547469074598228E-2},{"$f":"'Total - Traffic %'!CI104","v":9.0349098074926342E-3},{"$f":"'Total - Traffic %'!CJ104","v":5.1801818985989796E-2},{"$f":"'Total - Traffic %'!CK104","v":7.844755623702393E-2},{"$f":"'Total - Traffic %'!CL104","v":0.30541691431057527},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!CP104","v":0},{"$f":"'Total - Traffic %'!CQ104","v":0},{"$f":"'Total - Traffic %'!CR104","v":0},{"$f":"'Total - Traffic %'!CS104","v":1.6737834942068673E-2},{"$f":"'Total - Traffic %'!CT104","v":2.109419753910077E-2},{"$f":"'Total - Traffic %'!CU104","v":0.10045072898786436},{"$f":"'Total - Traffic %'!CV104","v":3.6686064046051181E-3},{"$f":"'Total - Traffic %'!CW104","v":2.3816602365712227E-2},{"$f":"'Total - Traffic %'!CX104","v":8.8543879582026301E-3},{"$f":"'Total - Traffic %'!CY104","v":5.065848919444832E-2},{"$f":"'Total - Traffic %'!CZ104","v":7.8368629107958443E-2},{"$f":"'Total - Traffic %'!DA104","v":0.30364947649996055},null,"Yorks & Humber",1,{"$f":"'Total - Traffic %'!DE104","v":0},{"$f":"'Total - Traffic %'!DF104","v":0},{"$f":"'Total - Traffic %'!DG104","v":0},{"$f":"'Total - Traffic %'!DH104","v":1.6170596576017927E-2},{"$f":"'Total - Traffic %'!DI104","v":1.8668482686066447E-2},{"$f":"'Total - Traffic %'!DJ104","v":0.10044126360691462},{"$f":"'Total - Traffic %'!DK104","v":3.6431999654537549E-3},{"$f":"'Total - Traffic %'!DL104","v":2.4283764227023986E-2},{"$f":"'Total - Traffic %'!DM104","v":8.7426936696973333E-3},{"$f":"'Total - Traffic %'!DN104","v":4.9128928449539935E-2},{"$f":"'Total - Traffic %'!DO104","v":7.809503975954582E-2},{"$f":"'Total - Traffic %'!DP104","v":0.29917396894025988}]
[null,null,2,{"$f":"'Total - Traffic %'!D105","v":0},{"$f":"'Total - Traffic %'!E105","v":0},{"$f":"'Total - Traffic %'!F105","v":0},{"$f":"'Total - Traffic %'!G105","v":6.364993630100392E-2},{"$f":"'Total - Traffic %'!H105","v":7.2435397227961815E-2},{"$f":"'Total - Traffic %'!I105","v":5.9713253213111848E-2},{"$f":"'Total - Traffic %'!J105","v":1.2686605858432998E-2},{"$f":"'Total - Traffic %'!K105","v":1.5060146858046066E-2},{"$f":"'Total - Traffic %'!L105","v":2.6793465000513772E-2},{"$f":"'Total - Traffic %'!M105","v":7.1204638142824642E-2},{"$f":"'Total - Traffic %'!N105","v":1.2072384628826295E-2},{"$f":"'Total - Traffic %'!O105","v":0.33361582723072136},null,null,2,{"$f":"'Total - Traffic %'!S105","v":0},{"$f":"'Total - Traffic %'!T105","v":0},{"$f":"'Total - Traffic %'!U105","v":0},{"$f":"'Total - Traffic %'!V105","v":5.5416195102001096E-2},{"$f":"'Total - Traffic %'!W105","v":6.8522693434765192E-2},{"$f":"'Total - Traffic %'!X105","v":6.6691163040105195E-2},{"$f":"'Total - Traffic %'!Y105","v":1.2958221516852386E-2},{"$f":"'Total - Traffic %'!Z105","v":1.4637005491950418E-2},{"$f":"'Total - Traffic %'!AA105","v":2.7176977909875947E-2},{"$f":"'Total - Traffic %'!AB105","v":7.5614814884719952E-2},{"$f":"'Total - Traffic %'!AC105","v":1.2778311329025974E-2},{"$f":"'Total - Traffic %'!AD105","v":0.33379538270929615},null,null,2,{"$f":"'Total - Traffic %'!AH105","v":0},{"$f":"'Total - Traffic %'!AI105","v":0},{"$f":"'Total - Traffic %'!AJ105","v":0},{"$f":"'Total - Traffic %'!AK105","v":4.6780580665197892E-2},{"$f":"'Total - Traffic %'!AL105","v":6.0056496235023557E-2},{"$f":"'Total - Traffic %'!AM105","v":7.1380770497914137E-2},{"$f":"'Total - Traffic %'!AN105","v":1.1005855536153625E-2},{"$f":"'Total - Traffic %'!AO105","v":1.4623737477094782E-2},{"$f":"'Total - Traffic %'!AP105","v":2.3848332163338679E-2},{"$f":"'Total - Traffic %'!AQ105","v":7.517782802553967E-2},{"$f":"'Total - Traffic %'!AR105","v":1.2896597552593276E-2},{"$f":"'Total - Traffic %'!AS105","v":0.31577019815285556},null,null,2,{"$f":"'Total - Traffic %'!AW105","v":0},{"$f":"'Total - Traffic %'!AX105","v":0},{"$f":"'Total - Traffic %'!AY105","v":0},{"$f":"'Total - Traffic %'!AZ105","v":3.8501031350564527E-2},{"$f":"'Total - Traffic %'!BA105","v":6.0080480439262209E-2},{"$f":"'Total - Traffic %'!BB105","v":7.0761016014759759E-2},{"$f":"'Total - Traffic %'!BC105","v":1.0724665636855446E-2},{"$f":"'Total - Traffic %'!BD105","v":1.4545627300055802E-2},{"$f":"'Total - Traffic %'!BE105","v":2.429982005335414E-2},{"$f":"'Total - Traffic %'!BF105","v":7.4212565016425314E-2},{"$f":"'Total - Traffic %'!BG105","v":1.2899012572424543E-2},{"$f":"'Total - Traffic %'!BH105","v":0.30602421838370175},null,null,2,{"$f":"'Total - Traffic %'!BL105","v":0},{"$f":"'Total - Traffic %'!BM105","v":0},{"$f":"'Total - Traffic %'!BN105","v":0},{"$f":"'Total - Traffic %'!BO105","v":3.6421675135925556E-2},{"$f":"'Total - Traffic %'!BP105","v":5.6247091031271103E-2},{"$f":"'Total - Traffic %'!BQ105","v":6.8630839880910816E-2},{"$f":"'Total - Traffic %'!BR105","v":1.0675180660864534E-2},{"$f":"'Total - Traffic %'!BS105","v":1.449276199819542E-2},{"$f":"'Total - Traffic %'!BT105","v":2.3622468501841402E-2},{"$f":"'Total - Traffic %'!BU105","v":7.3999855929382852E-2},{"$f":"'Total - Traffic %'!BV105","v":1.289868965883291E-2},{"$f":"'Total - Traffic %'!BW105","v":0.29698856279722458},null,null,2,{"$f":"'Total - Traffic %'!CA105","v":0},{"$f":"'Total - Traffic %'!CB105","v":0},{"$f":"'Total - Traffic %'!CC105","v":0},{"$f":"'Total - Traffic %'!CD105","v":3.4147060864930877E-2},{"$f":"'Total - Traffic %'!CE105","v":5.2996160715845522E-2},{"$f":"'Total - Traffic %'!CF105","v":6.6951425570404427E-2},{"$f":"'Total - Traffic %'!CG105","v":1.0575784123500865E-2},{"$f":"'Total - Traffic %'!CH105","v":1.4311089489590511E-2},{"$f":"'Total - Traffic %'!CI105","v":2.3841095019685503E-2},{"$f":"'Total - Traffic %'!CJ105","v":7.4152146699942148E-2},{"$f":"'Total - Traffic %'!CK105","v":1.2809816431670716E-2},{"$f":"'Total - Traffic %'!CL105","v":0.28978457891557052},null,null,2,{"$f":"'Total - Traffic %'!CP105","v":0},{"$f":"'Total - Traffic %'!CQ105","v":0},{"$f":"'Total - Traffic %'!CR105","v":0},{"$f":"'Total - Traffic %'!CS105","v":3.1578025322836524E-2},{"$f":"'Total - Traffic %'!CT105","v":5.1444023818070415E-2},{"$f":"'Total - Traffic %'!CU105","v":6.5496132559207013E-2},{"$f":"'Total - Traffic %'!CV105","v":1.0315960678825207E-2},{"$f":"'Total - Traffic %'!CW105","v":1.4294578990054943E-2},{"$f":"'Total - Traffic %'!CX105","v":2.3024418076738596E-2},{"$f":"'Total - Traffic %'!CY105","v":7.3593565160515836E-2},{"$f":"'Total - Traffic %'!CZ105","v":1.2587109000399679E-2},{"$f":"'Total - Traffic %'!DA105","v":0.28233381360664822},null,null,2,{"$f":"'Total - Traffic %'!DE105","v":0},{"$f":"'Total - Traffic %'!DF105","v":0},{"$f":"'Total - Traffic %'!DG105","v":0},{"$f":"'Total - Traffic %'!DH105","v":3.1737644319647811E-2},{"$f":"'Total - Traffic %'!DI105","v":5.2117607377287795E-2},{"$f":"'Total - Traffic %'!DJ105","v":6.5301345758003337E-2},{"$f":"'Total - Traffic %'!DK105","v":9.7157317699996075E-3},{"$f":"'Total - Traffic %'!DL105","v":1.3899695299407724E-2},{"$f":"'Total - Traffic %'!DM105","v":2.1523203749005279E-2},{"$f":"'Total - Traffic %'!DN105","v":7.4457255519172011E-2},{"$f":"'Total - Traffic %'!DO105","v":1.2786692696025769E-2},{"$f":"'Total - Traffic %'!DP105","v":0.28153917648854931}]
[null,null,3,{"$f":"'Total - Traffic %'!D106","v":0},{"$f":"'Total - Traffic %'!E106","v":0},{"$f":"'Total - Traffic %'!F106","v":0},{"$f":"'Total - Traffic %'!G106","v":8.7575436892221484E-2},{"$f":"'Total - Traffic %'!H106","v":5.6802983365266214E-2},{"$f":"'Total - Traffic %'!I106","v":2.8574826338257121E-2},{"$f":"'Total - Traffic %'!J106","v":1.5875008770781032E-2},{"$f":"'Total - Traffic %'!K106","v":5.8736251634527144E-3},{"$f":"'Total - Traffic %'!L106","v":1.2084982916793142E-2},{"$f":"'Total - Traffic %'!M106","v":1.161953824301382E-2},{"$f":"'Total - Traffic %'!N106","v":3.5296961446419752E-3},{"$f":"'Total - Traffic %'!O106","v":0.22193609783442753},null,null,3,{"$f":"'Total - Traffic %'!S106","v":0},{"$f":"'Total - Traffic %'!T106","v":0},{"$f":"'Total - Traffic %'!U106","v":0},{"$f":"'Total - Traffic %'!V106","v":9.7986008794978513E-2},{"$f":"'Total - Traffic %'!W106","v":6.2403963327676511E-2},{"$f":"'Total - Traffic %'!X106","v":2.8389220270367135E-2},{"$f":"'Total - Traffic %'!Y106","v":1.5493175562219762E-2},{"$f":"'Total - Traffic %'!Z106","v":5.9943190535825105E-3},{"$f":"'Total - Traffic %'!AA106","v":1.4532923056529689E-2},{"$f":"'Total - Traffic %'!AB106","v":1.1995885068135871E-2},{"$f":"'Total - Traffic %'!AC106","v":4.6404854383336244E-3},{"$f":"'Total - Traffic %'!AD106","v":0.24143598057182361},null,null,3,{"$f":"'Total - Traffic %'!AH106","v":0},{"$f":"'Total - Traffic %'!AI106","v":0},{"$f":"'Total - Traffic %'!AJ106","v":0},{"$f":"'Total - Traffic %'!AK106","v":0.10381105625828931},{"$f":"'Total - Traffic %'!AL106","v":6.5111255464889592E-2},{"$f":"'Total - Traffic %'!AM106","v":2.714813283082506E-2},{"$f":"'Total - Traffic %'!AN106","v":1.6614755274509046E-2},{"$f":"'Total - Traffic %'!AO106","v":5.8085397032159843E-3},{"$f":"'Total - Traffic %'!AP106","v":1.8964992924602624E-2},{"$f":"'Total - Traffic %'!AQ106","v":1.4241791287150606E-2},{"$f":"'Total - Traffic %'!AR106","v":4.8374905602419898E-3},{"$f":"'Total - Traffic %'!AS106","v":0.25653801430372419},null,null,3,{"$f":"'Total - Traffic %'!AW106","v":0},{"$f":"'Total - Traffic %'!AX106","v":0},{"$f":"'Total - Traffic %'!AY106","v":0},{"$f":"'Total - Traffic %'!AZ106","v":0.11050516475573012},{"$f":"'Total - Traffic %'!BA106","v":6.4099214579283623E-2},{"$f":"'Total - Traffic %'!BB106","v":2.6425299241959979E-2},{"$f":"'Total - Traffic %'!BC106","v":1.568192740206515E-2},{"$f":"'Total - Traffic %'!BD106","v":5.5299891488713639E-3},{"$f":"'Total - Traffic %'!BE106","v":1.9617795754640885E-2},{"$f":"'Total - Traffic %'!BF106","v":1.5244170054783172E-2},{"$f":"'Total - Traffic %'!BG106","v":4.8596461161669706E-3},{"$f":"'Total - Traffic %'!BH106","v":0.26196320705350129},null,null,3,{"$f":"'Total - Traffic %'!BL106","v":0},{"$f":"'Total - Traffic %'!BM106","v":0},{"$f":"'Total - Traffic %'!BN106","v":0},{"$f":"'Total - Traffic %'!BO106","v":0.10734778979720967},{"$f":"'Total - Traffic %'!BP106","v":6.6770641314984822E-2},{"$f":"'Total - Traffic %'!BQ106","v":2.8424401829280219E-2},{"$f":"'Total - Traffic %'!BR106","v":1.5074234997286095E-2},{"$f":"'Total - Traffic %'!BS106","v":5.5385680784567825E-3},{"$f":"'Total - Traffic %'!BT106","v":2.1999286021080137E-2},{"$f":"'Total - Traffic %'!BU106","v":1.7087027217644088E-2},{"$f":"'Total - Traffic %'!BV106","v":4.7136622832289971E-3},{"$f":"'Total - Traffic %'!BW106","v":0.2669556115391708},null,null,3,{"$f":"'Total - Traffic %'!CA106","v":0},{"$f":"'Total - Traffic %'!CB106","v":0},{"$f":"'Total - Traffic %'!CC106","v":0},{"$f":"'Total - Traffic %'!CD106","v":0.10971404285445505},{"$f":"'Total - Traffic %'!CE106","v":6.7760684131503143E-2},{"$f":"'Total - Traffic %'!CF106","v":2.9452755213154845E-2},{"$f":"'Total - Traffic %'!CG106","v":1.5149445685088707E-2},{"$f":"'Total - Traffic %'!CH106","v":5.8011211661721145E-3},{"$f":"'Total - Traffic %'!CI106","v":2.090477217229245E-2},{"$f":"'Total - Traffic %'!CJ106","v":1.7352056918310221E-2},{"$f":"'Total - Traffic %'!CK106","v":4.729632670038752E-3},{"$f":"'Total - Traffic %'!CL106","v":0.27086451081101531},null,null,3,{"$f":"'Total - Traffic %'!CP106","v":0},{"$f":"'Total - Traffic %'!CQ106","v":0},{"$f":"'Total - Traffic %'!CR106","v":0},{"$f":"'Total - Traffic %'!CS106","v":0.10720958094145276},{"$f":"'Total - Traffic %'!CT106","v":6.860249222865776E-2},{"$f":"'Total - Traffic %'!CU106","v":3.0311810134260278E-2},{"$f":"'Total - Traffic %'!CV106","v":1.5061351858656445E-2},{"$f":"'Total - Traffic %'!CW106","v":5.7709494759343831E-3},{"$f":"'Total - Traffic %'!CX106","v":2.1820925511614016E-2},{"$f":"'Total - Traffic %'!CY106","v":1.8551495608212412E-2},{"$f":"'Total - Traffic %'!CZ106","v":4.9973415205210696E-3},{"$f":"'Total - Traffic %'!DA106","v":0.27232594727930909},null,null,3,{"$f":"'Total - Traffic %'!DE106","v":0},{"$f":"'Total - Traffic %'!DF106","v":0},{"$f":"'Total - Traffic %'!DG106","v":0},{"$f":"'Total - Traffic %'!DH106","v":0.10645822177614488},{"$f":"'Total - Traffic %'!DI106","v":6.9410487520680686E-2},{"$f":"'Total - Traffic %'!DJ106","v":3.039930813765495E-2},{"$f":"'Total - Traffic %'!DK106","v":1.5438035223173325E-2},{"$f":"'Total - Traffic %'!DL106","v":5.8560430751531129E-3},{"$f":"'Total - Traffic %'!DM106","v":2.3345037060047456E-2},{"$f":"'Total - Traffic %'!DN106","v":1.902852406038355E-2},{"$f":"'Total - Traffic %'!DO106","v":5.0311821231655814E-3},{"$f":"'Total - Traffic %'!DP106","v":0.27496683897640356}]
[null,null,4,{"$f":"'Total - Traffic %'!D107","v":0},{"$f":"'Total - Traffic %'!E107","v":0},{"$f":"'Total - Traffic %'!F107","v":0},{"$f":"'Total - Traffic %'!G107","v":1.5928233095594328E-2},{"$f":"'Total - Traffic %'!H107","v":2.1117158741882809E-2},{"$f":"'Total - Traffic %'!I107","v":1.534496297056492E-2},{"$f":"'Total - Traffic %'!J107","v":2.9869135624510778E-3},{"$f":"'Total - Traffic %'!K107","v":2.7310874004161704E-3},{"$f":"'Total - Traffic %'!L107","v":5.5091640703696298E-4},{"$f":"'Total - Traffic %'!M107","v":1.709461674709607E-3},{"$f":"'Total - Traffic %'!N107","v":6.8027106862747976E-4},{"$f":"'Total - Traffic %'!O107","v":6.1049004921283352E-2},null,null,4,{"$f":"'Total - Traffic %'!S107","v":0},{"$f":"'Total - Traffic %'!T107","v":0},{"$f":"'Total - Traffic %'!U107","v":0},{"$f":"'Total - Traffic %'!V107","v":1.7874570519138669E-2},{"$f":"'Total - Traffic %'!W107","v":2.1676811351163117E-2},{"$f":"'Total - Traffic %'!X107","v":1.5892269944166235E-2},{"$f":"'Total - Traffic %'!Y107","v":3.7406653866025059E-3},{"$f":"'Total - Traffic %'!Z107","v":2.6984523881341889E-3},{"$f":"'Total - Traffic %'!AA107","v":4.3281573956178868E-4},{"$f":"'Total - Traffic %'!AB107","v":1.7987330388026491E-3},{"$f":"'Total - Traffic %'!AC107","v":5.3912258358502693E-4},{"$f":"'Total - Traffic %'!AD107","v":6.4653440951154176E-2},null,null,4,{"$f":"'Total - Traffic %'!AH107","v":0},{"$f":"'Total - Traffic %'!AI107","v":0},{"$f":"'Total - Traffic %'!AJ107","v":0},{"$f":"'Total - Traffic %'!AK107","v":2.292883294218924E-2},{"$f":"'Total - Traffic %'!AL107","v":2.5361723953218489E-2},{"$f":"'Total - Traffic %'!AM107","v":1.6694414620773233E-2},{"$f":"'Total - Traffic %'!AN107","v":4.2617442346805333E-3},{"$f":"'Total - Traffic %'!AO107","v":2.7662855587394647E-3},{"$f":"'Total - Traffic %'!AP107","v":5.3777296254601701E-4},{"$f":"'Total - Traffic %'!AQ107","v":1.8234841020715199E-3},{"$f":"'Total - Traffic %'!AR107","v":7.3459592186832039E-4},{"$f":"'Total - Traffic %'!AS107","v":7.5108854296086811E-2},null,null,4,{"$f":"'Total - Traffic %'!AW107","v":0},{"$f":"'Total - Traffic %'!AX107","v":0},{"$f":"'Total - Traffic %'!AY107","v":0},{"$f":"'Total - Traffic %'!AZ107","v":2.5987414608219739E-2},{"$f":"'Total - Traffic %'!BA107","v":2.5544637389247355E-2},{"$f":"'Total - Traffic %'!BB107","v":1.8279124526016155E-2},{"$f":"'Total - Traffic %'!BC107","v":5.3470651914869285E-3},{"$f":"'Total - Traffic %'!BD107","v":2.9992894934227558E-3},{"$f":"'Total - Traffic %'!BE107","v":5.3320822124702338E-4},{"$f":"'Total - Traffic %'!BF107","v":2.3685814593815023E-3},{"$f":"'Total - Traffic %'!BG107","v":7.8047533329852353E-4},{"$f":"'Total - Traffic %'!BH107","v":8.1839796222319988E-2},null,null,4,{"$f":"'Total - Traffic %'!BL107","v":0},{"$f":"'Total - Traffic %'!BM107","v":0},{"$f":"'Total - Traffic %'!BN107","v":0},{"$f":"'Total - Traffic %'!BO107","v":3.1609075664517282E-2},{"$f":"'Total - Traffic %'!BP107","v":2.5636458850260554E-2},{"$f":"'Total - Traffic %'!BQ107","v":1.8400622774615398E-2},{"$f":"'Total - Traffic %'!BR107","v":5.8867558562774383E-3},{"$f":"'Total - Traffic %'!BS107","v":3.0357990973629042E-3},{"$f":"'Total - Traffic %'!BT107","v":7.0717460279977437E-4},{"$f":"'Total - Traffic %'!BU107","v":2.3850956422459806E-3},{"$f":"'Total - Traffic %'!BV107","v":9.8301441476467979E-4},{"$f":"'Total - Traffic %'!BW107","v":8.8643996902844011E-2},null,null,4,{"$f":"'Total - Traffic %'!CA107","v":0},{"$f":"'Total - Traffic %'!CB107","v":0},{"$f":"'Total - Traffic %'!CC107","v":0},{"$f":"'Total - Traffic %'!CD107","v":3.2233353472419984E-2},{"$f":"'Total - Traffic %'!CE107","v":2.7471244649638942E-2},{"$f":"'Total - Traffic %'!CF107","v":1.8426069986654445E-2},{"$f":"'Total - Traffic %'!CG107","v":5.8480250753582454E-3},{"$f":"'Total - Traffic %'!CH107","v":2.7135852456599326E-3},{"$f":"'Total - Traffic %'!CI107","v":2.6747611112831362E-3},{"$f":"'Total - Traffic %'!CJ107","v":2.6008300320061631E-3},{"$f":"'Total - Traffic %'!CK107","v":1.1026774651821749E-3},{"$f":"'Total - Traffic %'!CL107","v":9.3070547038203E-2},null,null,4,{"$f":"'Total - Traffic %'!CP107","v":0},{"$f":"'Total - Traffic %'!CQ107","v":0},{"$f":"'Total - Traffic %'!CR107","v":0},{"$f":"'Total - Traffic %'!CS107","v":3.7129408650730188E-2},{"$f":"'Total - Traffic %'!CT107","v":2.8432566130116865E-2},{"$f":"'Total - Traffic %'!CU107","v":1.894400205974783E-2},{"$f":"'Total - Traffic %'!CV107","v":6.0939529931350401E-3},{"$f":"'Total - Traffic %'!CW107","v":2.7234389644272493E-3},{"$f":"'Total - Traffic %'!CX107","v":2.8372077764794463E-3},{"$f":"'Total - Traffic %'!CY107","v":3.0824163093253671E-3},{"$f":"'Total - Traffic %'!CZ107","v":1.1966749450447174E-3},{"$f":"'Total - Traffic %'!DA107","v":0.10043966782900669},null,null,4,{"$f":"'Total - Traffic %'!DE107","v":0},{"$f":"'Total - Traffic %'!DF107","v":0},{"$f":"'Total - Traffic %'!DG107","v":0},{"$f":"'Total - Traffic %'!DH107","v":3.8016062798936281E-2},{"$f":"'Total - Traffic %'!DI107","v":2.9234235363348165E-2},{"$f":"'Total - Traffic %'!DJ107","v":1.9233406553142499E-2},{"$f":"'Total - Traffic %'!DK107","v":6.1930822806479319E-3},{"$f":"'Total - Traffic %'!DL107","v":3.2320797682888602E-3},{"$f":"'Total - Traffic %'!DM107","v":2.9179757484033117E-3},{"$f":"'Total - Traffic %'!DN107","v":3.176554060675615E-3},{"$f":"'Total - Traffic %'!DO107","v":1.34663677182321E-3},{"$f":"'Total - Traffic %'!DP107","v":0.10335003334526587}]
[null,null,5,{"$f":"'Total - Traffic %'!D108","v":0},{"$f":"'Total - Traffic %'!E108","v":0},{"$f":"'Total - Traffic %'!F108","v":0},{"$f":"'Total - Traffic %'!G108","v":1.7687811093425272E-4},{"$f":"'Total - Traffic %'!H108","v":1.7002730491684589E-2},{"$f":"'Total - Traffic %'!I108","v":1.0260914027999101E-2},{"$f":"'Total - Traffic %'!J108","v":3.7851639001359783E-4},{"$f":"'Total - Traffic %'!K108","v":2.3826466795717691E-3},{"$f":"'Total - Traffic %'!L108","v":3.75390136341462E-3},{"$f":"'Total - Traffic %'!M108","v":0},{"$f":"'Total - Traffic %'!N108","v":0},{"$f":"'Total - Traffic %'!O108","v":3.3955587063617933E-2},null,null,5,{"$f":"'Total - Traffic %'!S108","v":0},{"$f":"'Total - Traffic %'!T108","v":0},{"$f":"'Total - Traffic %'!U108","v":0},{"$f":"'Total - Traffic %'!V108","v":2.5137720451913449E-4},{"$f":"'Total - Traffic %'!W108","v":1.7858587718786418E-2},{"$f":"'Total - Traffic %'!X108","v":1.0189748334520965E-2},{"$f":"'Total - Traffic %'!Y108","v":3.9931440856333698E-4},{"$f":"'Total - Traffic %'!Z108","v":2.3376683686872021E-3},{"$f":"'Total - Traffic %'!AA108","v":3.7567604403395288E-3},{"$f":"'Total - Traffic %'!AB108","v":0},{"$f":"'Total - Traffic %'!AC108","v":0},{"$f":"'Total - Traffic %'!AD108","v":3.4793456475416588E-2},null,null,5,{"$f":"'Total - Traffic %'!AH108","v":0},{"$f":"'Total - Traffic %'!AI108","v":0},{"$f":"'Total - Traffic %'!AJ108","v":0},{"$f":"'Total - Traffic %'!AK108","v":4.2699211313959107E-4},{"$f":"'Total - Traffic %'!AL108","v":1.9485699204813769E-2},{"$f":"'Total - Traffic %'!AM108","v":1.0714240160069702E-2},{"$f":"'Total - Traffic %'!AN108","v":5.1503393349610108E-4},{"$f":"'Total - Traffic %'!AO108","v":2.3457886044207493E-3},{"$f":"'Total - Traffic %'!AP108","v":3.6467656468509922E-3},{"$f":"'Total - Traffic %'!AQ108","v":2.946681171404929E-5},{"$f":"'Total - Traffic %'!AR108","v":2.916061961063222E-5},{"$f":"'Total - Traffic %'!AS108","v":3.7193147094115593E-2},null,null,5,{"$f":"'Total - Traffic %'!AW108","v":0},{"$f":"'Total - Traffic %'!AX108","v":0},{"$f":"'Total - Traffic %'!AY108","v":0},{"$f":"'Total - Traffic %'!AZ108","v":7.0400556371219482E-4},{"$f":"'Total - Traffic %'!BA108","v":2.0379518882748859E-2},{"$f":"'Total - Traffic %'!BB108","v":1.0867396522884237E-2},{"$f":"'Total - Traffic %'!BC108","v":5.838818888268864E-4},{"$f":"'Total - Traffic %'!BD108","v":2.3223757001969393E-3},{"$f":"'Total - Traffic %'!BE108","v":3.7493347274044188E-3},{"$f":"'Total - Traffic %'!BF108","v":2.8638393765292243E-5},{"$f":"'Total - Traffic %'!BG108","v":2.8271886788419644E-5},{"$f":"'Total - Traffic %'!BH108","v":3.8663423566327251E-2},null,null,5,{"$f":"'Total - Traffic %'!BL108","v":0},{"$f":"'Total - Traffic %'!BM108","v":0},{"$f":"'Total - Traffic %'!BN108","v":0},{"$f":"'Total - Traffic %'!BO108","v":7.4346716025817201E-4},{"$f":"'Total - Traffic %'!BP108","v":2.1331732929711206E-2},{"$f":"'Total - Traffic %'!BQ108","v":1.0979222057626333E-2},{"$f":"'Total - Traffic %'!BR108","v":5.8598312865090491E-4},{"$f":"'Total - Traffic %'!BS108","v":2.2744156032751149E-3},{"$f":"'Total - Traffic %'!BT108","v":3.673777311014606E-3},{"$f":"'Total - Traffic %'!BU108","v":5.6540758245997983E-5},{"$f":"'Total - Traffic %'!BV108","v":2.7734190877314841E-5},{"$f":"'Total - Traffic %'!BW108","v":3.9672873139659656E-2},null,null,5,{"$f":"'Total - Traffic %'!CA108","v":0},{"$f":"'Total - Traffic %'!CB108","v":0},{"$f":"'Total - Traffic %'!CC108","v":0},{"$f":"'Total - Traffic %'!CD108","v":9.5551334200474588E-4},{"$f":"'Total - Traffic %'!CE108","v":2.1984324526855316E-2},{"$f":"'Total - Traffic %'!CF108","v":1.135808991212563E-2},{"$f":"'Total - Traffic %'!CG108","v":5.7803746640060086E-4},{"$f":"'Total - Traffic %'!CH108","v":2.2890465471459582E-3},{"$f":"'Total - Traffic %'!CI108","v":3.6153014219153026E-3},{"$f":"'Total - Traffic %'!CJ108","v":5.5753749663426354E-5},{"$f":"'Total - Traffic %'!CK108","v":2.7381958524868839E-5},{"$f":"'Total - Traffic %'!CL108","v":4.0863448924635851E-2},null,null,5,{"$f":"'Total - Traffic %'!CP108","v":0},{"$f":"'Total - Traffic %'!CQ108","v":0},{"$f":"'Total - Traffic %'!CR108","v":0},{"$f":"'Total - Traffic %'!CS108","v":9.9379882071092755E-4},{"$f":"'Total - Traffic %'!CT108","v":2.2580777568555355E-2},{"$f":"'Total - Traffic %'!CU108","v":1.1356060204777965E-2},{"$f":"'Total - Traffic %'!CV108","v":5.6572227596280464E-4},{"$f":"'Total - Traffic %'!CW108","v":2.1016601526587398E-3},{"$f":"'Total - Traffic %'!CX108","v":3.5708316219232243E-3},{"$f":"'Total - Traffic %'!CY108","v":5.5135296039757595E-5},{"$f":"'Total - Traffic %'!CZ108","v":2.7108844446700427E-5},{"$f":"'Total - Traffic %'!DA108","v":4.1251094785075472E-2},null,null,5,{"$f":"'Total - Traffic %'!DE108","v":0},{"$f":"'Total - Traffic %'!DF108","v":0},{"$f":"'Total - Traffic %'!DG108","v":0},{"$f":"'Total - Traffic %'!DH108","v":1.0276965360935279E-3},{"$f":"'Total - Traffic %'!DI108","v":2.2860547601360005E-2},{"$f":"'Total - Traffic %'!DJ108","v":1.1365191338162483E-2},{"$f":"'Total - Traffic %'!DK108","v":5.9888807555060321E-4},{"$f":"'Total - Traffic %'!DL108","v":1.5081052590200374E-3},{"$f":"'Total - Traffic %'!DM108","v":3.5282152333637471E-3},{"$f":"'Total - Traffic %'!DN108","v":5.4518376921398128E-5},{"$f":"'Total - Traffic %'!DO108","v":2.6819829049528079E-5},{"$f":"'Total - Traffic %'!DP108","v":4.0969982249521329E-2}]
[null,null,"Sum",{"$f":"'Total - Traffic %'!D109","v":0},{"$f":"'Total - Traffic %'!E109","v":0},{"$f":"'Total - Traffic %'!F109","v":0},{"$f":"'Total - Traffic %'!G109","v":0.18872439387143891},{"$f":"'Total - Traffic %'!H109","v":0.19264296577451134},{"$f":"'Total - Traffic %'!I109","v":0.23290188039927853},{"$f":"'Total - Traffic %'!J109","v":3.6731489451506776E-2},{"$f":"'Total - Traffic %'!K109","v":5.046906713228768E-2},{"$f":"'Total - Traffic %'!L109","v":5.7238254287069731E-2},{"$f":"'Total - Traffic %'!M109","v":0.14413073531207043},{"$f":"'Total - Traffic %'!N109","v":9.7161213771836716E-2},{"$f":"'Total - Traffic %'!O109","v":1.0000000000000002},null,null,"Sum",{"$f":"'Total - Traffic %'!S109","v":0},{"$f":"'Total - Traffic %'!T109","v":0},{"$f":"'Total - Traffic %'!U109","v":0},{"$f":"'Total - Traffic %'!V109","v":0.19034569022264453},{"$f":"'Total - Traffic %'!W109","v":0.19321300421329884},{"$f":"'Total - Traffic %'!X109","v":0.22987824180434241},{"$f":"'Total - Traffic %'!Y109","v":3.6633785462960353E-2},{"$f":"'Total - Traffic %'!Z109","v":4.9642450417702218E-2},{"$f":"'Total - Traffic %'!AA109","v":5.8102089830657344E-2},{"$f":"'Total - Traffic %'!AB109","v":0.14505508473687279},{"$f":"'Total - Traffic %'!AC109","v":9.7129653311521472E-2},{"$f":"'Total - Traffic %'!AD109","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AH109","v":0},{"$f":"'Total - Traffic %'!AI109","v":0},{"$f":"'Total - Traffic %'!AJ109","v":0},{"$f":"'Total - Traffic %'!AK109","v":0.19215195417223638},{"$f":"'Total - Traffic %'!AL109","v":0.19276292957887764},{"$f":"'Total - Traffic %'!AM109","v":0.22813251356591807},{"$f":"'Total - Traffic %'!AN109","v":3.6343657648102795E-2},{"$f":"'Total - Traffic %'!AO109","v":4.9129276182196743E-2},{"$f":"'Total - Traffic %'!AP109","v":5.9012874915917481E-2},{"$f":"'Total - Traffic %'!AQ109","v":0.14542970777128678},{"$f":"'Total - Traffic %'!AR109","v":9.7037086165464081E-2},{"$f":"'Total - Traffic %'!AS109","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!AW109","v":0},{"$f":"'Total - Traffic %'!AX109","v":0},{"$f":"'Total - Traffic %'!AY109","v":0},{"$f":"'Total - Traffic %'!AZ109","v":0.19312053135560969},{"$f":"'Total - Traffic %'!BA109","v":0.19246261874759121},{"$f":"'Total - Traffic %'!BB109","v":0.22715644660115611},{"$f":"'Total - Traffic %'!BC109","v":3.6134870015807986E-2},{"$f":"'Total - Traffic %'!BD109","v":4.8811044820198497E-2},{"$f":"'Total - Traffic %'!BE109","v":5.95718618424299E-2},{"$f":"'Total - Traffic %'!BF109","v":0.14572065300685913},{"$f":"'Total - Traffic %'!BG109","v":9.7021973610347451E-2},{"$f":"'Total - Traffic %'!BH109","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!BL109","v":0},{"$f":"'Total - Traffic %'!BM109","v":0},{"$f":"'Total - Traffic %'!BN109","v":0},{"$f":"'Total - Traffic %'!BO109","v":0.1935401623409537},{"$f":"'Total - Traffic %'!BP109","v":0.19225998189004254},{"$f":"'Total - Traffic %'!BQ109","v":0.22669582331018195},{"$f":"'Total - Traffic %'!BR109","v":3.5973310108978251E-2},{"$f":"'Total - Traffic %'!BS109","v":4.8683401438385641E-2},{"$f":"'Total - Traffic %'!BT109","v":5.9885713504552331E-2},{"$f":"'Total - Traffic %'!BU109","v":0.14588354955069313},{"$f":"'Total - Traffic %'!BV109","v":9.707805785621243E-2},{"$f":"'Total - Traffic %'!BW109","v":0.99999999999999978},null,null,"Sum",{"$f":"'Total - Traffic %'!CA109","v":0},{"$f":"'Total - Traffic %'!CB109","v":0},{"$f":"'Total - Traffic %'!CC109","v":0},{"$f":"'Total - Traffic %'!CD109","v":0.19374190971868555},{"$f":"'Total - Traffic %'!CE109","v":0.19211638807032305},{"$f":"'Total - Traffic %'!CF109","v":0.22649911818674909},{"$f":"'Total - Traffic %'!CG109","v":3.5829761820054325E-2},{"$f":"'Total - Traffic %'!CH109","v":4.8662311523166746E-2},{"$f":"'Total - Traffic %'!CI109","v":6.0070839532669028E-2},{"$f":"'Total - Traffic %'!CJ109","v":0.14596260638591177},{"$f":"'Total - Traffic %'!CK109","v":9.7117064762440447E-2},{"$f":"'Total - Traffic %'!CL109","v":0.99999999999999989},null,null,"Sum",{"$f":"'Total - Traffic %'!CP109","v":0},{"$f":"'Total - Traffic %'!CQ109","v":0},{"$f":"'Total - Traffic %'!CR109","v":0},{"$f":"'Total - Traffic %'!CS109","v":0.1936486486777991},{"$f":"'Total - Traffic %'!CT109","v":0.19215405728450116},{"$f":"'Total - Traffic %'!CU109","v":0.22655873394585746},{"$f":"'Total - Traffic %'!CV109","v":3.5705594211184619E-2},{"$f":"'Total - Traffic %'!CW109","v":4.8707229948787546E-2},{"$f":"'Total - Traffic %'!CX109","v":6.0107770944957915E-2},{"$f":"'Total - Traffic %'!CY109","v":0.1459411015685417},{"$f":"'Total - Traffic %'!CZ109","v":9.7176863418370618E-2},{"$f":"'Total - Traffic %'!DA109","v":1},null,null,"Sum",{"$f":"'Total - Traffic %'!DE109","v":0},{"$f":"'Total - Traffic %'!DF109","v":0},{"$f":"'Total - Traffic %'!DG109","v":0},{"$f":"'Total - Traffic %'!DH109","v":0.19341022200684044},{"$f":"'Total - Traffic %'!DI109","v":0.19229136054874307},{"$f":"'Total - Traffic %'!DJ109","v":0.22674051539387791},{"$f":"'Total - Traffic %'!DK109","v":3.5588937314825222E-2},{"$f":"'Total - Traffic %'!DL109","v":4.8779687628893717E-2},{"$f":"'Total - Traffic %'!DM109","v":6.0057125460517127E-2},{"$f":"'Total - Traffic %'!DN109","v":0.14584578046669247},{"$f":"'Total - Traffic %'!DO109","v":9.7286371179609921E-2},{"$f":"'Total - Traffic %'!DP109","v":0.99999999999999989}]
[]
[null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"Total - Traffic %","index":86,"n_rows":111,"n_cols":120,"rows_kept":111,"cut":false,"hidden":true,"merged":[[23,119,24,119],[25,106,30,106],[31,106,36,106],[37,106,42,106],[43,106,48,106],[49,106,54,106],[55,106,60,106],[61,106,66,106],[67,106,72,106],[91,91,96,91],[97,91,102,91],[103,91,108,91],[23,106,24,106],[23,107,24,107],[23,108,23,110],[23,111,23,113],[23,114,23,115],[23,116,23,118],[73,106,78,106],[79,106,84,106],[85,106,90,106],[91,106,96,106],[97,106,102,106],[103,106,108,106],[37,91,42,91],[43,91,48,91],[49,91,54,91],[55,91,60,91],[61,91,66,91],[67,91,72,91],[73,91,78,91],[79,91,84,91],[85,91,90,91],[23,91,24,91],[23,92,24,92],[23,93,23,95],[23,96,23,98],[23,99,23,100],[23,101,23,103],[23,104,24,104],[25,91,30,91],[31,91,36,91],[5,4,5,18],[6,0,6,1],[7,0,7,1],[23,32,24,32],[23,33,23,35],[23,36,23,38],[23,39,23,40],[23,29,24,29],[97,76,102,76],[91,76,96,76],[31,76,36,76],[67,76,72,76],[49,76,54,76],[37,76,42,76],[85,76,90,76],[79,76,84,76],[73,76,78,76],[61,76,66,76],[67,61,72,61],[85,61,90,61],[97,46,102,46],[91,46,96,46],[73,46,78,46],[85,46,90,46],[103,76,108,76],[43,76,48,76],[55,61,60,61],[67,46,72,46],[55,46,60,46],[79,46,84,46],[31,16,36,16],[23,74,24,74],[23,59,24,59],[23,61,24,61],[23,62,24,62],[23,63,23,65],[23,71,23,73],[23,16,24,16],[23,17,24,17],[23,18,23,20],[23,21,23,23],[23,24,23,25],[23,26,23,28],[103,61,108,61],[97,61,102,61],[91,61,96,61],[79,61,84,61],[73,61,78,61],[61,61,66,61],[79,16,84,16],[103,31,108,31],[49,46,54,46],[55,16,60,16],[97,16,102,16],[103,16,108,16],[55,31,60,31],[61,31,66,31],[67,31,72,31],[73,31,78,31],[79,31,84,31],[103,46,108,46],[97,31,102,31],[91,16,96,16],[91,31,96,31],[61,46,66,46],[9,0,9,1],[10,0,10,1],[11,0,11,1],[85,16,90,16],[61,16,66,16],[67,16,72,16],[73,16,78,16],[85,31,90,31],[49,31,54,31],[23,31,24,31],[43,31,48,31],[25,16,30,16],[25,31,30,31],[37,16,42,16],[31,31,36,31],[37,31,42,31],[43,16,48,16],[49,16,54,16],[0,61,0,74],[0,76,0,89],[0,3,0,14],[0,16,0,29],[0,31,0,44],[0,46,0,59],[55,76,60,76],[49,61,54,61],[25,61,30,61],[43,61,48,61],[25,76,30,76],[43,46,48,46],[25,46,30,46],[37,61,42,61],[31,61,36,61],[37,46,42,46],[31,46,36,46],[23,56,23,58],[23,41,23,43],[23,44,24,44],[23,46,24,46],[23,47,24,47],[23,48,23,50],[23,51,23,53],[23,54,23,55],[23,66,23,68],[23,69,23,70],[23,84,23,85],[23,86,23,88],[23,89,24,89],[23,76,24,76],[23,77,24,77],[23,78,23,80],[23,81,23,83]]}
[]
[]
["TAG Table 5.4.1"]
["Traffic by congestion band"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Traffic proportions are taken from traffic levels in National Transport Model traffic database and forecasts."]
["Links:",null,null,null,"Traffic includes all road traffic except motorcycles (which are not included in NTM)."]
["Contents",null,null,null,"Totals are not always exact to 1dp, due to rounding."]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
[]
[]
["Source year:",2010]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"This feeds into Table A 5.4.1"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 1)"]
[2055,2060]
[]
[2025," Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2045 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2050 Proportion of Total Traffic in each congestion band for different regions, area types and road types (1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060]
["Region",null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total",null,"Region","Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Grand Total"]
[null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads",null,null,null,null,"Motorways","A Roads","Other Roads","Motorways","A Roads","Other Roads","A Roads","Other Roads","Motorways","A Roads","Other Roads"]
["Great Britain",null,1,5.6255746465747947E-4,1.8568155429156262E-3,1.0508961316199173E-2,5.0902921820561659E-3,6.4155417475610403E-3,3.4842226274427186E-2,1.2119269493801432E-2,7.3605429050925333E-2,2.103804693330142E-2,9.7355581037406158E-2,0.11782220373549418,0.38121692477874519,null,"Great Britain",1,5.3590321052644199E-4,1.9119203135208943E-3,9.8875399607527142E-3,4.6821030908724415E-3,5.977508575675217E-3,3.2270704496357938E-2,1.0927796086706219E-2,7.2219821498543849E-2,2.0130952642654909E-2,8.8704866089134318E-2,0.11474337826576418,0.36199249423050911,null,"Great Britain",1,4.9165249978068979E-4,1.8674612647083051E-3,9.5796545681940196E-3,4.5115159726970017E-3,5.9371594574687278E-3,3.1221180718344579E-2,1.0753749759540117E-2,7.0728487299004925E-2,1.9632794853320607E-2,8.7122251013191501E-2,0.11368296081288855,0.35552886821913904,null,"Great Britain",1,4.5844809334123906E-4,1.6184652680236052E-3,9.5419608490584402E-3,4.3386966564883268E-3,5.8047489202733213E-3,3.0974598575957857E-2,1.0573822412614991E-2,6.9458670649451687E-2,1.9053491753417109E-2,8.5298455351788621E-2,0.11353718377208333,0.35065854230249854,null,"Great Britain",1,4.5983484527373659E-4,1.4698226587222256E-3,9.529898656171017E-3,4.2395409644336848E-3,5.7263543623388962E-3,3.0789604347691294E-2,1.0413751900111533E-2,6.9322132255536795E-2,1.7713505866704567E-2,8.3592289143857121E-2,0.11339646158057928,0.34665319658142019,null,"Great Britain",1,4.456818319025576E-4,1.4325361279355746E-3,9.5293003523402777E-3,4.1365913349695098E-3,5.5355283662260361E-3,3.070723940072332E-2,1.0263840696110506E-2,7.0258375465979211E-2,1.7149643649260658E-2,8.2762558761406577E-2,0.11334897820791492,0.34557027419476916,null,"Great Britain",1,4.0389076383173474E-4,1.4417317506872651E-3,9.5295505792213527E-3,4.066021838726507E-3,5.3444340671336627E-3,3.0709041768547187E-2,1.008778701244588E-2,7.105930828965637E-2,1.6617662592701782E-2,8.180964038777043E-2,0.11311407108344874,0.34418314013417095,null,"Great Britain",1,4.045407968737045E-4,1.4301009342599393E-3,9.5223093915763023E-3,3.9621092719135421E-3,4.9351714580950527E-3,3.0623068801476735E-2,9.9135205209216672E-3,7.1510839558229816E-2,1.6152012071005282E-2,8.0598676525215962E-2,0.11302734093885654,0.34207969026842455]
[null,null,2,1.6771313162492296E-3,6.1312435401312216E-3,5.882264272335418E-3,1.4230797949831002E-2,2.0304862302773664E-2,1.8431151075773543E-2,3.8684285064462462E-2,3.3479163366539569E-2,5.5212352200429082E-2,0.10237401889129868,1.8445760693704624E-2,0.31485303067352854,null,null,2,1.4741863749442921E-3,4.9478424850136517E-3,6.384099328481694E-3,1.2237713297385776E-2,1.8416529804028754E-2,2.006473960181427E-2,3.6968802410088326E-2,3.300819344533161E-2,4.817596587995928E-2,0.10919300666394653,2.036934893188486E-2,0.31124042822287906,null,null,2,1.3663857698074193E-3,4.2420011309915115E-3,6.2168855373475268E-3,1.0946649296644856E-2,1.6338725345451693E-2,2.029602917345516E-2,3.175142691947308E-2,3.3270589167329216E-2,4.2669735411877824E-2,0.10549118552572816,2.0112556702807319E-2,0.29270216998091375,null,null,2,1.2368523350086739E-3,3.8750404404232002E-3,5.7341039381789355E-3,9.3768060543304686E-3,1.5977570768113694E-2,1.954039981955763E-2,3.0674025901875623E-2,3.3718439228062884E-2,3.8364024362919677E-2,0.10305459052824677,1.9687954928805387E-2,0.28123980830552292,null,null,2,1.1022540779310683E-3,3.8212764579761446E-3,5.521867667350534E-3,8.79246573602116E-3,1.4843683390731249E-2,1.9096752076013922E-2,2.9725482860909858E-2,3.3586227021039278E-2,3.588375427973596E-2,0.10185315953139508,1.9541683921869599E-2,0.27376860702097383,null,null,2,1.0566941520973269E-3,3.7502045789274976E-3,5.4574533340803061E-3,8.4941423743769267E-3,1.4208792886347386E-2,1.8847395073545721E-2,2.8488932468171448E-2,3.2825954180588764E-2,3.5576589208440104E-2,0.1009100468536784,1.9320554299867173E-2,0.26893675941012102,null,null,2,1.0840989507792033E-3,3.5556014208957334E-3,5.4174107329205577E-3,8.1025815369275903E-3,1.3640718409043882E-2,1.8674778496877473E-2,2.7306054081380898E-2,3.2520043174645755E-2,3.486438890195856E-2,0.10029144267179602,1.9367760720174688E-2,0.26482487909740038,null,null,2,1.0599065874403947E-3,3.3617813066858129E-3,5.2997222124726929E-3,8.0670059259343625E-3,1.3598016691112415E-2,1.8703647105831719E-2,2.6293730932762868E-2,3.2552745852639099E-2,3.4359922380160356E-2,9.976790738548369E-2,1.9356348525382944E-2,0.26242073490590634]
[null,null,3,1.8953747787371837E-3,8.5517189573451283E-3,4.936212624232229E-3,1.9096170567460932E-2,1.7177816380190575E-2,1.0408035830442674E-2,3.6198796316781523E-2,1.2989559686082218E-2,6.7370679265559147E-2,2.5453866404895439E-2,3.8055982312043038E-3,0.20788382904293135,null,null,3,2.0994995243890269E-3,9.0715630841712355E-3,4.6230057901855094E-3,2.0878825510481397E-2,1.8663958518805909E-2,1.0083847797009186E-2,3.7072656692340236E-2,1.341487563438626E-2,7.5788714146647757E-2,2.6719904648586069E-2,4.0893714779386857E-3,0.22250622282494131,null,null,3,2.0736235111185942E-3,8.9376371064010182E-3,4.7243458135911983E-3,2.0982291238438349E-2,1.9499350620277914E-2,9.885381436334946E-3,3.9141689562891234E-2,1.3423176944687133E-2,7.981020046577296E-2,3.1617138259180062E-2,4.8024678521766777E-3,0.2348973028108701,null,null,3,2.2454783616863297E-3,9.0201309843512684E-3,4.9188040242959113E-3,2.1423928067951386E-2,1.9146257423391932E-2,1.0315128409966994E-2,3.8531147273024278E-2,1.3517453139622286E-2,8.0256824781915551E-2,3.5139689169207705E-2,5.0690297323333668E-3,0.239583871367747,null,null,3,2.3106827364843901E-3,8.6893955285963203E-3,4.9933786368252207E-3,2.1381333002658046E-2,1.9724471819128384E-2,1.062223671358717E-2,3.8190626713508695E-2,1.3492116998783618E-2,7.9063476109809475E-2,3.7117172113396969E-2,5.2309465449107409E-3,0.24081583691768907,null,null,3,2.2678424085496823E-3,8.4771309169960722E-3,4.9631226227122112E-3,2.129886313235867E-2,1.9804651266305141E-2,1.0654696519602028E-2,3.8589472371944988E-2,1.3357085156644712E-2,7.7058829273449841E-2,3.8606306098403959E-2,5.4533097172379573E-3,0.24053130948420529,null,null,3,2.2210472730455075E-3,8.4480281549063983E-3,4.9280569180257319E-3,2.073046916354343E-2,2.0284233228056118E-2,1.0768445895698423E-2,3.9293373070106954E-2,1.314713608074051E-2,7.6115086847538496E-2,3.9784641640451694E-2,5.6287333295547163E-3,0.24134925160166798,null,null,3,2.1398756602845985E-3,8.3008438956384302E-3,4.9540245176644569E-3,2.0323195545069249E-2,2.0472614975745422E-2,1.0792870772073155E-2,3.9765661581873973E-2,1.3040321906685224E-2,7.3462784038693371E-2,4.0947581731667994E-2,5.7733776400751861E-3,0.23997315226547106]
[null,null,4,4.2452340854904388E-4,5.8676003629860472E-3,2.4136255353705426E-3,5.3006188500446805E-3,6.8545899692083198E-3,5.220229764845514E-3,1.5567199204152976E-2,5.2305529468760509E-3,1.1541412293738494E-2,5.9128690111537232E-3,6.650702438240583E-4,6.4998291590749449E-2,null,null,4,5.382517345780786E-4,6.10539180311373E-3,2.6344780199722786E-3,6.0647534011379518E-3,7.2645627121812831E-3,5.6659522004089535E-3,1.6467125970680806E-2,5.344121352335876E-3,1.4067223252337207E-2,6.2756265127612591E-3,7.0499971459798917E-4,7.1132486674105419E-2,null,null,4,7.8956174445801849E-4,6.472432231238506E-3,2.7883116804838189E-3,7.5871890190309576E-3,7.8832293030158904E-3,6.0016202878191878E-3,1.7813028450399185E-2,5.5136588263700664E-3,1.8373474740633111E-2,6.9602934896496682E-3,7.955142820903605E-4,8.097831405518878E-2,null,null,4,8.1392812846360965E-4,6.3885738541658707E-3,2.9343451838246565E-3,8.8892744600969405E-3,8.3355643238545093E-3,6.1614208480628863E-3,1.8382207816040479E-2,5.6048166713456235E-3,2.3865657489283713E-2,8.0522163270895526E-3,9.3069187035236763E-4,9.0358696972580199E-2,null,null,4,8.9135252735001672E-4,6.5539675088102638E-3,2.9255704253776113E-3,9.6481968549264017E-3,8.5089663930290015E-3,6.2942505085444925E-3,1.8795247470339397E-2,5.6636883400983662E-3,2.9142670421739198E-2,9.1291628552856701E-3,1.0501538693487734E-3,9.8603227174849192E-2,null,null,4,9.9425687933542934E-4,6.8146537553170489E-3,2.9827536095901959E-3,9.9517057357063395E-3,9.0838532411027153E-3,6.4648909086751725E-3,1.9252213537653419E-2,5.5770234813909379E-3,3.1905229552803595E-2,9.4505613862065092E-3,1.0834108591278996E-3,0.10356055294690927,null,null,4,1.0559532916706983E-3,6.7081098948567723E-3,3.0192483042412598E-3,1.0901319376225205E-2,9.3153937089014184E-3,6.5188659065921958E-3,1.9567487182989955E-2,5.5120955663910728E-3,3.3723934640205427E-2,9.7110393818819404E-3,1.1748690592787163E-3,0.10720831631323466,null,null,4,1.1339084826122864E-3,6.9917861282236295E-3,3.0791897822293351E-3,1.1347587199481004E-2,9.4851160361192743E-3,6.6180168450847912E-3,1.9772613417115975E-2,5.8451932562574721E-3,3.6631733235857153E-2,1.0066486373625543E-2,1.3009474017452022E-3,0.11227257815835165]
[null,null,5,5.5317446272821716E-7,6.6854805566184897E-3,1.3317125800420854E-3,4.0707652234314208E-4,4.3939291972745756E-3,4.2738539242314459E-3,8.3874593076447949E-3,2.7876116950911896E-3,1.7517375886386855E-3,9.3860043163479371E-4,8.9908936063597735E-5,3.1047923914045532E-2,null,null,5,0,7.2312053445375982E-3,1.4133550612634212E-3,4.4995968830921582E-4,4.7484860077335773E-3,4.3239951088680298E-3,8.8432114083063142E-3,2.8080003753848657E-3,1.9474962852893257E-3,1.2684909201281362E-3,9.4167847744634211E-5,3.3128368047565117E-2,null,null,5,0,7.7051112933826382E-3,1.5450274091763053E-3,5.6291512519435725E-4,5.1686728847538874E-3,4.517660128391149E-3,9.9036180260517713E-3,2.7824115828794646E-3,2.1303376540413341E-3,1.4692993587083999E-3,1.0829147130906571E-4,3.589334493388837E-2,null,null,5,5.5978105900334835E-7,8.2008590141228518E-3,1.6070271540514799E-3,7.3934335388342902E-4,5.4122691209837577E-3,4.6925197548765467E-3,1.0511293837683599E-2,2.7769895089542937E-3,2.5512953957568959E-3,1.5443078105114396E-3,1.2261631976813843E-4,3.8159081051651444E-2,null,null,5,8.9697901730740704E-6,8.5090699701441154E-3,1.7129107662479182E-3,7.8605420843419287E-4,5.7791262952223274E-3,4.7819134261191647E-3,1.1096453662077583E-2,2.7422693315165597E-3,3.0107000527342916E-3,1.6005753183936915E-3,1.3108948400486145E-4,4.0159132305067777E-2,null,null,5,1.6926289271825542E-5,8.5497577036253471E-3,1.7456488922562409E-3,1.0092976491809706E-3,5.895179335825812E-3,4.8811055272173411E-3,1.1291743167546622E-2,2.7330868283924137E-3,3.5166033683899089E-3,1.6261011185784487E-3,1.3565408371051711E-4,4.1401103963995448E-2,null,null,5,8.4703865765293582E-6,8.8837883109339055E-3,1.8077848475960276E-3,1.0919022104691316E-3,5.9625700837212456E-3,4.9483015395547867E-3,1.1361490716667403E-2,2.6877005987380109E-3,3.8560085014476076E-3,1.6920899733607023E-3,1.3430568446069467E-4,4.2434412853526046E-2,null,null,5,1.6410906931623917E-5,8.9530977665605738E-3,1.8555994454081876E-3,1.1811695655465774E-3,6.1401857760053297E-3,5.0172086862133513E-3,1.1629745528653328E-2,2.275184841603529E-3,4.2811093991320763E-3,1.7535275737630294E-3,1.5060491202889187E-4,4.3253844401846493E-2]
[null,null,"Sum",4.5601401426556658E-3,2.9092858959996512E-2,2.507277632817945E-2,4.4124956071735923E-2,5.5146739597008179E-2,7.3175496869720358E-2,0.11095700938684319,0.12809231674551438,0.15691422828166685,0.23203493577638881,0.14082854184029076,1,null,null,"Sum",4.6478408444378394E-3,2.9267923030357107E-2,2.4942478160655618E-2,4.4313354988186782E-2,5.5071045618424741E-2,7.2409239204458381E-2,0.11027959256812191,0.12679501230598245,0.16011035220688846,0.23216189483455629,0.14000126623793036,1,null,null,"Sum",4.7212235251647226E-3,2.922464302672198E-2,2.485422500879287E-2,4.459056065200552E-2,5.4827137610968107E-2,7.1921871744345028E-2,0.10936351271835539,0.12571832382027079,0.16261654312564583,0.23266016764645778,0.13950179112127195,1,null,null,"Sum",4.7552666995588563E-3,2.9103069561086797E-2,2.4736241149409425E-2,4.4768048592750548E-2,5.4676410556617212E-2,7.1684067408421911E-2,0.10867249724123897,0.12507636919743678,0.16409129378329296,0.23308925918684406,0.13934747662334257,1.0000000000000002,null,null,"Sum",4.7730939772122859E-3,2.904353212424907E-2,2.46836261519723E-2,4.4847590766473489E-2,5.4582602260449864E-2,7.1584757071956051E-2,0.10822156260694706,0.12480643394697462,0.1648141067307235,0.23329235896232853,0.13935033540071326,1,null,null,"Sum",4.7814015611568218E-3,2.9024283082801541E-2,2.467827881097923E-2,4.4890600226592421E-2,5.4528005095807096E-2,7.1555327429763574E-2,0.10788620224142699,0.12475152511299605,0.16520689505234409,0.23335557421827388,0.13934190716785846,1.0000000000000002,null,null,"Sum",4.7734606659036736E-3,2.9037259532280077E-2,2.470205138200493E-2,4.4892294125891866E-2,5.4547349496856322E-2,7.1619433607270064E-2,0.10761619206359109,0.12492628371017171,0.16517708148385185,0.23328885405526081,0.13941973987691755,1,null,null,"Sum",4.754642434142608E-3,2.9037610031368385E-2,2.4710845349350977E-2,4.4881067507944739E-2,5.4631104937077492E-2,7.1754812210679739E-2,0.10737527198132781,0.12522428541541514,0.16488756112484823,0.23313417958975621,0.13960861941808875,1.0000000000000002]
["England and Wales",null,1,6.1601196986383927E-4,2.0332511292187358E-3,1.1507528329672601E-2,4.8212332999353069E-3,6.0299543216692959E-3,3.1510023830262253E-2,1.2053530806373728E-2,7.3613791061388545E-2,2.0160336689351053E-2,8.7053597611507938E-2,0.11510509328559178,0.36450435233483508,null,"England and Wales",1,5.8708080575541565E-4,2.0945045600666554E-3,1.0831778599339368E-2,4.428012729978178E-3,5.6126578021500053E-3,2.9002524415390234E-2,1.0813276414914117E-2,7.2262366951998391E-2,1.9532571012399341E-2,7.7902382747179727E-2,0.11183162385897441,0.34489877989814582,null,"England and Wales",1,5.388840050930718E-4,2.046862379691108E-3,1.0499941774768314E-2,4.2393898146625506E-3,5.5780087450694538E-3,2.8017058881501355E-2,1.0667913802236287E-2,7.0989137106465816E-2,1.9007771762019086E-2,7.6228888808442002E-2,0.11085166154633951,0.33866551862628852,null,"England and Wales",1,5.0266635982464114E-4,1.7745695894398352E-3,1.0462302701770215E-2,4.0690202359147413E-3,5.4482682068636764E-3,2.782414815883906E-2,1.0513196048204871E-2,6.9677281273964914E-2,1.8456517472323894E-2,7.4763299080546353E-2,0.11070299384371263,0.33419426297140475,null,"England and Wales",1,5.0426061606083958E-4,1.6118258261751239E-3,1.0450605509239848E-2,4.0343213922424863E-3,5.3903657434375279E-3,2.7662447095348142E-2,1.037266090913155E-2,6.9535342178872153E-2,1.7007918039519884E-2,7.3712223727527476E-2,0.1106734236423095,0.33095539467986451,null,"England and Wales",1,4.8876496873267311E-4,1.5710164194710529E-3,1.0450478021222473E-2,3.935019620703006E-3,5.2087102411080147E-3,2.7578787600534713E-2,1.0217637477470084E-2,7.0528357644693576E-2,1.6468539953101838E-2,7.3021521541140236E-2,0.11060970453736517,0.33007853802554282,null,"England and Wales",1,4.4290884205651728E-4,1.5810109995955275E-3,1.045015779098217E-2,3.8756894164005064E-3,5.0324418496121518E-3,2.7566582372634183E-2,1.0033348122679624E-2,7.1191426748801565E-2,1.6069231575584621E-2,7.2237728843872528E-2,0.1103919848032926,0.32887251136551199,null,"England and Wales",1,4.4358260893682944E-4,1.5681184898146809E-3,1.0441297579036949E-2,3.7837826362725454E-3,4.5967610392786823E-3,2.7476456499396382E-2,9.8631656662311225E-3,7.1576898954637314E-2,1.5685288757234631E-2,7.1042553428957794E-2,0.11032961320666421,0.32680751886646109]
[null,null,2,1.836493213137005E-3,6.7138375155519452E-3,6.4412001072055233E-3,1.3296028709539252E-2,1.960240901924663E-2,1.791760834877678E-2,3.8937179244525708E-2,3.4907708405928661E-2,5.6433705553111828E-2,0.10190680011900019,1.9725601319447474E-2,0.31771857155547101,null,null,2,1.6149679789859131E-3,5.4203507196741597E-3,6.9937669791263774E-3,1.1471576419502541E-2,1.7710610774617892E-2,1.9488068860246677E-2,3.7294747711775975E-2,3.4339099628342633E-2,4.8582452631530847E-2,0.10893411041159513,2.1727710616784465E-2,0.31357746273218262,null,null,2,1.4976501420504364E-3,4.649516803225312E-3,6.8141221270418342E-3,1.0204229682235142E-2,1.5699729706467085E-2,1.9757252925897438E-2,3.1927319645500302E-2,3.4374402165322011E-2,4.2854005831484278E-2,0.10477445153909509,2.1284136175457213E-2,0.29383681674377615,null,null,2,1.3561493000182391E-3,4.2487961028795226E-3,6.2871701187665685E-3,8.697533976962003E-3,1.5417001373323469E-2,1.887877592592618E-2,3.0865292823820421E-2,3.4917450412625166E-2,3.8206517528689581E-2,0.10156963885900545,2.0775479190660258E-2,0.2812198056126769,null,null,2,1.2087455444187037E-3,4.1904593369620604E-3,6.0553488287453314E-3,8.1464580367674403E-3,1.4238701641034277E-2,1.838044069650431E-2,2.9856873585587817E-2,3.4793533653614116E-2,3.5499085564544598E-2,9.9782861328004499E-2,2.0481850729991927E-2,0.2726343589461751,null,null,2,1.1588425806030366E-3,4.1127290648934958E-3,5.9850140105665731E-3,7.8284265025411123E-3,1.3550752901230218E-2,1.8104614740286264E-2,2.8537281432445681E-2,3.3938896669791191E-2,3.5206657567908695E-2,9.8658885628039414E-2,2.0235332760026526E-2,0.26731743385833218,null,null,2,1.1888288962318063E-3,3.899092153539611E-3,5.9407625267262039E-3,7.4428807462151702E-3,1.2962471358467748E-2,1.7911139022056197E-2,2.7315294432285326E-2,3.380878662669555E-2,3.4359468001896452E-2,9.7957943628933036E-2,2.0237822772779544E-2,0.26302449016582669,null,null,2,1.1621970711471216E-3,3.6862233283243119E-3,5.8111928977660817E-3,7.4106147640143616E-3,1.2999101554572869E-2,1.7917045224912682E-2,2.6321183456686301E-2,3.3917843191386896E-2,3.3685195243956578E-2,9.7472790852668315E-2,2.0171481584955471E-2,0.26055486917039095]
[null,null,3,2.0754742838423159E-3,9.3643077758173172E-3,5.4052541355423265E-3,1.8442993668232811E-2,1.674630565229597E-2,1.1219936041085428E-2,3.7122828766912211E-2,1.4166033171692552E-2,7.2319949456063459E-2,2.6350286674833991E-2,4.1468082957958992E-3,0.21736017792211429,null,null,3,2.2999971790626274E-3,9.9378776993789917E-3,5.06449282445593E-3,2.0196333325531807E-2,1.8278799643097109E-2,1.0848842784379044E-2,3.7994062162679358E-2,1.4638772650000213E-2,8.1385873096675915E-2,2.7403457494055906E-2,4.4595388029876146E-3,0.23250804766230454,null,null,3,2.2728299830168685E-3,9.7962477199124397E-3,5.1781988184914016E-3,2.0522758226906121E-2,1.9042093291238293E-2,1.0512096950028115E-2,4.0116349337668923E-2,1.4656118293050543E-2,8.5502740180785936E-2,3.2461175794113957E-2,5.2062092468633525E-3,0.24526681784207593,null,null,3,2.4620593923895227E-3,9.8901412676841629E-3,5.3932328424872306E-3,2.0968365857188431E-2,1.8701966028154379E-2,1.0980799745008169E-2,3.9503883186964725E-2,1.4698212817343959E-2,8.5872600736469212E-2,3.6230920037063956E-2,5.5006074263193828E-3,0.25020278933707318,null,null,3,2.5339234557727737E-3,9.5288993156616413E-3,5.4758011784243844E-3,2.0811965995651535E-2,1.9290414248224193E-2,1.1292360069975626E-2,3.9181138317186587E-2,1.4672456198714856E-2,8.4559601881594476E-2,3.7984382091180428E-2,5.6509810092403492E-3,0.25098192376162687,null,null,3,2.4870700229659838E-3,9.2965975523414315E-3,5.4428973762536631E-3,2.0847469991308879E-2,1.9434640462599004E-2,1.1321382291076409E-2,3.9619814753804508E-2,1.4592200357139731E-2,8.2290693252325256E-2,3.9462201099502048E-2,5.8898095068333663E-3,0.2506847766661503,null,null,3,2.4356127050907265E-3,9.2641543278996208E-3,5.4041344309143802E-3,2.0251038083712508E-2,1.9894300742098973E-2,1.1445607620091527E-2,4.0405229206065311E-2,1.4361091052006369E-2,8.1156001512942041E-2,4.053969435619894E-2,6.0718755138114621E-3,0.2512287395508318,null,null,3,2.3463928373231575E-3,9.1019497169631189E-3,5.4321322775479474E-3,1.9857556695741803E-2,2.0045203445297807E-2,1.1461542734780625E-2,4.0820304410499948E-2,1.4255611503993893E-2,7.8252095340069286E-2,4.168376791911791E-2,6.2302106830261625E-3,0.24948676756436167]
[null,null,4,4.6486184538113392E-4,6.4251428255023809E-3,2.642969499058275E-3,4.8559788132519219E-3,6.7886757247245773E-3,5.716258733749569E-3,1.5897708352695224E-2,5.7275628299484618E-3,1.234819962532617E-2,6.0719927621853244E-3,7.28265567048031E-4,6.7667616578871062E-2,null,null,4,5.8965360876440747E-4,6.6884434890834886E-3,2.8860649616017633E-3,5.5206634670695578E-3,7.1740368606016593E-3,6.2070383566467414E-3,1.6986312326796538E-2,5.8544733600345965E-3,1.5089125519134506E-2,6.4327383097416285E-3,7.7232565951030762E-4,7.4200875918985193E-2,null,null,4,8.6541245150101602E-4,7.094218385992398E-3,3.0561759911668595E-3,6.8544033250034966E-3,7.8086507675223108E-3,6.578177023793228E-3,1.8397671197765596E-2,6.0433386434451831E-3,1.9785003557791895E-2,7.1144604521435175E-3,8.7193683065339429E-4,8.4469448626778895E-2,null,null,4,8.9243317931993779E-4,7.0047650113229656E-3,3.2173688438141583E-3,8.1362569764385825E-3,8.1924272443469094E-3,6.7557026281230802E-3,1.8924682028545026E-2,6.145412827734704E-3,2.5787783325622173E-2,8.1633511831634437E-3,1.0204590255328886E-3,9.4240642273963865E-2,null,null,4,9.7746827842360882E-4,7.1871623640613847E-3,3.2082169504837775E-3,8.921894369536866E-3,8.3638515088542177E-3,6.9023534682119917E-3,1.9422159137416392E-2,6.2108711440831601E-3,3.1560034050351259E-2,9.3143604781227868E-3,1.1516118070635743E-3,0.10321998355660901,null,null,4,1.0903696263905021E-3,7.4734121770746948E-3,3.2710902046538056E-3,9.1609812040847945E-3,8.9297438369795746E-3,7.089838482645652E-3,1.9907247791980286E-2,6.1161427556225747E-3,3.4548881057086436E-2,9.6453186470045783E-3,1.1881419362009401E-3,0.10842116771972385,null,null,4,1.1579642110223693E-3,7.3561503554378472E-3,3.3109243638701118E-3,1.0121653202300284E-2,9.1831912198977756E-3,7.1486243528295287E-3,2.0177237090778188E-2,6.0445944379956887E-3,3.6536273330202172E-2,9.9278057280103461E-3,1.2883678984794843E-3,0.11225278619082379,null,null,4,1.2433408123477538E-3,7.6665561442843116E-3,3.3763591894029293E-3,1.0565099977393647E-2,9.3229854685177877E-3,7.2567147759069819E-3,2.0384876728713957E-2,6.4093067853428828E-3,3.9733310508103338E-2,1.0294733254287753E-2,1.4265004840436075E-3,0.11767978412834494]
[null,null,5,6.0573739017232227E-7,7.3207384238985354E-3,1.4582526075334584E-3,6.3038170568382798E-5,4.365815729490811E-3,4.6799577646331556E-3,8.8468364516899895E-3,3.0524920197337385E-3,1.8825627057902571E-3,9.8052986767800058E-4,9.8452130302138462E-5,3.2749281608708637E-2,null,null,5,0,7.9217697839198409E-3,1.5483274066783806E-3,8.7174780448889382E-5,4.7648619423730767E-3,4.7369272710700901E-3,9.1712614567842302E-3,3.0761583259093328E-3,2.0992271488918302E-3,1.3059649991767693E-3,1.0316067312950977E-4,3.4814833788381953E-2,null,null,5,0,8.445317038595428E-3,1.6934533203978241E-3,1.814067952467456E-4,5.2181346088953137E-3,4.9516574912619208E-3,1.0277788540242559E-2,3.049709089790598E-3,2.2992157947128605E-3,1.5260207904581567E-3,1.1869469147920888E-4,3.7761398161080616E-2,null,null,5,6.1377309953943345E-7,8.9918488220123525E-3,1.7620282457258198E-3,3.2555696281932222E-4,5.4675952507974006E-3,5.1451229874202881E-3,1.0912995940104668E-2,3.0448358887562336E-3,2.756162449399554E-3,1.6012965674168063E-3,1.3444291732950269E-4,4.0142499804881493E-2,null,null,5,9.8363835735811146E-6,9.3311520632921672E-3,1.8783992712236356E-3,3.7643453700486281E-4,5.8669429349127141E-3,5.243905795718898E-3,1.1443729994555828E-2,3.0072066889409057E-3,3.2494679540016145E-3,1.6575090723363703E-3,1.4375436016389356E-4,4.2208339055724471E-2,null,null,5,1.8562518493041842E-5,9.3762450195591946E-3,1.9143971442578134E-3,5.7328245587623362E-4,5.9813578783376765E-3,5.3529518585197023E-3,1.1656754523987135E-2,2.9972886543756659E-3,3.7931150994919764E-3,1.6853610951774334E-3,1.4876748217487705E-4,4.3498083730250749E-2,null,null,5,9.2886726965230799E-6,9.7420113214329446E-3,1.982426847150305E-3,6.6844224955325609E-4,6.0551291687364226E-3,5.4263347946816535E-3,1.172199309687837E-2,2.9473473190825359E-3,4.162611236515565E-3,1.7586076650114666E-3,1.4728035526674347E-4,4.4621472727005784E-2,null,null,5,1.7994706511694259E-5,9.8171519313966799E-3,2.0346814202594969E-3,7.4198259826132565E-4,6.2512860768772363E-3,5.5014142845668159E-3,1.200477615322673E-2,2.4947605671699342E-3,4.6150412315270591E-3,1.8268316650062355E-3,1.6513963563811822E-4,4.5471060270441316E-2]
[null,null,"Sum",4.993447049614466E-3,3.1857277669988915E-2,2.7455204679012184E-2,4.1479272661527671E-2,5.3533160447427286E-2,7.1043784718507183E-2,0.11285808362219685,0.13146758748869194,0.16314475402964276,0.22236320703520543,0.13980422059818529,1,null,null,"Sum",5.0916995725683641E-3,3.2062946252123137E-2,2.7324430771201821E-2,4.1703760722530972E-2,5.3540967022839746E-2,7.0283401687732783E-2,0.11225966007295021,0.13017087091628515,0.16668924940863242,0.22197865396174918,0.1388943596113863,1,null,null,"Sum",5.1747765816613925E-3,3.2032162327416687E-2,2.7241892031866232E-2,4.2002187844054059E-2,5.3346617119192453E-2,6.9816243272482051E-2,0.11138704252341367,0.12911270529807414,0.16944873712679406,0.22210499738425271,0.13833263849079269,1,null,null,"Sum",5.2139220046518798E-3,3.1910120793338839E-2,2.7122102752563992E-2,4.2196734009323084E-2,5.3227258103485831E-2,6.9584549445316779E-2,0.11072005002763971,0.12848319322042498,0.17107958151250441,0.22232850572719601,0.13813398240355465,1,null,null,"Sum",5.2342342782495067E-3,3.1849498906152379E-2,2.7068371738116978E-2,4.2291074331203195E-2,5.315027607646293E-2,6.9481507125758971E-2,0.11027656194387817,0.1282194098642252,0.17187610749001184,0.22245133669717154,0.13810162154876926,1,null,null,"Sum",5.2436097171852372E-3,3.1830000233339872E-2,2.7063876756954326E-2,4.2345179774514026E-2,5.3105205320254478E-2,6.9447574973062753E-2,0.1099387359796877,0.12817288608162275,0.17230788692991422,0.22247328801086372,0.1380717562226009,1,null,null,"Sum",5.2346033270979416E-3,3.1842419157905547E-2,2.708840595964317E-2,4.2359703698181726E-2,5.3127534338813065E-2,6.9498288162293087E-2,0.10965310194868683,0.12835324618458169,0.17228358565714086,0.22242178022202633,0.13813733134362985,1,null,null,"Sum",5.213508036266557E-3,3.1839999610783105E-2,2.7095663364013405E-2,4.2359036671683677E-2,5.321533758454438E-2,6.9613173519563476E-2,0.10939430641535806,0.12865442100253091,0.17197093108089087,0.22232067712003803,0.13832294559432753,1]
["England",null,1,6.5627635201348923E-4,2.1661504955917074E-3,1.2259694750020367E-2,5.1363635076553307E-3,6.4240901453713768E-3,3.3569613096566107E-2,1.1881545403611507E-2,7.2446020786492357E-2,2.0651203476934183E-2,7.9767363357392151E-2,0.10863841482244661,0.35359673619409515,null,"England",1,6.253104343464488E-4,2.2308948672076665E-3,1.1537124215774937E-2,4.7163568223141774E-3,5.9781438154572625E-3,3.0891115774080741E-2,1.0649122284245591E-2,7.1106772168257212E-2,1.9964901293754153E-2,7.107493986862165E-2,0.10542925679719711,0.33420393834125695,null,"England",1,5.7391149380566376E-4,2.1799085421736566E-3,1.1182438543131386E-2,4.5149503758926488E-3,5.9405796072773877E-3,2.9838169184380581E-2,1.050954496687459E-2,6.9818915743560986E-2,1.9393159105668738E-2,6.9478642458452047E-2,0.10455244124209874,0.32798266126331643,null,"England",1,5.3531670528132573E-4,1.8898355287645799E-3,1.1141874331756296E-2,4.3333206287622028E-3,5.8021566969484861E-3,2.9631446442617178E-2,1.0348234188709395E-2,6.8556115443311624E-2,1.8800692721948686E-2,6.7973159319713025E-2,0.10439048658912967,0.32340263859694246,null,"England",1,5.3700324278796929E-4,1.7164848253011474E-3,1.1129183737169989E-2,4.29627776011305E-3,5.7403727196690168E-3,2.9458623815785654E-2,1.0221444593013378E-2,6.839379761971856E-2,1.733690703008435E-2,6.6958772225462801E-2,0.10434790157071946,0.32013676913982542,null,"England",1,5.2048958560983424E-4,1.6729875041514449E-3,1.1128794661357553E-2,4.190432749419261E-3,5.5467957165293846E-3,2.936886366272095E-2,1.0077289525343215E-2,6.938273129393667E-2,1.6768207680435725E-2,6.6329833159253171E-2,0.10430975558601338,0.31929618112477059,null,"England",1,4.7165079218583874E-4,1.6836084981988288E-3,1.1128306171758057E-2,4.1271968629569868E-3,5.3590151282097501E-3,2.9355477198285417E-2,9.9080909529752157E-3,7.0019783586676723E-2,1.636401734162389E-2,6.5629710529755969E-2,0.10414383435154581,0.3181906914141725,null,"England",1,4.7236323722860151E-4,1.6698615123398007E-3,1.1118752236752886E-2,4.0292828867274271E-3,4.8950091404264444E-3,2.925919023456134E-2,9.742292534476121E-3,7.0411166183358909E-2,1.5998443042867645E-2,6.4472512299736495E-2,0.10409287827509392,0.31616175158356963]
[null,null,2,1.9565318944719332E-3,7.1526739873117263E-3,6.8622161836889312E-3,1.4165096856302597E-2,2.0883681017872156E-2,1.9088756743705484E-2,3.880160936137049E-2,3.5105469762237565E-2,5.6800842538579845E-2,9.9206205758541208E-2,1.9824680611283872E-2,0.31984776471536586,null,null,2,1.720131740801632E-3,5.7733140474049106E-3,7.4491882966743091E-3,1.2218584500114092E-2,1.8863893364333601E-2,2.0757096270408833E-2,3.726109856229684E-2,3.4520392732495991E-2,4.9026117203708641E-2,0.10576142431727194,2.1768317698465742E-2,0.31511955873397657,null,null,2,1.5949974801608394E-3,4.9517356403122525E-3,7.2570404241806743E-3,1.0867505149009212E-2,1.6720212964249141E-2,2.1041475406641086E-2,3.1807329752608637E-2,3.4561010653571471E-2,4.3217955579106411E-2,0.1015935302823677,2.1201343213678454E-2,0.29481413654588584,null,null,2,1.4442370390741874E-3,4.5247737127248021E-3,6.6955489018510096E-3,9.2624762760013264E-3,1.6418402025877174E-2,2.0105033748303362E-2,3.0805744268393387E-2,3.5058837396966268E-2,3.8633050177955111E-2,9.8512483547341545E-2,2.0709748786062767E-2,0.28217033588055096,null,null,2,1.2872317535503083E-3,4.4625540465532808E-3,6.4485344555567049E-3,8.6754234688287066E-3,1.516324834974473E-2,1.957391861176782E-2,2.9769919602965097E-2,3.4970585010951807E-2,3.591343631855784E-2,9.6801168241653857E-2,2.0399610374260427E-2,0.27346563023439063,null,null,2,1.234060403569968E-3,4.3796769074150683E-3,6.3734875891497287E-3,8.3365517722143682E-3,1.4430301297064073E-2,1.9279743898649344E-2,2.8405176437563292E-2,3.4134595104818512E-2,3.5656672161551953E-2,9.5568273669125098E-2,2.0108729245301875E-2,0.26790726848642327,null,null,2,1.2659762854984912E-3,4.1521182880062688E-3,6.3262800058546016E-3,7.9258760872720681E-3,1.3803652816051511E-2,1.9073457349549853E-2,2.7151952661174764E-2,3.4062354207126722E-2,3.480572497369195E-2,9.4800421397420648E-2,2.0051922660730016E-2,0.2634197367323769,null,null,2,1.2376030073416014E-3,3.925393713446578E-3,6.1882360445279731E-3,7.8914319661310232E-3,1.3842512234864974E-2,1.9079543051283773E-2,2.6163585528036312E-2,3.4177468021331321E-2,3.4233808691315391E-2,9.4366200098299352E-2,1.9947735798147924E-2,0.26105351815472622]
[null,null,3,2.2111334817063919E-3,9.9763868997599682E-3,5.7585576893313187E-3,1.9648482816772308E-2,1.7840894204735832E-2,1.1953304570519605E-2,3.7298009958750558E-2,1.4476881087516781E-2,7.3861404780734247E-2,2.635267332875442E-2,4.1774554854609562E-3,0.22355518430404236,null,null,3,2.4497687898085252E-3,1.0585014123710754E-2,5.3942833367377502E-3,2.1511481622608734E-2,1.9469081652992413E-2,1.1555299589342462E-2,3.8080001763217401E-2,1.4951257370613369E-2,8.2986557355460289E-2,2.7354110178456535E-2,4.4846564974542697E-3,0.23882151228040255,null,null,3,2.4205640516166854E-3,1.0433004337648244E-2,5.5147820144148697E-3,2.1856738592532395E-2,2.0279830358063602E-2,1.1195383805423254E-2,4.0200988504149743E-2,1.4963366182270201E-2,8.7156686604006411E-2,3.227969110282497E-2,5.2279170056905109E-3,0.25152895255864088,null,null,3,2.6219807559843262E-3,1.0532548547769409E-2,5.7435465485744554E-3,2.2330351547136307E-2,1.9916739286009625E-2,1.1694049991534046E-2,3.9531954697362245E-2,1.4992602184679151E-2,8.7342605528817008E-2,3.5980242091582605E-2,5.4892455705920452E-3,0.25617586675004128,null,null,3,2.698456055037826E-3,1.0147629360158053E-2,5.8313556443228181E-3,2.2163327597865413E-2,2.0542978523569275E-2,1.2025595065656801E-2,3.9195316280199406E-2,1.4949745140743681E-2,8.5897842574334804E-2,3.7573249707303073E-2,5.6434761800144067E-3,0.25666897212920559,null,null,3,2.64850005308834E-3,9.9000184488388134E-3,5.7961834033007347E-3,2.2200631614260877E-2,2.0696098550358453E-2,1.2056227336611412E-2,3.9643397636959336E-2,1.4848958136264717E-2,8.3425576595217113E-2,3.9085331925222858E-2,5.8880900105609162E-3,0.25618901371068359,null,null,3,2.5936683866594553E-3,9.8653386719431534E-3,5.7548281799582749E-3,2.1565200889689592E-2,2.1185313577002294E-2,1.2188354325912483E-2,4.0450706196807747E-2,1.4592243129137931E-2,8.2308283306948976E-2,4.0168852569706544E-2,6.0647892833546957E-3,0.25673757851712115,null,null,3,2.4986320340746495E-3,9.692504500348734E-3,5.784581126447948E-3,2.1145959231208031E-2,2.1345780920088354E-2,1.2205193172047787E-2,4.08376338631911E-2,1.4477220111163119E-2,7.9136533787471097E-2,4.1226635572758512E-2,6.2271632262474478E-3,0.25457783754504676]
[null,null,4,4.9524660396521581E-4,6.8451093500965249E-3,2.8157218790866587E-3,5.1733800914942852E-3,7.232403845349864E-3,6.0898904769328072E-3,1.5755682201564477E-2,5.8086585898817151E-3,1.242408939695768E-2,6.1061772161676523E-3,7.5701736122667652E-4,6.9503377012723563E-2,null,null,4,6.2805077358300484E-4,7.1239826992451323E-3,3.0740002347191672E-3,5.8801589774884104E-3,7.6411970232070133E-3,6.6112293448354438E-3,1.6885658973899188E-2,5.9612444304306834E-3,1.5219482294443041E-2,6.4451860147637374E-3,8.0843914987180083E-4,7.6278629916486609E-2,null,null,4,9.2166430642748201E-4,7.5553429547149265E-3,3.2548275915531113E-3,7.2999399021313445E-3,8.3162134786714768E-3,7.0057588767943272E-3,1.8343436708067221E-2,6.1656350149755252E-3,2.0072485581051951E-2,7.1440117185460643E-3,9.1256239420597538E-4,8.699187852713941E-2,null,null,4,9.50400558740292E-4,7.459754673934121E-3,3.4263508100009403E-3,8.6647419164249256E-3,8.7245606852041704E-3,7.1945146160345046E-3,1.8875346386487062E-2,6.2754312895080188E-3,2.6278373481118666E-2,8.1615110279391872E-3,1.0672635702317875E-3,9.7078249015623674E-2,null,null,4,1.0409372029413484E-3,7.6538388543890461E-3,3.4165327433964385E-3,9.5012103972739598E-3,8.9069327236729317E-3,7.3505367606408953E-3,1.9387482216139514E-2,6.3369615002229988E-3,3.2239553944518835E-2,9.3574205317673177E-3,1.2072313942163631E-3,0.10639863826917964,null,null,4,1.1611430264183826E-3,7.9584942783913308E-3,3.4834091926171898E-3,9.7555995534154335E-3,9.509353097385289E-3,7.5500236922487283E-3,1.9883922340674855E-2,6.243591307658251E-3,3.5413965465897652E-2,9.7017374329029984E-3,1.2463049917646231E-3,0.11190754437937475,null,null,4,1.2331086796904774E-3,7.8335174490322557E-3,3.5257821718706278E-3,1.0778483737035192E-2,9.7791215762320118E-3,7.6125243366010446E-3,2.0146969388506727E-2,6.1391279348120293E-3,3.7364054614373997E-2,9.9634441915523834E-3,1.3511403472849066E-3,0.11572727442699166,null,null,4,1.3240115353184705E-3,8.1639793935760138E-3,3.5954248985898131E-3,1.1250587210636551E-2,9.9278815440923245E-3,7.7275466037943817E-3,2.0358843435044391E-2,6.4195164772984223E-3,4.0665586865056676E-2,1.033638061291752E-2,1.4983786745038251E-3,0.12126813725082838]
[null,null,5,6.4533019510697469E-7,7.7992437516158364E-3,1.5535683532216936E-3,6.7158533668374516E-5,4.6511784846431587E-3,4.9858537814281888E-3,8.5578641965388339E-3,2.8741056370777626E-3,1.8920297992772366E-3,1.010402650528121E-3,1.0488725557869541E-4,3.3496937773773015E-2,null,null,5,0,8.4376209472588337E-3,1.6491516562780039E-3,9.2851442752262868E-5,5.0751410394900085E-3,5.0453873134704372E-3,8.8308948860402817E-3,2.8864460106983215E-3,2.0972422183260305E-3,1.3517469060290903E-3,1.0987830753397224E-4,3.5576360727877246E-2,null,null,5,0,8.9942630908958123E-3,1.8035278754132238E-3,1.9319824649198235E-4,5.5573136332983447E-3,5.2735154889841625E-3,9.9840641289206875E-3,2.8646145242361334E-3,2.314368508318356E-3,1.5710957557819095E-3,1.2640985267668126E-4,3.8682371105017287E-2,null,null,5,6.5364030636619137E-7,9.5759081380871434E-3,1.8764795707507406E-3,3.4670328998867578E-4,5.8227391156427432E-3,5.4793208896133164E-3,1.0630347505968201E-2,2.8635351999569446E-3,2.7938191188152956E-3,1.6402277237490301E-3,1.4317556396323421E-4,4.1172909756841701E-2,null,null,5,1.047507917152521E-5,9.9370419924505442E-3,2.000367404810272E-3,4.0087716674785874E-4,6.2478949990414758E-3,5.5844028414781489E-3,1.1183571521858874E-2,2.8288423452361602E-3,3.2874186597802476E-3,1.6960096052720634E-3,1.5308861155162407E-4,4.33299902273988E-2,null,null,5,1.9767369137297114E-5,9.984835651091541E-3,2.0386562868673734E-3,6.1049290964960707E-4,6.3695941457352235E-3,5.7003997276126013E-3,1.1418965904258175E-2,2.8156211321646919E-3,3.8577040577935798E-3,1.725531475054896E-3,1.5842363938273785E-4,4.4699992298747729E-2,null,null,5,9.8914481258223426E-6,1.0374205527039208E-2,2.111073666010948E-3,7.1181987487178497E-4,6.4480683112162519E-3,5.7784692052966482E-3,1.1491594858678678E-2,2.7853935110953767E-3,4.2531799735485137E-3,1.804184625427183E-3,1.5683790802737524E-4,4.5924718909337789E-2,null,null,5,1.9162243175437442E-5,1.0454110628444284E-2,2.1666960855526596E-3,7.9012408291218939E-4,6.6568834499468278E-3,5.8583583044927888E-3,1.179351115505867E-2,2.4098382061046729E-3,4.7367173664403534E-3,1.8774996804518421E-3,1.7585426324926562E-4,4.6938755465828992E-2]
[null,null,"Sum",5.3198336623521371E-3,3.393956448437576E-2,2.9249758855348966E-2,4.4190481805892891E-2,5.7032247697972382E-2,7.5687418669152198E-2,0.11229471112183587,0.13071113586320618,0.16562956999248321,0.21244282231138356,0.13350245553599682,1,null,null,"Sum",5.4232617385396101E-3,3.4150826684827301E-2,2.910374774018417E-2,4.4419433365277677E-2,5.7027456895480298E-2,7.4860128292137923E-2,0.11170677646969929,0.12942611271249557,0.16929430036569215,0.21198740728514298,0.13260054845052291,1,null,null,"Sum",5.5111373320106708E-3,3.4114254565744892E-2,2.9012616448693261E-2,4.4732332266057592E-2,5.6814150041559951E-2,7.4354302762223407E-2,0.11084536406062087,0.12837354211861432,0.17215465537815186,0.2120669713179727,0.13202067370835036,1,null,null,"Sum",5.5525886993864982E-3,3.398282060128005E-2,2.8883800162933442E-2,4.4937593658313436E-2,5.66845978096822E-2,7.4104365688102414E-2,0.11019162704692029,0.12774652151442201,0.17384854102865477,0.2122676237103254,0.13179992007997951,1,null,null,"Sum",5.5741033334889773E-3,3.3917549078852069E-2,2.8825973985256222E-2,4.5037116390828989E-2,5.6601427315697436E-2,7.3993077095329318E-2,0.10975773421417627,0.12747993161687321,0.17467515852727608,0.21238662031145913,0.13175130813076227,1,null,null,"Sum",5.583960437823823E-3,3.38960127898882E-2,2.8820531133292582E-2,4.5093708598959552E-2,5.6552142807072422E-2,7.3955258317843039E-2,0.10942875184479886,0.12742549697484284,0.17512212596089602,0.21241070766155903,0.13171130347302354,1,null,null,"Sum",5.5742955921600857E-3,3.3908788434219718E-2,2.8846270195452509E-2,4.5108577451825622E-2,5.6575171408711808E-2,7.4008282415645443E-2,0.10914931405814314,0.12759890236884877,0.17509526021018734,0.21236661331386272,0.13176852455094279,1,null,null,"Sum",5.5517720571387607E-3,3.3905849748155407E-2,2.885369039187128E-2,4.5107385377615217E-2,5.6668067289418929E-2,7.4129831366180066E-2,0.10889586651580659,0.12789520899925644,0.17477108975315117,0.21227922826416373,0.13194201023724239,1]
["Scotland",null,1,0,0,0,7.9218791920782298E-3,1.0473480061199318E-2,6.9910465171751132E-2,1.2811106209649236E-2,7.3517426900546107E-2,3.0275106515734278E-2,0.20577408860086521,0.14641718857335975,0.55710074122518316,null,"Scotland",1,0,0,0,7.342795520007315E-3,9.7980222207658084E-3,6.6493262045869597E-2,1.2126982166224836E-2,7.1774309258323024E-2,2.6396871065341262E-2,0.2018224418312328,0.14523364510776121,0.54098832921552586,null,"Scotland",1,0,0,0,7.3441910053573915E-3,9.6757094863374592E-3,6.4574225476646832E-2,1.1647252151648548E-2,6.8015274401005174E-2,2.6138921711371117E-2,0.20051581582886877,0.14315513945338476,0.53106652951462008,null,"Scotland",1,0,0,0,7.1346597428625525E-3,9.5006853821181809E-3,6.3637977350346764E-2,1.1202387107263609E-2,6.7192149775553212E-2,2.5242828032433665E-2,0.19452531315762184,0.142921623103648,0.52135762365184779,null,"Scotland",1,0,0,0,6.3636934226522996E-3,9.2040492193766858E-3,6.315766112646766E-2,1.0839069663757648E-2,6.7115274605782482E-2,2.5016786453446609E-2,0.18585721942012012,0.14158162768651672,0.50913538159812022,null,"Scotland",1,0,0,0,6.2217888735859681E-3,8.916361597471641E-3,6.3070113413933038E-2,1.0741798817048934E-2,6.7465492662089219E-2,2.4195452412365235E-2,0.18353060009688812,0.14168592387617154,0.50582753174955364,null,"Scotland",1,0,0,0,6.0362241380895387E-3,8.5739825425448397E-3,6.3237817748071704E-2,1.0651304381065978E-2,6.9691700559900385E-2,2.2294677773623272E-2,0.18089208731205808,0.14129140725501468,0.50266920171036855,null,"Scotland",1,0,0,0,5.8098820947880382E-3,8.4416895540530435E-3,6.3227422464110006E-2,1.0435284034614025E-2,7.0826349790683266E-2,2.0988074008064937E-2,0.17961666385974256,0.14098047294934904,0.50032583875540493]
[null,null,2,0,0,0,2.4068348813472012E-2,2.7697510250701367E-2,2.3835696368584861E-2,3.6022816059861532E-2,1.8445095192017587E-2,4.2358778065121339E-2,0.10729104893338692,4.9766640328327968E-3,0.28469595771597839,null,null,2,0,0,0,2.0260271034289512E-2,2.5808519844600624E-2,2.6103313716914212E-2,3.3555685149519274E-2,1.9071686792488832E-2,4.391946351346418E-2,0.11190402370583059,6.1453435885919861E-3,0.28676830734569925,null,null,2,0,0,0,1.8674805680749355E-2,2.2990298298249005E-2,2.5904376550534802E-2,2.9920485943262919E-2,2.1780537851702374E-2,4.0751587518094962E-2,0.1129519694638078,7.917095799954043E-3,0.28089115710635526,null,null,2,0,0,0,1.6419393055030939E-2,2.1789466861405805E-2,2.6400013202596977E-2,2.8691000273366567E-2,2.1287278190491848E-2,3.9997030665148162E-2,0.11845033793329539,8.4126729252278817E-3,0.28144719310656352,null,null,2,0,0,0,1.547905428966785E-2,2.1105627400627942E-2,2.6511028216389752E-2,2.8365505701656454E-2,2.1089839254387826E-2,3.9865318943618382E-2,0.12328205625417209,9.8103624144454653E-3,0.28550879247496569,null,null,2,0,0,0,1.5380768816094074E-2,2.1016014635046699E-2,2.6531229724064066E-2,2.7988777267000758E-2,2.1312905598592051E-2,3.9403418528711147E-2,0.12419761904014595,9.8574517983836835E-3,0.28568818540803842,null,null,2,0,0,0,1.4931391882896992E-2,2.0661508047776531E-2,2.6579497150645882E-2,2.7210403743007854E-2,1.9179776280082564E-2,4.0091014540101139E-2,0.12444636658662718,1.0361422043443595E-2,0.28346138027458173,null,null,2,0,0,0,1.4868355291446421E-2,1.9803814880081927E-2,2.6854205056749618E-2,2.600927523469667E-2,1.8407972952899816E-2,4.1351264198794764E-2,0.12354929001193427,1.0910158145069269E-2,0.28175433577167269]
[null,null,3,0,0,0,2.5970231771171897E-2,2.1719053458707421E-2,1.8635638109033086E-3,2.647423988510204E-2,6.0830316248882701E-4,1.5284351283915506E-2,1.6019901720769791E-2,2.1468913736377552E-4,0.10815433423042256,null,null,3,0,0,0,2.8025502712434619E-2,2.2697127274227367E-2,2.0732473001721509E-3,2.7424212924278775E-2,5.9890925130932134E-4,1.7178389888020878E-2,1.9562120801712785E-2,2.1318587292614574E-4,0.11777269602508203,null,null,3,0,0,0,2.5765762617495629E-2,2.4259133468156634E-2,3.3616374455244661E-3,2.8996048183565697E-2,5.88974604603424E-4,2.0554172895267779E-2,2.2831198424859738E-2,5.9975475527674412E-4,0.12695668239475011,null,null,3,0,0,0,2.6147126047704691E-2,2.3752601344880487E-2,3.4135517853814581E-3,2.8445972965299264E-2,1.2755208795933949E-3,2.2033335175802284E-2,2.3825977652461756E-2,5.9449948337469386E-4,0.12948858533449803,null,null,3,0,0,0,2.7274641884691222E-2,2.42172423984644E-2,3.6860358454942075E-3,2.7938204708232391E-2,1.2748592280197929E-3,2.2175095804937844E-2,2.8140999975272578E-2,8.833239940215557E-4,0.13559040383913398,null,null,3,0,0,0,2.596838668178357E-2,2.363229950533062E-2,3.7580367637047758E-3,2.7930896557358632E-2,5.8019736089510803E-4,2.293680163268862E-2,2.975233491450888E-2,9.378533190869384E-4,0.13549680673535713,null,null,3,0,0,0,2.5693240110949967E-2,2.4320570658329831E-2,3.7588908754044911E-3,2.778413313685997E-2,5.8103280478571213E-4,2.3934688241252333E-2,3.1968807750850162E-2,1.0416023526159863E-3,0.13908296593104846,null,null,3,0,0,0,2.5148020552108113E-2,2.4901338746064431E-2,3.8642710389609567E-3,2.8837735141890419E-2,4.4781668862133126E-4,2.3837223442217011E-2,3.3319417689566817E-2,1.0397960395382535E-3,0.14139561933896733]
[null,null,4,0,0,0,9.9800293285010784E-3,7.5482742549095577E-3,0,1.208890700161078E-2,0,3.0507484287638814E-3,4.2382439519272072E-3,0,3.6906202965712502E-2,null,null,4,0,0,0,1.1762159486316809E-2,8.2124988994934991E-3,0,1.1030496252947967E-2,0,3.3664331278555823E-3,4.6304394726775274E-3,0,3.900202723929138E-2,null,null,4,0,0,0,1.5215061895182534E-2,8.6595484815577446E-3,0,1.1727237486925654E-2,0,3.6802807194241055E-3,5.355505075806192E-3,0,4.4637633658896239E-2,null,null,4,0,0,0,1.6696442336417365E-2,9.8195872493422078E-3,0,1.2757919751675617E-2,0,3.9373564745417283E-3,6.8999874650659144E-3,0,5.0111293277042834E-2,null,null,4,0,0,0,1.7165887264655552E-2,1.001099728926721E-2,0,1.2306314935839882E-2,0,4.1214268858616827E-3,7.2122502450245084E-3,0,5.0816876620648842E-2,null,null,4,0,0,0,1.8131508408222977E-2,1.0678067743492423E-2,0,1.247608515177274E-2,0,4.5574658561467361E-3,7.4358572779361842E-3,0,5.3278984437571064E-2,null,null,4,0,0,0,1.8971936404213356E-2,1.0683871263242422E-2,0,1.3255737163315844E-2,0,4.6123619196695694E-3,7.4672096215733525E-3,0,5.499111637201453E-2,null,null,4,0,0,0,1.9455510157946616E-2,1.1165069541070438E-2,0,1.3428505014311585E-2,0,4.4940204869933229E-3,7.701453346015668E-3,0,5.6244558546337628E-2]
[null,null,5,0,0,0,4.0277506296458859E-3,4.6897965165605673E-3,0,3.5529548916369913E-3,0,3.7492854449567192E-4,4.9733328036428959E-4,0,1.3142763862703407E-2,null,null,5,0,0,0,4.2488407412982244E-3,4.577006361036369E-3,0,5.4080544141937564E-3,0,3.5865537596702383E-4,8.76083281906121E-4,0,1.5468640174401497E-2,null,null,5,0,0,0,4.5341949492301E-3,4.6538051040901154E-3,0,6.008720596265631E-3,0,3.724144316005621E-4,8.7886224419202034E-4,0,1.6447997325378428E-2,null,null,5,0,0,0,5.0294161477840811E-3,4.8386564323331435E-3,0,6.3465090645122707E-3,0,4.2726572204349208E-4,9.5345726337477902E-4,0,1.7595304630047767E-2,null,null,5,0,0,0,5.0258770611525064E-3,4.8701684941747274E-3,0,7.501923825383742E-3,0,5.393011554197713E-4,1.0112749310004206E-3,0,1.8948545467131171E-2,null,null,5,0,0,0,5.5197410473870074E-3,5.0036887545148213E-3,0,7.5158126765724146E-3,0,6.5617434842185824E-4,1.0130748425836898E-3,0,1.9708491669479789E-2,null,null,5,0,0,0,5.4752951105796728E-3,5.0044562747586542E-3,0,7.6297953505413173E-3,0,6.8224858056965213E-4,1.0035403955373863E-3,0,1.9795335711986686E-2,null,null,5,0,0,0,5.7319072576100649E-3,4.988994223344808E-3,0,7.7437786715908183E-3,0,8.2099721581069501E-4,9.9397021926108373E-4,0,2.0279647587617473E-2]
[null,null,"Sum",0,0,0,7.1968239734869099E-2,7.2128114542078237E-2,9.5609725351239308E-2,9.0950024047860581E-2,9.257082525505253E-2,9.1343912838030672E-2,0.33382061648731343,0.15160854174355631,1,null,null,"Sum",0,0,0,7.1639569494346481E-2,7.1093174600123654E-2,9.466982306295596E-2,8.9545430907164603E-2,9.1444905302121168E-2,9.1219812970648934E-2,0.33879510909335986,0.15159217456927934,1,null,null,"Sum",0,0,0,7.1534016148015023E-2,7.0238494838390952E-2,9.3840239472706102E-2,8.8299744361668445E-2,9.0384786857310981E-2,9.1497377275758532E-2,0.34253335103753452,0.15167199000861553,1.0000000000000002,null,null,"Sum",0,0,0,7.1427037329799645E-2,6.970099727007982E-2,9.34515423383252E-2,8.7443789162117327E-2,8.9754948845638463E-2,9.1637816069969333E-2,0.34465507347181967,0.15192879551225058,0.99999999999999989,null,null,"Sum",0,0,0,7.1309153922819432E-2,6.9408084801910963E-2,9.3354725188351612E-2,8.6951018834870109E-2,8.9479973088190098E-2,9.1717929243284285E-2,0.34550380082558974,0.15227531409498374,0.99999999999999989,null,null,"Sum",0,0,0,7.1222193827073593E-2,6.9246432235856206E-2,9.3359379901701872E-2,8.6653370469753493E-2,8.9358595621576373E-2,9.1749312778333592E-2,0.34592948617206282,0.15248122899364216,1,null,null,"Sum",0,0,0,7.1108087646729531E-2,6.9244388786652275E-2,9.3576205774122068E-2,8.6531373774790948E-2,8.9452509644768655E-2,9.1614991055215977E-2,0.34577801166664618,0.15269443165107427,0.99999999999999978,null,null,"Sum",0,0,0,7.1013675353899255E-2,6.9300906944614646E-2,9.3945898559820593E-2,8.6454578097103524E-2,8.9682139432204419E-2,9.1491579351880736E-2,0.34518079512652039,0.15293042713395655,1]
["Wales",null,1,0,0,0,0,0,0,1.4684766183328365E-2,9.1479716948779266E-2,1.2650478084394203E-2,0.19852699608774069,0.21403996142171539,0.53138191872595786,null,"Wales",1,0,0,0,0,0,0,1.333414158815203E-2,9.0008485388645504E-2,1.2893406069274993E-2,0.18274935129275111,0.21015083207256746,0.50913621641139117,null,"Wales",1,0,0,0,0,0,0,1.3104355449020845E-2,8.8992528102090268E-2,1.3078740509959991E-2,0.18007874850848296,0.20776266462640122,0.50301703719595525,null,"Wales",1,0,0,0,0,0,0,1.3052856081281724E-2,8.6938119987047299E-2,1.3157788853965173E-2,0.1793004728389897,0.20788680610191362,0.50033604386319752,null,"Wales",1,0,0,0,0,0,0,1.2701503776860894E-2,8.7115970863825179E-2,1.1941244786887623E-2,0.17772036098996721,0.20809113185823336,0.49757021227577425,null,"Wales",1,0,0,0,0,0,0,1.237990669252774E-2,8.8178437696885867E-2,1.185171233473643E-2,0.17611694663030539,0.20766980030298643,0.49619680365744184,null,"Wales",1,0,0,0,0,0,0,1.1963541019940939E-2,8.9246259977071377E-2,1.1526630196633582E-2,0.17406623131586924,0.20667498122930422,0.49347764373881942,null,"Wales",1,0,0,0,0,0,0,1.1726127745817709E-2,8.9543802900047695E-2,1.085878554081412E-2,0.172303580651057,0.2064535450453692,0.49088584188310574]
[null,null,2,0,0,0,0,0,0,4.1011287086694159E-2,3.1882122114550535E-2,5.0816811276988116E-2,0.14322367530676375,1.8209769547584916E-2,0.28514366533258145,null,null,2,0,0,0,0,0,0,3.781148748972455E-2,3.1555036440001238E-2,4.1769230423550151E-2,0.15765608803240627,2.1104119985343825E-2,0.28989596237102599,null,null,2,0,0,0,0,0,0,3.3773316501932112E-2,3.1503504672288699E-2,3.7254783481846292E-2,0.15371166199045988,2.2557873016911492E-2,0.2788011396634385,null,null,2,0,0,0,0,0,0,3.1782068899866192E-2,3.2740735901606831E-2,3.1639860693860447E-2,0.14863588304228209,2.1787427540568328E-2,0.26658597607818385,null,null,2,0,0,0,0,0,0,3.1196029091091149E-2,3.2066812084524589E-2,2.9117778156765143E-2,0.14570313538413929,2.1748412902655567E-2,0.25983216761917577,null,null,2,0,0,0,0,0,0,3.0572555615365874E-2,3.0923870835199579E-2,2.8273512570667181E-2,0.14627436553478229,2.2185848448062703E-2,0.25823015300407764,null,null,2,0,0,0,0,0,0,2.983236492946896E-2,2.9901350877676116E-2,2.7482719634152421E-2,0.146614854834835,2.31025136860811E-2,0.2569338039622136,null,null,2,0,0,0,0,0,0,2.8750167968243527E-2,2.9916364896889286E-2,2.5229668081374612E-2,0.14535324772636252,2.3619972661819415E-2,0.25286942133468937]
[null,null,3,0,0,0,0,0,0,3.4442700442420426E-2,9.4103154198775761E-3,4.8736949287865927E-2,2.6313772830477852E-2,3.6779314704619035E-3,0.12258166945110371,null,null,3,0,0,0,0,0,0,3.6674313794995445E-2,9.8400396168768448E-3,5.6804650651120676E-2,2.8161269245612876E-2,4.073813990854297E-3,0.13555408729946014,null,null,3,0,0,0,0,0,0,3.8814209369966046E-2,9.9292315197044012E-3,6.0057431210234186E-2,3.52532457054726E-2,4.872243997046017E-3,0.14892636180242322,null,null,3,0,0,0,0,0,0,3.9071709997096797E-2,1.0165959648819937E-2,6.3241233516341602E-2,4.0090216733038989E-2,5.6755281684870212E-3,0.15824464806378435,null,null,3,0,0,0,0,0,0,3.8962787223277229E-2,1.0402001848805997E-2,6.3949707575229081E-2,4.4316124223670442E-2,5.7665609179765563E-3,0.16339718178895932,null,null,3,0,0,0,0,0,0,3.9256485318103988E-2,1.0636464394375766E-2,6.4806125235269199E-2,4.5268431979960194E-2,5.9163009076623795E-3,0.16588380783537152,null,null,3,0,0,0,0,0,0,3.9704436072011406E-2,1.0799074613989674E-2,6.339952386232578E-2,4.6254306812990975E-2,6.181073188709303E-3,0.16633841455002715,null,null,3,0,0,0,0,0,0,4.0553213513169296E-2,1.0840059795587092E-2,6.4620651649359526E-2,4.8729338876492875E-2,6.2771797350850717E-3,0.17102044356969387]
[null,null,4,0,0,0,0,0,0,1.8070591791091387E-2,4.4868643228058846E-3,1.1187148462502076E-2,5.5489986986453112E-3,2.8838673559647058E-4,3.9581990010641124E-2,null,null,4,0,0,0,0,0,0,1.8532015324675494E-2,4.2148224309066498E-3,1.3087276076585531E-2,6.2415826808873151E-3,2.1774174641838636E-4,4.2293438259473376E-2,null,null,4,0,0,0,0,0,0,1.9232047286289713E-2,4.161857529016039E-3,1.5362206783584416E-2,6.6598259527866363E-3,2.4692866703623022E-4,4.5662866218713037E-2,null,null,4,0,0,0,0,0,0,1.9684225832937104E-2,4.1437216978109457E-3,1.8234933143489028E-2,8.1916811783028579E-3,2.9988257288073055E-4,5.0554444425420668E-2,null,null,4,0,0,0,0,0,0,1.9956209317076666E-2,4.2689866032890348E-3,2.1094926186093554E-2,8.6512038731454584E-3,2.950291169681584E-4,5.426635509657287E-2,null,null,4,0,0,0,0,0,0,2.0266611106661673E-2,4.1526080093420934E-3,2.1220967416366296E-2,8.7761032288215871E-3,2.9205344617898473E-4,5.4708343207370634E-2,null,null,4,0,0,0,0,0,0,2.0643657528655348E-2,4.587848412688055E-3,2.3780296494984608E-2,9.3786227202792578E-3,3.2105452940162934E-4,5.8711479686008892E-2,null,null,4,0,0,0,0,0,0,2.0786115930585925E-2,6.2519494911181849E-3,2.5364563082748759E-2,9.6528416385441886E-3,3.1867493809759431E-4,6.2374145081094658E-2]
[null,null,5,0,0,0,0,0,0,1.3267874565972983E-2,5.7816571306839705E-3,1.7377239526181797E-3,5.2350083044049587E-4,0,2.1310756479715628E-2,null,null,5,0,0,0,0,0,0,1.4398167601811007E-2,5.9895127837114358E-3,2.1297091252773228E-3,6.0290614784949432E-4,0,2.3120295658649259E-2,null,null,5,0,0,0,0,0,0,1.4796621976047289E-2,5.8973154833113E-3,2.066097312746938E-3,8.3256034736440914E-4,0,2.3592595119469935E-2,null,null,5,0,0,0,0,0,0,1.5264492302861307E-2,5.8360393507024622E-3,2.176421540886262E-3,1.0019343749632925E-3,0,2.4278887569413321E-2,null,null,5,0,0,0,0,0,0,1.5450362474255916E-2,5.7541492170832429E-3,2.6649990769209418E-3,1.0645724512577412E-3,0,2.4934083219517841E-2,null,null,5,0,0,0,0,0,0,1.53202423365218E-2,5.796147381558976E-3,2.7980260080462099E-3,1.0664765696113483E-3,0,2.4980892295738334E-2,null,null,5,0,0,0,0,0,0,1.5272392997850409E-2,5.4430295271265527E-3,2.766961523629105E-3,1.0562740143247869E-3,0,2.4538658062930856E-2,null,null,5,0,0,0,0,0,0,1.5260906565473957E-2,3.8036299252851352E-3,2.7397028329689192E-3,1.045908807688382E-3,0,2.2850148131416392E-2]
[null,null,"Sum",0,0,0,0,0,0,0.12147722006950731,0.1430406759366972,0.1251291110643685,0.37413694375406814,0.23621604917535868,0.99999999999999967,null,null,"Sum",0,0,0,0,0,0,0.12075012579935852,0.14160789666014167,0.12668427234580867,0.37541119739950701,0.23554650779518399,1,null,null,"Sum",0,0,0,0,0,0,0.11972055058325602,0.14048443730641069,0.12781925929837182,0.37653604250456651,0.23543971030739499,1,null,null,"Sum",0,0,0,0,0,0,0.11885535311404313,0.13982457658598746,0.12845023774854253,0.37722018816757696,0.23564964438384972,0.99999999999999967,null,null,"Sum",0,0,0,0,0,0,0.11826689188256186,0.13960792061752805,0.12876865578189634,0.37745539692218011,0.23590113479583363,1,null,null,"Sum",0,0,0,0,0,0,0.11779580106918106,0.13968752831736228,0.12895034356508531,0.37750232394348082,0.23606400310489051,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.11741639254792707,0.13997756340855178,0.12895613171172549,0.37737028969829928,0.23627962263349625,1,null,null,"Sum",0,0,0,0,0,0,0.11707653172329041,0.14035580700892739,0.12881337118726593,0.37708491770014496,0.23666937238037128,0.99999999999999989]
["Eastern England",null,1,0,0,0,0,0,0,1.3975067993191717E-2,8.8054120986877663E-2,1.6931315998865402E-2,9.2011764208794269E-2,0.16093990106143585,0.3719121702491649,null,"East Anglia",1,0,0,0,0,0,0,1.2762216944229026E-2,8.6767473718417309E-2,1.6043431276779811E-2,7.9999793910821695E-2,0.15790549845660534,0.35347841430685317,null,"East Anglia",1,0,0,0,0,0,0,1.2680275754708436E-2,8.4830248108672179E-2,1.5726105875973648E-2,7.6669153498504963E-2,0.15740977299254946,0.34731555623040866,null,"East Anglia",1,0,0,0,0,0,0,1.2547481270548876E-2,8.4124998249153177E-2,1.5658339445462542E-2,7.3199723309723227E-2,0.15731640462247923,0.34284694689736706,null,"East Anglia",1,0,0,0,0,0,0,1.2322620384500504E-2,8.326491594549823E-2,1.4956023483610758E-2,7.2439731499362447E-2,0.15736872425095458,0.34035201556392647,null,"East Anglia",1,0,0,0,0,0,0,1.2143846733605954E-2,8.4424417906246316E-2,1.3635955440288295E-2,7.2068944631119083E-2,0.15737912853321573,0.33965229324447532,null,"Eastern England",1,0,0,0,0,0,0,1.1811718108277951E-2,8.5211497556181667E-2,1.307119709594135E-2,7.0608777448683505E-2,0.15754094309398536,0.33824413330306985,null,"Eastern England",1,0,0,0,0,0,0,1.1552208071618468E-2,8.5586041159987636E-2,1.3024779462436659E-2,6.934985941468727E-2,0.15736737629700936,0.33688026440573937]
[null,null,2,0,0,0,0,0,0,4.7189338754900792E-2,5.0276905270424735E-2,4.8409923244822607E-2,0.14676489757199487,3.4995218530896877E-2,0.3276362833730399,null,null,2,0,0,0,0,0,0,4.422521681792755E-2,4.9094393534022687E-2,3.8878814247479951E-2,0.15595657646271999,3.6505912108476E-2,0.32466091317062618,null,null,2,0,0,0,0,0,0,3.7750035168351161E-2,4.9475252169888385E-2,3.5144705192754616E-2,0.15260656290786018,3.4830142999712418E-2,0.30980669843856673,null,null,2,0,0,0,0,0,0,3.7467945202018821E-2,4.8965557037346973E-2,2.9913780869409188E-2,0.14514087292959196,3.3693515365373822E-2,0.2951816714037408,null,null,2,0,0,0,0,0,0,3.4467451870074724E-2,4.9710583004304504E-2,2.8273151508127054E-2,0.1423847391591983,3.3607475746843807E-2,0.2884434012885484,null,null,2,0,0,0,0,0,0,3.1086663191525171E-2,4.8740323829899859E-2,2.8268827221795835E-2,0.14097001984424953,3.3052937467904116E-2,0.28211877155537457,null,null,2,0,0,0,0,0,0,3.0455438762148779E-2,4.888358549551073E-2,2.4744466886042996E-2,0.13905526158439013,3.2567856180990659E-2,0.27570660890908327,null,null,2,0,0,0,0,0,0,2.9695337607898664E-2,4.9494979719324185E-2,2.4093908996511745E-2,0.13658704305554634,3.2258170305007487E-2,0.27212943968428843]
[null,null,3,0,0,0,0,0,0,4.8617363242241717E-2,2.3041531094996522E-2,6.1902777103418453E-2,4.8429540142068045E-2,7.0168452217132093E-3,0.18900805680443797,null,null,3,0,0,0,0,0,0,5.0382463510891276E-2,2.3593747812329868E-2,6.8971448103647942E-2,4.8211474852992112E-2,7.4141352425266772E-3,0.19857326952238788,null,null,3,0,0,0,0,0,0,5.3198587373672654E-2,2.3638673324894149E-2,6.7855532754628509E-2,5.3635590582387281E-2,8.7412617182826818E-3,0.20706964575386527,null,null,3,0,0,0,0,0,0,5.1245705996703382E-2,2.3853259613839235E-2,6.7777279418288858E-2,6.2449702083910916E-2,9.5198837292762468E-3,0.21484583084201861,null,null,3,0,0,0,0,0,0,5.1205201968268013E-2,2.3642579136634936E-2,6.4402453227925996E-2,6.4882455099222316E-2,9.2604467366466416E-3,0.2133931361686979,null,null,3,0,0,0,0,0,0,5.3208566264155925E-2,2.3499247202919779E-2,6.1870392722889196E-2,6.6347874102459833E-2,9.7152696553117947E-3,0.21464134994773651,null,null,3,0,0,0,0,0,0,5.3765551155884779E-2,2.2968882004192344E-2,6.2956524899690197E-2,6.9059084391729642E-2,1.0090789182261755E-2,0.21884083163375873,null,null,3,0,0,0,0,0,0,5.3897300352255074E-2,2.270654307690367E-2,6.1202697171271726E-2,7.1890281194665465E-2,1.0407973831129328E-2,0.22010479562622526]
[null,null,4,0,0,0,0,0,0,2.327089097633674E-2,6.3832771575153572E-3,3.0838712872846893E-2,1.6267720790612845E-2,7.5581464908729482E-4,7.7516416446399145E-2,null,null,4,0,0,0,0,0,0,2.5770992926335511E-2,6.4828264021851677E-3,3.8280967831518631E-2,1.7180902035092909E-2,9.4989077586693017E-4,8.866557997099915E-2,null,null,4,0,0,0,0,0,0,2.6115561784976631E-2,6.6601918260175228E-3,4.5239182270025755E-2,1.8018813951849511E-2,1.1260000261479968E-3,9.7159749859017416E-2,null,null,4,0,0,0,0,0,0,2.6750247562241997E-2,6.8642011991873909E-3,5.0027252863821349E-2,2.0064133419366761E-2,1.3563470643073294E-3,0.10506218210892483,null,null,4,0,0,0,0,0,0,2.8381736581886592E-2,6.8442646372716383E-3,5.3910662833723789E-2,2.1082900991075612E-2,1.661670233782223E-3,0.11188123527773987,null,null,4,0,0,0,0,0,0,2.9224029758557049E-2,6.7591702781005687E-3,5.5031060879243671E-2,2.1407341794960618E-2,1.7261216802759549E-3,0.11414772439113786,null,null,4,0,0,0,0,0,0,2.8751015178956233E-2,6.6519973034579859E-3,5.6862676909325303E-2,2.180710994343011E-2,1.8055915238594194E-3,0.11587839085902903,null,null,4,0,0,0,0,0,0,2.9026517888656182E-2,7.0029417660418449E-3,5.5744705487854762E-2,2.2217337594754957E-2,2.2584529173258119E-3,0.11624995565463354]
[null,null,5,0,0,0,0,0,0,2.1708265490970817E-2,4.2200295354966272E-3,3.0982780978387743E-3,4.8212303997017545E-3,7.9269602950188939E-5,3.3927073126958168E-2,null,null,5,0,0,0,0,0,0,2.0995429234384001E-2,4.1716314011072545E-3,4.0608571402893229E-3,5.3173129905730336E-3,7.6592262780084261E-5,3.4621823029133698E-2,null,null,5,0,0,0,0,0,0,2.3633093956944171E-2,4.1036515079907162E-3,4.898368581535E-3,5.9391158862218373E-3,7.4119785450104411E-5,3.8648349718141822E-2,null,null,5,0,0,0,0,0,0,2.4646057795455961E-2,4.0614349701086939E-3,7.183429415207318E-3,6.0805682229894357E-3,9.1878344187254995E-5,4.2063368747948658E-2,null,null,5,0,0,0,0,0,0,2.5769522394112808E-2,4.0572506988212865E-3,9.8375656581172113E-3,6.1759218447003938E-3,8.9951105335468314E-5,4.5930211701087159E-2,null,null,5,0,0,0,0,0,0,2.6037504640459685E-2,4.0878849515879603E-3,1.3054797871714558E-2,6.1708215303646801E-3,8.8851867148764395E-5,4.943986086127565E-2,null,null,5,0,0,0,0,0,0,2.6407872133445351E-2,4.1334638586152357E-3,1.4304784974299401E-2,6.3958915304761013E-3,8.8022798223082649E-5,5.1330035295059168E-2,null,null,5,0,0,0,0,0,0,2.6535205593284802E-2,3.5329040286270065E-3,1.7609375393088791E-2,6.8056035723145693E-3,1.5245604179809258E-4,5.4635544629113249E-2]
[null,null,"Sum",0,0,0,0,0,0,0.15476092645764181,0.1719758640453109,0.16118100731779214,0.30829515311317179,0.20378704906608341,1,null,null,"Sum",0,0,0,0,0,0,0.15413631943376735,0.17011007286806229,0.16623551859971564,0.30666606025219972,0.20285202884625506,1,null,null,"Sum",0,0,0,0,0,0,0.15337755403865305,0.16870801693746293,0.16886389467491753,0.30686923682682371,0.20218129752214264,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.15265743782696903,0.16786945106963549,0.17056008201218925,0.30693499996558227,0.20197802912562388,1,null,null,"Sum",0,0,0,0,0,0,0.15214653319884264,0.16751959342253062,0.17137985671150482,0.30696574859355907,0.20198826807356271,0.99999999999999978,null,null,"Sum",0,0,0,0,0,0,0.15170061058830375,0.16751104416875451,0.17186103413593157,0.30696500190315379,0.20196230920385635,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.15119159533871307,0.16784942621795795,0.17193965076529927,0.30692612489870946,0.2020932027793203,1,null,null,"Sum",0,0,0,0,0,0,0.1507065695137132,0.16832340975088433,0.17167546651116369,0.30685012483196861,0.20244442939227009,0.99999999999999978]
["East Midlands",null,1,0,0,0,0,0,0,1.7392500954765383E-2,0.1058110993721107,1.5834684521735296E-2,0.12350419921352483,0.14489817872099633,0.40744066278313257,null,"East Midlands",1,0,0,0,0,0,0,1.567378394414605E-2,0.10330575351924814,1.5003399152789228E-2,0.11490792936655245,0.1384935814257521,0.38738444740848799,null,"East Midlands",1,0,0,0,0,0,0,1.5524056660741855E-2,0.10149013128843024,1.4725884864231606E-2,0.11166491435950703,0.13664857781004305,0.38005356498295378,null,"East Midlands",1,0,0,0,0,0,0,1.5271007720428708E-2,9.960909358426559E-2,1.4632253936738683E-2,0.1076469452172419,0.13631101869421081,0.3734703191528857,null,"East Midlands",1,0,0,0,0,0,0,1.5042739742402014E-2,9.9058633874103713E-2,1.3239028765683695E-2,0.10564241144716338,0.13617063906090618,0.36915345289025903,null,"East Midlands",1,0,0,0,0,0,0,1.4966385122651847E-2,9.9750857582905236E-2,1.2780301858457337E-2,0.10345326692405062,0.13605612952161164,0.36700694100967673,null,"East Midlands",1,0,0,0,0,0,0,1.4577851590529592E-2,0.10189571319871633,1.2826052910638592E-2,0.10284403495518329,0.13611424115448345,0.36825789380955126,null,"East Midlands",1,0,0,0,0,0,0,1.4308619886635232E-2,0.10246561276307677,1.2755914433727776E-2,0.10051948021487463,0.13604561484810293,0.36609524214641737]
[null,null,2,0,0,0,0,0,0,5.3147198254736745E-2,4.0744161833972808E-2,4.6888939459490096E-2,0.15556207390602333,1.6340324404795527E-2,0.31268269785901853,null,null,2,0,0,0,0,0,0,5.0081988856087667E-2,4.105991474603695E-2,4.3043044139954717E-2,0.16071782778072688,2.0812407926182608E-2,0.31571518344898886,null,null,2,0,0,0,0,0,0,4.4097319165421429E-2,4.1338266280914353E-2,3.2211860321414237E-2,0.15072404953649027,2.1070251303065377E-2,0.28944174660730565,null,null,2,0,0,0,0,0,0,4.2131800302058826E-2,4.2198728474307085E-2,2.9353572738552231E-2,0.15078268150073407,2.059753163351587E-2,0.28506431464916809,null,null,2,0,0,0,0,0,0,4.0327225420236305E-2,4.232284198013591E-2,2.8144895388652329E-2,0.14586582013925364,2.0007436642592507E-2,0.27666821957087068,null,null,2,0,0,0,0,0,0,3.9248656498476191E-2,4.1465852354615029E-2,2.779216890999547E-2,0.14312384722234098,1.9894384522563691E-2,0.27152490950799135,null,null,2,0,0,0,0,0,0,3.8697677838941812E-2,3.9940584958449273E-2,2.7735494673620732E-2,0.14290851880536795,1.9655815171249875E-2,0.26893809144762965,null,null,2,0,0,0,0,0,0,3.5525245518037707E-2,4.000791721047002E-2,2.7773638720832088E-2,0.14341828539224188,1.9631753229907237E-2,0.26635684007148897]
[null,null,3,0,0,0,0,0,0,4.866742246012716E-2,2.055883162337966E-2,7.5543743162740234E-2,4.141812153846635E-2,4.2132228738668513E-3,0.19040134165858025,null,null,3,0,0,0,0,0,0,5.1929633251083317E-2,2.1103681362229749E-2,8.2205456560260348E-2,4.5049134840487531E-2,4.3021109595410157E-3,0.20459001697360199,null,null,3,0,0,0,0,0,0,5.2842277818906588E-2,2.0696852357288614E-2,9.1195675399569479E-2,5.6590894856033254E-2,5.0145463352115833E-3,0.22634024676700948,null,null,3,0,0,0,0,0,0,5.2267304521630038E-2,2.070288522606932E-2,8.4056313493056603E-2,6.0633486585719251E-2,5.3379614073555352E-3,0.22299795123383076,null,null,3,0,0,0,0,0,0,5.2514458712771162E-2,2.0797155326788809E-2,8.1629415723068033E-2,6.6593741827230366E-2,5.8469287733006869E-3,0.22738170036315905,null,null,3,0,0,0,0,0,0,5.2473452296671143E-2,2.1003314781368045E-2,8.1894111486090521E-2,7.0836116235115903E-2,5.957210363337833E-3,0.23216420516258343,null,null,3,0,0,0,0,0,0,5.256382623906828E-2,2.0719760878787206E-2,7.7500449139570909E-2,7.1103382954040173E-2,6.3884997334703146E-3,0.22827591894493687,null,null,3,0,0,0,0,0,0,5.4879843783458039E-2,2.0728472534045E-2,7.2571265126680731E-2,7.2569718712672121E-2,6.3018420756159564E-3,0.22705114223247186]
[null,null,4,0,0,0,0,0,0,2.3333017756687509E-2,1.282681497765056E-2,1.4194309995143407E-2,9.4166643069762673E-3,5.8100884744556906E-4,6.0351815883903315E-2,null,null,4,0,0,0,0,0,0,2.5456840785875103E-2,1.269142195669651E-2,1.5227091073333782E-2,8.6605112272457891E-3,7.1162247461302658E-4,6.2747487517764211E-2,null,null,4,0,0,0,0,0,0,2.6460833823189721E-2,1.3201264030581446E-2,1.9221257442336617E-2,1.0959330559483799E-2,5.7542572441568094E-4,7.041811158000727E-2,null,null,4,0,0,0,0,0,0,2.671811771760553E-2,1.3182631080273023E-2,3.0648141304964995E-2,1.1374760471592202E-2,6.5152727765183278E-4,8.2575177852087581E-2,null,null,4,0,0,0,0,0,0,2.7028119543849802E-2,1.3159374700795498E-2,3.618410728161036E-2,1.2565698781368729E-2,6.907399564637243E-4,8.9628040264088119E-2,null,null,4,0,0,0,0,0,0,2.7463895861721769E-2,1.2957688588448524E-2,3.6918973129631973E-2,1.3526172135659709E-2,7.3804302998262616E-4,9.1604772745444596E-2,null,null,4,0,0,0,0,0,0,2.8057369394233811E-2,1.2828476935296974E-2,4.1181634716741473E-2,1.4082000468515448E-2,5.5311618880507095E-4,9.6702597703592783E-2,null,null,4,0,0,0,0,0,0,2.7915932160495871E-2,1.392456666080197E-2,4.5978507167597889E-2,1.4363356546242457E-2,8.6901249220126733E-4,0.10305137502733945]
[null,null,5,0,0,0,0,0,0,1.7680767483464054E-2,5.6080714004362476E-3,4.2417258739659326E-3,1.5929170574991252E-3,0,2.9123481815365362E-2,null,null,5,0,0,0,0,0,0,1.6472752324016751E-2,6.0372158464867516E-3,4.7214396036222538E-3,2.3314568770313455E-3,0,2.9562864651157105E-2,null,null,5,0,0,0,0,0,0,1.9510220985561866E-2,6.0407203125854595E-3,5.6820350227906654E-3,2.4320291488974131E-3,8.1324592888329316E-5,3.3746330062723734E-2,null,null,5,0,0,0,0,0,0,2.104751753085982E-2,6.134372641324987E-3,6.0228590326482983E-3,2.6084684607549074E-3,7.9019446439807807E-5,3.5892237112027825E-2,null,null,5,0,0,0,0,0,0,2.1961170771009543E-2,5.9697801016696164E-3,6.3828027404548831E-3,2.7492794322249254E-3,1.0555386626429939E-4,3.7168586911623266E-2,null,null,5,0,0,0,0,0,0,2.2302118327539568E-2,5.9032637676848052E-3,6.6665092856963244E-3,2.7231053077054882E-3,1.041748856776211E-4,3.7699171574303809E-2,null,null,5,0,0,0,0,0,0,2.2255117895547585E-2,5.8777995586821339E-3,6.8271135943259861E-3,2.762303271535824E-3,1.0316377419798449E-4,3.7825498094289513E-2,null,null,5,0,0,0,0,0,0,2.3183259819748954E-2,4.659281267180143E-3,6.7650102111806512E-3,2.7356948137940507E-3,1.0215441037851964E-4,3.7445400522282325E-2]
[null,null,"Sum",0,0,0,0,0,0,0.16022090690978086,0.18554897920754998,0.15670340301307495,0.33149397602248992,0.16603273484710429,1,null,null,"Sum",0,0,0,0,0,0,0.15961499916120886,0.18419798743069812,0.16020043052996033,0.33166686009204405,0.16431972278608878,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.15843470845382146,0.1827672342698001,0.16303671305034259,0.33237121846041173,0.16339012576562401,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.1574357477925829,0.18182771100624001,0.16471314050596081,0.33304634223604235,0.16297705845917387,1,null,null,"Sum",0,0,0,0,0,0,0.15687371419026883,0.18130778598349356,0.16558024989946932,0.333416951627241,0.16282129829952738,1,null,null,"Sum",0,0,0,0,0,0,0.15645450810706052,0.18108097707502166,0.1660520646698716,0.33366250782487267,0.16274994232317341,0.99999999999999978,null,null,"Sum",0,0,0,0,0,0,0.15615184295832107,0.18126233552993196,0.16607074503489769,0.33370024045464269,0.16281483602220667,1,null,null,"Sum",0,0,0,0,0,0,0.15581290116837579,0.18178585043557391,0.16584433566001913,0.33360653567982507,0.16295037705620591,0.99999999999999989]
["London",null,1,9.5793961089551023E-3,3.161840825929358E-2,0.17894972419013586,0,0,0,0,0,0,0,0,0.22014752855838451,null,"London",1,9.1049815963525592E-3,3.248347635611231E-2,0.16798904654334404,0,0,0,0,0,0,0,0,0.20957750449580889,null,"London",1,8.3614240510717936E-3,3.1759495863729267E-2,0.16291904168734433,0,0,0,0,0,0,0,0,0.20303996160214541,null,"London",1,7.8240703082972912E-3,2.7621417195268824E-2,0.16284716557100729,0,0,0,0,0,0,0,0,0.19829265307457339,null,"London",1,7.8603908113361459E-3,2.5125065313474009E-2,0.16290354808874627,0,0,0,0,0,0,0,0,0.19588900421355646,null,"London",1,7.6205818753368078E-3,2.4494511714127521E-2,0.16293868933289188,0,0,0,0,0,0,0,0,0.1950537829223562,null,"London",1,6.9026086600294375E-3,2.4639607930918937E-2,0.16286274469432035,0,0,0,0,0,0,0,0,0.19440496128526874,null,"London",1,6.9148611267373953E-3,2.4444875360029913E-2,0.16276590039232555,0,0,0,0,0,0,0,0,0.19412563687909287]
[null,null,2,2.855869171492828E-2,0.10440464166118542,0.10016494851164062,0,0,0,0,0,0,0,0,0.23312828188775431,null,null,2,2.5046388134670815E-2,8.4063715019445276E-2,0.10846568140170622,0,0,0,0,0,0,0,0,0.21757578455582233,null,null,2,2.3237817043147944E-2,7.2142764039983168E-2,0.10572918123659596,0,0,0,0,0,0,0,0,0.20110976231972705,null,null,2,2.1108648439478718E-2,6.6133089642493564E-2,9.7860658641680726E-2,0,0,0,0,0,0,0,0,0.185102396723653,null,null,2,1.8841868803503692E-2,6.5320683429221552E-2,9.4390493282470067E-2,0,0,0,0,0,0,0,0,0.17855304551519532,null,null,2,1.806810088908422E-2,6.4123639325796775E-2,9.3315381032363198E-2,0,0,0,0,0,0,0,0,0.17550712124724421,null,null,2,1.8527561103365318E-2,6.076624512689454E-2,9.258509871637649E-2,0,0,0,0,0,0,0,0,0.17187890494663635,null,null,2,1.8117101948935409E-2,5.7463304205265436E-2,9.0588745048067618E-2,0,0,0,0,0,0,0,0,0.16616915120226847]
[null,null,3,3.2275006414680618E-2,0.14562121818923468,8.4055299193898231E-2,0,0,0,0,0,0,0,0,0.2619515237978135,null,null,3,3.5670442265749114E-2,0.15412562065152058,7.8544748030378711E-2,0,0,0,0,0,0,0,0,0.26834081094764844,null,null,3,3.526565105734044E-2,0.15200039437315671,8.0345892126984939E-2,0,0,0,0,0,0,0,0,0.26761193755748208,null,null,3,3.8322289552019134E-2,0.15394139497289688,8.3946403263108524E-2,0,0,0,0,0,0,0,0,0.27621008778802453,null,null,3,3.9498679877038742E-2,0.14853603521147721,8.5356531715333528E-2,0,0,0,0,0,0,0,0,0.27339124680384946,null,null,3,3.877716684330184E-2,0.14494795523781107,8.4862966350362723E-2,0,0,0,0,0,0,0,0,0.26858808843147564,null,null,3,3.795833307950007E-2,0.14437921716507343,8.4221902072645613E-2,0,0,0,0,0,0,0,0,0.26655945231721911,null,null,3,3.6577134206746055E-2,0.14188725393494814,8.4679695652047166E-2,0,0,0,0,0,0,0,0,0.26314408379374132]
[null,null,4,7.2289110775396398E-3,9.9915247094472567E-2,4.1099934699259252E-2,0,0,0,0,0,0,0,0,0.14824409287127147,null,null,4,9.144882958853703E-3,0.10373044780094565,4.4759712979288803E-2,0,0,0,0,0,0,0,0,0.15763504373908815,null,null,4,1.3427899914802331E-2,0.11007520667819351,4.742019283433227E-2,0,0,0,0,0,0,0,0,0.17092329942732812,null,null,4,1.3890843904677368E-2,0.10903012081574576,5.0078783968175035E-2,0,0,0,0,0,0,0,0,0.17299974868859816,null,null,4,1.5236729638164921E-2,0.11203314953954888,5.0009535218814308E-2,0,0,0,0,0,0,0,0,0.17727941439652811,null,null,4,1.7000504422062863E-2,0.116521749771077,5.1001222102336381E-2,0,0,0,0,0,0,0,0,0.18452347629547625,null,null,4,1.8046543740003321E-2,0.11464351651269263,5.1599816975060546E-2,0,0,0,0,0,0,0,0,0.1842898772277565,null,null,4,1.9382024627151134E-2,0.11951138297581662,5.2632935643402899E-2,0,0,0,0,0,0,0,0,0.19152634324637066]
[null,null,5,9.4196195566588491E-6,0.11384235469981629,2.2676798565403413E-2,0,0,0,0,0,0,0,0,0.13652857288477635,null,null,5,0,0.12285799056285461,2.4012865698777607E-2,0,0,0,0,0,0,0,0,0.14687085626163221,null,null,5,0,0.13103910366247035,2.6275935430846952E-2,0,0,0,0,0,0,0,0,0.15731503909331729,null,null,5,9.5534618346319471E-6,0.13995935078995128,2.7426209473365153E-2,0,0,0,0,0,0,0,0,0.16739511372515106,null,null,5,1.5332908538950087E-4,0.14545356032451431,2.9280399660966922E-2,0,0,0,0,0,0,0,0,0.17488728907087073,null,null,5,2.8941761590538229E-4,0.14618977918986306,2.9848334297679378E-2,0,0,0,0,0,0,0,0,0.17632753110344779,null,null,5,1.4476132898475231E-4,0.15182648285185293,3.0895560042281601E-2,0,0,0,0,0,0,0,0,0.18286680422311929,null,null,5,2.8051346927914189E-4,0.15303630236630225,3.1717969042945215E-2,0,0,0,0,0,0,0,0,0.18503478487852662]
[null,null,"Sum",7.7651424935660296E-2,0.49540186990400253,0.42694670516033734,0,0,0,0,0,0,0,0,1.0000000000000002,null,null,"Sum",7.8966694955626179E-2,0.49726125039087843,0.42377205465349538,0,0,0,0,0,0,0,0,0.99999999999999989,null,null,"Sum",8.0292792066362501E-2,0.49701696461753303,0.4226902433161045,0,0,0,0,0,0,0,0,0.99999999999999978,null,null,"Sum",8.1155405666307148E-2,0.49668537341635632,0.42215922091733676,0,0,0,0,0,0,0,0,1,null,null,"Sum",8.1590998215432989E-2,0.49646849381823599,0.42194050796633109,0,0,0,0,0,0,0,0,1.0000000000000002,null,null,"Sum",8.1755771645691103E-2,0.49627763523867541,0.4219665931156335,0,0,0,0,0,0,0,0,1,null,null,"Sum",8.1579807911882893E-2,0.49625506958743248,0.42216512250068461,0,0,0,0,0,0,0,0,1,null,null,"Sum",8.1271635378849141E-2,0.49634311884236237,0.42238524577878844,0,0,0,0,0,0,0,0,1]
["North East",null,1,0,0,0,2.5003876388010309E-3,2.0636115131314321E-2,9.1804508601320847E-2,2.1249412315233824E-2,7.4697947348204868E-2,4.5184616840891704E-3,8.7212616961153053E-2,7.0423652712036197E-2,0.37304310239215327,null,"North East",1,0,0,0,2.4054267183136776E-3,1.7942244455520728E-2,8.6122515172058017E-2,1.9450813753079294E-2,7.2384687261240879E-2,4.5094714560084109E-3,8.1803534438790959E-2,6.8998724599713304E-2,0.35361741785472522,null,"North East",1,0,0,0,2.3513083168296349E-3,1.7692163301031974E-2,8.2405755048683305E-2,1.9048855429302413E-2,7.0753259596206236E-2,4.6004446840584804E-3,8.0487001494150501E-2,6.8337407076156251E-2,0.34567619494641882,null,"North East",1,0,0,0,2.3494626362905785E-3,1.6819248582984229E-2,8.1816185076310055E-2,1.8736665669379357E-2,7.0348886744531006E-2,4.4740706315692502E-3,7.9485676029678848E-2,6.8251172367524454E-2,0.34228136773826773,null,"North East",1,0,0,0,2.3092399806049161E-3,1.6906370633129296E-2,8.1877844256846952E-2,1.8579724628938636E-2,7.0651887163466737E-2,4.5180470709437108E-3,7.8924421614706503E-2,6.8140499842799615E-2,0.34190803519143631,null,"North East",1,0,0,0,2.2954668666944709E-3,1.6618005393071504E-2,8.1784634349791677E-2,1.8330899257397278E-2,7.1215573445369912E-2,4.543204388072106E-3,7.8830917685069446E-2,6.8113270652443575E-2,0.34173197203790995,null,"North East",1,0,0,0,2.2723190045598153E-3,1.6295174951097009E-2,8.1704379955581732E-2,1.8193001230415982E-2,7.3073178250436868E-2,4.2255837337171675E-3,7.8584014467972391E-2,6.8104194270541263E-2,0.34245184586432226,null,"North East",1,0,0,0,2.0341358946624321E-3,1.6091939034999184E-2,8.1361872234959859E-2,1.799030551010642E-2,7.370921587794943E-2,4.059227072638262E-3,7.7734195218540761E-2,6.8063002701210823E-2,0.3410438935450672]
[null,null,2,0,0,0,6.8007315081481858E-3,6.394315056242536E-2,5.2918375325876864E-2,5.9229770228015531E-2,3.8224421746850021E-2,1.9151676003419715E-2,8.3634009304401846E-2,6.6118173928623207E-3,0.33051395207199985,null,null,2,0,0,0,6.693830898476044E-3,6.2086963666721423E-2,5.7201624871711827E-2,5.8380672723811228E-2,3.9665168095127643E-2,1.5514444451731332E-2,8.6850873426726038E-2,7.0271214247682413E-3,0.33342069955907377,null,null,2,0,0,0,6.1870957267694936E-3,5.2509753673922639E-2,5.9654950064153493E-2,5.0872965757182073E-2,4.0781717313271001E-2,1.350824788328686E-2,8.6525633414539074E-2,7.2997194240290164E-3,0.31734008325715368,null,null,2,0,0,0,5.7667911043490878E-3,5.1760868650950587E-2,5.7196132567083342E-2,4.9424935836122397E-2,4.0739453922531713E-2,1.1037969059027295E-2,8.5784367181862012E-2,6.6171281273652675E-3,0.30832764644929167,null,null,2,0,0,0,5.5021805732708403E-3,4.8707214280830705E-2,5.5131112183625569E-2,4.8389788589827024E-2,4.0415587931205671E-2,1.0859412505082581E-2,8.5163486201763935E-2,6.4778395548437222E-3,0.30064662182045004,null,null,2,0,0,0,5.4845293168047345E-3,4.7422617533848938E-2,5.3525285541701412E-2,4.7528194155532319E-2,3.9800194596374454E-2,1.040386225673443E-2,8.2820733470881397E-2,6.2632836343809338E-3,0.29324870050625862,null,null,2,0,0,0,5.4775922703331681E-3,4.3611653949212965E-2,5.340167236318577E-2,4.4314787888709753E-2,3.8034454936428125E-2,1.0088046562691364E-2,8.2325021377177982E-2,6.1321642625761577E-3,0.28338539361031528,null,null,2,0,0,0,5.5096309385758331E-3,4.1050064491587809E-2,5.2794458161568546E-2,4.2619219826895087E-2,3.8187884230862661E-2,9.704877172280555E-3,8.1537968474988037E-2,6.1012263786536418E-3,0.27750532967541214]
[null,null,3,0,0,0,2.2931477302070001E-3,6.5451200927365477E-2,2.4995172411268734E-2,4.7891525476398869E-2,1.7427192266589429E-2,2.4883257132990607E-2,1.6280239774657652E-2,3.0401450182550652E-3,0.20226188073773282,null,null,3,0,0,0,2.5230949853995758E-3,6.850777994071669E-2,2.529040412855783E-2,4.901045571765561E-2,1.7824715005539452E-2,2.9045703716046273E-2,1.7858827606605805E-2,3.1914077138896365E-3,0.21325238881441083,null,null,3,0,0,0,3.0667143862007861E-3,7.2952518923798601E-2,2.4662877735669126E-2,5.3342284093350324E-2,1.8036935878919743E-2,3.0699518129024012E-2,1.9874938529865258E-2,3.2672879476740363E-3,0.22590307562450193,null,null,3,0,0,0,3.4882767983469617E-3,7.0065098850305596E-2,2.6442457499115161E-2,5.2270064544835071E-2,1.8161326260824846E-2,3.2414829631723693E-2,2.1415132468467001E-2,3.9886005564528709E-3,0.22824578661007122,null,null,3,0,0,0,3.7850906653220037E-3,7.1012230332953924E-2,2.8206391752835035E-2,5.1744949754182222E-2,1.7856340796168362E-2,3.0506802384881102E-2,2.2076401799988762E-2,4.2744629359814839E-3,0.22946267042231289,null,null,3,0,0,0,3.6653295859540407E-3,7.0717031835743849E-2,2.913930982985535E-2,5.1702261284314856E-2,1.8041887561523532E-2,3.048398380195683E-2,2.4507718588430871E-2,4.4780908886252104E-3,0.23273561337640455,null,null,3,0,0,0,3.7003091862291681E-3,7.3998587059864285E-2,2.9333102283412363E-2,5.4038580242773686E-2,1.871892306173973E-2,2.9510888895954272E-2,2.4520113821972996E-2,4.4683686748187281E-3,0.2382888732267652,null,null,3,0,0,0,3.8435288116648149E-3,7.5925439442368403E-2,3.0203779641938655E-2,5.3995449043842833E-2,1.848387599738141E-2,2.9521296883802249E-2,2.5375602702313326E-2,4.5449724079195675E-3,0.24189394493123129]
[null,null,4,0,0,0,2.9980122894385686E-4,2.6364231232045038E-2,8.8663307840402585E-3,2.1235656217962268E-2,7.1307434706388093E-3,2.3590492929674764E-3,2.6522162914922143E-3,5.5824598128582589E-4,6.9466274499375744E-2,null,null,4,0,0,0,3.0754731022746099E-4,2.783149306680369E-2,9.5129604287943256E-3,2.15109062676823E-2,7.538331806305202E-3,2.6992003646614591E-3,2.7382610535594395E-3,5.429843740733162E-4,7.26816846721072E-2,null,null,4,0,0,0,3.6830686252252014E-4,3.1175166204599182E-2,1.0912527072041364E-2,2.3860586644314594E-2,7.5810541216174213E-3,3.4451135553105667E-3,2.8077454799697232E-3,5.8180141138184662E-4,8.0732301351757213E-2,null,null,4,0,0,0,4.070315817650415E-4,3.471193755646261E-2,1.2140461038165351E-2,2.5244968424113418E-2,7.5872336144506428E-3,4.8103767524479103E-3,3.293903506241203E-3,4.854666742148396E-4,8.8681379147861006E-2,null,null,4,0,0,0,4.3893509247524545E-4,3.5726646087592101E-2,1.2281267709769009E-2,2.5657667440305208E-2,7.8838566193536914E-3,7.1219043000844747E-3,3.9599877182888545E-3,4.7782888488265778E-4,9.354809385275123E-2,null,null,4,0,0,0,5.8355856412070444E-4,3.6705606059999327E-2,1.2834624166963782E-2,2.6115563106458989E-2,7.6189988015383349E-3,7.7106401889355516E-3,4.0943448383657047E-3,4.8953991775864392E-4,9.6152875644141017E-2,null,null,4,0,0,0,5.9167144138157234E-4,3.7261483228891966E-2,1.2961498679952404E-2,2.6655564334576672E-2,7.0729536954387742E-3,9.4189868726234187E-3,4.7446215686671352E-3,6.0993283240361109E-4,9.931671265393556E-2,null,null,4,0,0,0,6.6489837064162679E-4,3.7995300809550235E-2,1.3111995990706957E-2,2.800104457088547E-2,6.8494182378692047E-3,9.8962404127595303E-3,5.3963281267209173E-3,6.0398780785061914E-4,0.10251921432698455]
[null,null,5,0,0,0,0,1.1343750162115463E-2,4.1980140972200384E-3,7.9827477472185996E-3,8.8124286292857643E-4,0,3.0903542925565954E-4,0,2.4714790298738337E-2,null,null,5,0,0,0,0,1.2139971808689896E-2,4.3867135123301796E-3,9.3342121033840597E-3,8.6829667510173532E-4,0,2.9861500017705522E-4,0,2.7027809099682925E-2,null,null,5,0,0,0,0,1.4400318091132095E-2,4.5500480944521493E-3,1.0145624842581736E-2,9.1074450739849595E-4,0,3.4160928460381246E-4,0,3.034834482016829E-2,null,null,5,0,0,0,0,1.5453371204259256E-2,4.4774306911310726E-3,1.1230315780627442E-2,9.0390952592135437E-4,0,3.323437018865494E-4,6.6449150682694959E-5,3.2463820054508367E-2,null,null,5,0,0,0,0,1.6415507395035289E-2,4.6048340287272544E-3,1.2173256986528309E-2,8.5124270494640441E-4,0,3.2492679670597356E-4,6.4810801106305978E-5,3.4434578713049536E-2,null,null,5,0,0,0,1.70075361786409E-5,1.7238326324230412E-2,4.8954060109015927E-3,1.2738040809937781E-2,8.5749576621097618E-4,0,3.2052425336995223E-4,6.4037734456349874E-5,3.6130838435285702E-2,null,null,5,0,0,0,1.6859548809178081E-5,1.7539392444419266E-2,4.9787124573355251E-3,1.2775527162115583E-2,8.6592974305478348E-4,0,3.1701544145483783E-4,6.3737847472388899E-5,3.6557174644661565E-2,null,null,5,0,0,0,1.6711503200759161E-5,1.7701225991507342E-2,5.230457001264989E-3,1.2878259383218542E-2,8.3464479116918523E-4,0,3.132571740939001E-4,6.3061676850216891E-5,3.7037617521304939E-2]
[null,null,"Sum",0,0,0,1.1894068106100074E-2,0.18773844801526565,0.18278240121972672,0.15758911198482911,0.1383615476952117,5.0912444113466966E-2,0.19008811776096043,8.0633861104439417E-2,1,null,null,"Sum",0,0,0,1.1929899912416759E-2,0.18850845293845242,0.18251421811345217,0.15768706056561249,0.13828119884331491,5.1768819988447477E-2,0.18955011152585929,7.9760238112444495E-2,1,null,null,"Sum",0,0,0,1.1973425292322436E-2,0.18872992019448448,0.18218615801499943,0.15727031676673114,0.13806371141741289,5.2253324251679924E-2,0.19003692820312837,7.9486215859241149E-2,0.99999999999999989,null,null,"Sum",0,0,0,1.2011562120751669E-2,0.1888105248449623,0.18207266687180498,0.15690695025507767,0.13774081006825956,5.2737246074768145E-2,0.19031142288813563,7.9408816876240129E-2,0.99999999999999989,null,null,"Sum",0,0,0,1.2035446311673007E-2,0.1887679687295413,0.1821014499318038,0.15654538739978138,0.13765891521514087,5.3006166260991867E-2,0.19044922413145401,7.9435442019613778E-2,0.99999999999999989,null,null,"Sum",0,0,0,1.2045891869752592E-2,0.18870158714689403,0.18217925989921385,0.15641495861364124,0.13753415017101719,5.3141690635698915E-2,0.19057423883611738,7.9408222827664701E-2,0.99999999999999989,null,null,"Sum",0,0,0,1.2058751451312901E-2,0.18870629163348548,0.18237936573946778,0.15597746085859165,0.13776543968709828,5.3243506064986221E-2,0.19049078667724537,7.9378397887812147E-2,0.99999999999999989,null,null,"Sum",0,0,0,1.2068905518745468E-2,0.18876396977001297,0.182702563030439,0.15548427833494835,0.13806503913523188,5.3181641541480591E-2,0.19035735169665693,7.9376250972484866E-2,1]
["North West",null,1,0,0,0,1.5981502373471821E-2,1.6013337583259228E-2,8.6932280689965613E-2,1.167495194484759E-2,5.798093723134163E-2,3.0491211946848212E-2,4.833866685881251E-2,5.5955083220327731E-2,0.32336797184887434,null,"North West",1,0,0,0,1.4929537328985516E-2,1.5460874751020669E-2,8.0478665257334922E-2,9.5971459587620087E-3,5.6809329987506756E-2,2.9540775613160413E-2,4.3794466034470687E-2,5.5174703879713072E-2,0.30578549881095407,null,"North West",1,0,0,0,1.4095895748396755E-2,1.5420241916722177E-2,7.8658111499782579E-2,9.2996941427782986E-3,5.6033719775765649E-2,2.7183404492827766E-2,4.3035993106472735E-2,5.4792834977208126E-2,0.29851989565995407,null,"North West",1,0,0,0,1.3490591318240083E-2,1.5095302733453435E-2,7.8235562809079937E-2,9.0635827249612722E-3,5.4901619565211709E-2,2.6726407179747454E-2,4.1848615102221105E-2,5.4607797843148113E-2,0.29396947927606309,null,"North West",1,0,0,0,1.3311397393251418E-2,1.4785572325919569E-2,7.8022135692549774E-2,9.0150123130406518E-3,5.4807057194277649E-2,2.5139002889445174E-2,4.1242454704731778E-2,5.4536022416511926E-2,0.29085865492972796,null,"North West",1,0,0,0,1.3153232061227345E-2,1.3820825144435877E-2,7.7742238501565683E-2,8.9236118652375601E-3,5.5468390686274599E-2,2.4741035471235039E-2,4.097095833758678E-2,5.4459479270071123E-2,0.28927977133763394,null,"North West",1,0,0,0,1.273741470356256E-2,1.3352977295579689E-2,7.7612820367725294E-2,8.7034919236670897E-3,5.5844140424842835E-2,2.4425383036405676E-2,4.0675746692891257E-2,5.445298296379654E-2,0.2878049574084709,null,"North West",1,0,0,0,1.2701645472333385E-2,1.2065388308345979E-2,7.7504881230094053E-2,8.6876446373886536E-3,5.5950429358643514E-2,2.3409521868891822E-2,4.0328798522018552E-2,5.4387625034311743E-2,0.28503593443202774]
[null,null,2,0,0,0,4.6266396922719076E-2,5.330871708624757E-2,4.4690360765767149E-2,3.2315463963403269E-2,2.180875645221788E-2,7.8748738466593499E-2,4.9213099929301229E-2,7.1619741236853864E-3,0.33351350770993504,null,null,2,0,0,0,3.797523295416172E-2,4.7067205269474506E-2,4.8425058565255558E-2,3.3021296980953303E-2,2.1477177523701672E-2,7.165498495926248E-2,5.2500413542234413E-2,7.6654402833887577E-3,0.31978681007843246,null,null,2,0,0,0,3.5657236975539894E-2,4.2339961956190157E-2,4.832794500521001E-2,2.9680358558278209E-2,2.1593055740758132E-2,7.284725388636791E-2,5.0002007691438165E-2,7.5379320373387161E-3,0.30798575185112115,null,null,2,0,0,0,3.1079126833547046E-2,4.049036807192781E-2,4.5000969710102229E-2,2.7712187988394865E-2,2.1782557994937578E-2,6.3098599276939019E-2,4.8965179858769289E-2,7.4647335137237045E-3,0.28559372324834154,null,null,2,0,0,0,2.9709071525849579E-2,3.7139308191448284E-2,4.4017736767399451E-2,2.6560214173339935E-2,2.1667639064099943E-2,5.885177683185612E-2,4.8829058583036981E-2,7.4169748044521193E-3,0.27419177994148242,null,null,2,0,0,0,2.8891977394227032E-2,3.5776366724667087E-2,4.3906002183318062E-2,2.5901113728673476E-2,2.123189419396768E-2,5.9538803890547942E-2,4.8263735662205098E-2,7.4196975867533667E-3,0.27092959136435973,null,null,2,0,0,0,2.7836845317356015E-2,3.4306590909160516E-2,4.3344723308039637E-2,2.5823682782850174E-2,2.1200929136818921E-2,5.8589005778506086E-2,4.8239040696058624E-2,7.3949047998808862E-3,0.2667357227286708,null,null,2,0,0,0,2.7307019167972818E-2,3.4890752093773049E-2,4.3185357874915918E-2,2.5162350929729543E-2,2.1546904376951292E-2,5.9467964770333809E-2,4.7363449300559315E-2,7.4627112638439384E-3,0.26638650977807971]
[null,null,3,0,0,0,5.7657220635608013E-2,4.325030556861157E-2,3.1732700592474197E-2,2.6028421994311022E-2,7.1272693832571139E-3,6.073357568324813E-2,1.0413971934905709E-2,8.8794908848976897E-4,0.23783141488090553,null,null,3,0,0,0,6.4870227723461238E-2,4.7616211241480369E-2,3.0416310179986226E-2,2.6154902102331467E-2,7.5697638677474713E-3,6.8022235796649025E-2,1.0913955726644855E-2,9.3615027061850521E-4,0.25649975690891913,null,null,3,0,0,0,6.4693259766053418E-2,4.9426629438583045E-2,2.9580015324550769E-2,2.7948695967180782E-2,7.4224532928305713E-3,6.7568190106562814E-2,1.3732589898867345E-2,1.2114615109361587E-3,0.26158329530556496,null,null,3,0,0,0,6.4006714334818721E-2,4.9399354618485304E-2,3.1492896629500916E-2,2.8935412118716575E-2,7.9155025061783593E-3,6.4503469429357946E-2,1.5637154181533098E-2,1.4237717025784966E-3,0.26331427552116937,null,null,3,0,0,0,6.3956023683675464E-2,5.0879433237298891E-2,3.1947037931573885E-2,2.8962667122795042E-2,7.8980105632873252E-3,6.5631630632294713E-2,1.5589586895409629E-2,1.523150432497672E-3,0.26638754049883262,null,null,3,0,0,0,6.3802416466857387E-2,5.1534005629052637E-2,3.1215210902858431E-2,2.9323836077405324E-2,7.667721480068306E-3,6.2946116282982828E-2,1.6251775405528811E-2,1.5938842130785147E-3,0.26433496645783222,null,null,3,0,0,0,6.1293320824960931E-2,5.2677036039656198E-2,3.1506417289974428E-2,2.9328410243945172E-2,7.4672332754379296E-3,6.2659593088451399E-2,1.6211140044689553E-2,1.600612278315696E-3,0.26274376308543129,null,null,3,0,0,0,5.9406400972584379E-2,5.2793768794922896E-2,3.142516595910741E-2,2.9654384653153728E-2,7.1014203831862082E-3,6.2075222938791849E-2,1.7318865090584782E-2,1.6565806388554262E-3,0.26143180943118671]
[null,null,4,0,0,0,1.4347901659491286E-2,1.8496836798032781E-2,1.5831678384510228E-2,6.9371960327337077E-3,1.0603702803768107E-3,1.6901442178439471E-2,1.3044736612567924E-3,5.6711964090914333E-5,7.493661095893199E-2,null,null,4,0,0,0,1.6550061223707922E-2,1.9671603238874433E-2,1.7408907073543447E-2,7.6459687600472044E-3,1.1429153686074969E-3,2.1598553401809415E-2,1.7879861497363688E-3,7.6140685893916058E-5,8.58821359022202E-2,null,null,4,0,0,0,1.9640934787033857E-2,2.1032958931947669E-2,1.79475975221003E-2,8.5913938611160597E-3,1.2561809828727276E-3,2.6641627607569759E-2,2.2226498767707412E-3,9.5284592966514721E-5,9.7428628162377615E-2,null,null,4,0,0,0,2.5191391612276248E-2,2.195234733026577E-2,1.8183817936079236E-2,9.1286563372354954E-3,1.2671019464546036E-3,4.1706951354338363E-2,2.5397038891413069E-3,8.6126203049618631E-5,0.12005609660884067,null,null,4,0,0,0,2.6634351945129371E-2,2.2911882133834372E-2,1.8212581119729659E-2,9.7115445026858052E-3,1.2744846449336995E-3,4.7040969183593455E-2,3.3320172971833695E-3,9.1402848064228479E-5,0.12920923367515397,null,null,4,0,0,0,2.7630676565302926E-2,2.4408854085393162E-2,1.9004452285238182E-2,9.7919447925995176E-3,1.2162850700711181E-3,4.9333579149366022E-2,3.4938949752288373E-3,9.041903116959657E-5,0.13497010595436937,null,null,4,0,0,0,3.1527297602529099E-2,2.5256854007460777E-2,1.9168236383583562E-2,9.9286931534074523E-3,1.1859460559431447E-3,4.9913788815314067E-2,3.8135208424897081E-3,1.5727881001763959E-4,0.14095161567074543,null,null,4,0,0,0,3.3800589660619759E-2,2.5445641506795055E-2,1.9526890790416054E-2,1.0110097980965614E-2,1.2674256796022262E-3,5.0085170966525247E-2,3.8612682776862457E-3,1.68483519562982E-4,0.14426556838217319]
[null,null,5,0,0,0,3.0014179377839964E-4,1.1826332618541671E-2,1.2747102786384244E-2,1.1809920580471279E-3,2.323122470720439E-4,3.8880115522908218E-3,8.6226829768681158E-5,8.9374715470079234E-5,3.0350494601353063E-2,null,null,5,0,0,0,4.4280828166431919E-4,1.2955593239521626E-2,1.3127117306489819E-2,1.2915109064656526E-3,2.2746511258028574E-4,3.806733106497308E-3,1.0814986040853058E-4,8.6420485846578141E-5,3.2045798299474119E-2,null,null,5,0,0,0,1.0790936646560812E-3,1.3893623038166611E-2,1.3999464041229972E-2,1.4061945858664716E-3,2.2322279052704747E-4,3.6924414611451423E-3,1.0476137793527121E-4,8.3628061455554356E-5,3.4482429020982149E-2,null,null,5,0,0,0,1.7123987628960807E-3,1.4741906953512676E-2,1.4928418330786425E-2,1.4900943438598744E-3,2.2061969834644599E-4,3.7800233048346558E-3,1.1154447520907884E-4,8.1419476139959817E-5,3.7066425345585213E-2,null,null,5,0,0,0,2.0690856678649639E-3,1.5747530549708358E-2,1.5351618482034514E-2,1.6727526402036802E-3,2.2020352319012792E-4,4.1026451678344983E-3,1.0903951189035356E-4,7.9915412076508925E-5,3.9352790954803006E-2,null,null,5,0,0,0,2.3440302158166519E-3,1.5803479683442128E-2,1.5592692481283208E-2,1.7194683164653292E-3,2.216539847197155E-4,4.617721004197598E-3,1.0757266154940073E-4,7.8946538330713597E-5,4.0485564885804744E-2,null,null,5,0,0,0,2.555408788937401E-3,1.5820890457707869E-2,1.5983708313808707E-2,1.719653567506544E-3,1.6416790791184673E-4,5.3354091484127016E-3,1.0644686524203865E-4,7.8256057154440378E-5,4.1763941106681558E-2,null,null,5,0,0,0,2.8460949873187133E-3,1.6396597015043611E-2,1.6263862884454857E-2,1.7540980628729746E-3,9.1472249765453214E-5,5.3452370493440923E-3,1.0525032723213136E-4,7.7565400500857271E-5,4.2880177976532687E-2]
[null,null,"Sum",0,0,0,0.13455316338506862,0.14289552965469282,0.19193412321910142,7.8137025993342726E-2,8.8209645594265473E-2,0.19076297982742013,0.10935643921404492,6.4151093112063878E-2,1,null,null,"Sum",0,0,0,0.13476786751198072,0.14277148774037163,0.18985605838260997,7.7710824708559639E-2,8.7226651860143695E-2,0.19462328287737865,0.10910497131349485,6.3938855605460823E-2,0.99999999999999989,null,null,"Sum",0,0,0,0.13516642094168002,0.14211341528160965,0.18851313339287362,7.6926337115219803E-2,8.6528632582754117E-2,0.19793291755447337,0.10909800195148427,6.3721141179905072E-2,1,null,null,"Sum",0,0,0,0.13548022286177819,0.14167927970764499,0.18784166541554875,7.6329933513168066E-2,8.6087401711128678E-2,0.19981545054521743,0.10910219750687389,6.3663848738639894E-2,0.99999999999999989,null,null,"Sum",0,0,0,0.13567993021577079,0.14146372643820948,0.18755110999328728,7.5922190752065119E-2,8.5867394989788751E-2,0.20076602470502397,0.10910215699225211,6.3647465913602472E-2,1,null,null,"Sum",0,0,0,0.13582233270343133,0.1413435312669909,0.18746059635426354,7.5659974780381195E-2,8.5805945415101406E-2,0.20117725579832946,0.10908793704209893,6.364242663940331E-2,1,null,null,"Sum",0,0,0,0.13595028723734601,0.14141434870956507,0.18761590566313163,7.5503931671376437E-2,8.5862416800954675E-2,0.20092317986708993,0.10904589514137118,6.3684034909165202E-2,1,null,null,"Sum",0,0,0,0.13606175026082906,0.1415921477188806,0.1879061587389883,7.5368576264110518E-2,8.5957652048148689E-2,0.20038311759388683,0.10897763151808103,6.3752965857074947E-2,1]
["South East",null,1,0,0,0,0,0,0,1.3858802158395002E-2,0.10465458400322114,2.8146484606896949E-2,7.2679704640121245E-2,0.11508210672288385,0.33442168213151824,null,"South East",1,0,0,0,0,0,0,1.3115227770810898E-2,0.10300983087935418,2.7673731395365088E-2,6.4901517348231741E-2,0.11160876541064992,0.32030907280441184,null,"South East",1,0,0,0,0,0,0,1.3068878819140164E-2,0.10098921583620961,2.7585340413959148E-2,6.4362340327092316E-2,0.11110519917562925,0.31711097457203052,null,"South East",1,0,0,0,0,0,0,1.2810530864654066E-2,9.8076094728749216E-2,2.6332409398515843E-2,6.364840822334511E-2,0.1109305922277017,0.31179803544296597,null,"South East",1,0,0,0,0,0,0,1.2641098018649839E-2,9.7822386411277495E-2,2.4675880296563452E-2,6.2237978262960549E-2,0.1108912384012231,0.30826858139067442,null,"South East",1,0,0,0,0,0,0,1.2373879022567934E-2,0.10042560008392193,2.483349919548922E-2,6.1670658480337572E-2,0.11082731216510167,0.31013094894741833,null,"South East",1,0,0,0,0,0,0,1.2157116593653212E-2,0.10102325731862521,2.3866307785553278E-2,6.0523707461503193E-2,0.10995087620454695,0.30752126536388186,null,"South East",1,0,0,0,0,0,0,1.1926326644987545E-2,0.10176889204074506,2.3442098306703751E-2,5.8821804655054086E-2,0.11002933119984881,0.30598845284733928]
[null,null,2,0,0,0,0,0,0,5.28616014095575E-2,4.8642057434130789E-2,8.3454138799631566E-2,0.12006293754202199,3.3257767427921324E-2,0.33827850261326314,null,null,2,0,0,0,0,0,0,4.8637272994699263E-2,4.7215194099039737E-2,7.0669870518815694E-2,0.12273194700012288,3.5330437335774761E-2,0.32458472194845239,null,null,2,0,0,0,0,0,0,4.0857534144787967E-2,4.7325207596216709E-2,6.1095942059051112E-2,0.11410638149969451,3.3125675745765339E-2,0.29651074104551561,null,null,2,0,0,0,0,0,0,4.0746593352157301E-2,4.9310997856126824E-2,5.7556627029812013E-2,0.10809927564485856,3.244426315688894E-2,0.28815775703984364,null,null,2,0,0,0,0,0,0,3.9901836013095777E-2,4.9289364291549925E-2,4.8453990376960299E-2,0.10542626610657242,3.164549279478808E-2,0.2747169495829665,null,null,2,0,0,0,0,0,0,3.7186023472767039E-2,4.7054046721704254E-2,4.6418330621013117E-2,0.10344095728583666,3.1385060603049082E-2,0.26548441870437017,null,null,2,0,0,0,0,0,0,3.3941018863141638E-2,4.6965291922795464E-2,4.5886830966798353E-2,0.10230318253873059,3.197317884257752E-2,0.26106950313404359,null,null,2,0,0,0,0,0,0,3.3090612356084306E-2,4.6777979083251396E-2,4.4095336231810354E-2,0.10226038492906281,3.1436675399739419E-2,0.2576609879999483]
[null,null,3,0,0,0,0,0,0,5.4093901551668613E-2,1.5541421313474043E-2,0.13760436998419087,3.9740332203499547E-2,6.4057497606129065E-3,0.25338577481344599,null,null,3,0,0,0,0,0,0,5.5861127823717827E-2,1.6334487793609718E-2,0.15575705056059913,4.2831645678205556E-2,6.8895170995694754E-3,0.2776738289557017,null,null,3,0,0,0,0,0,0,5.7380339628160679E-2,1.6424908846446824E-2,0.16258840762803098,5.054180608750411E-2,9.0063780062910933E-3,0.29594184019643366,null,null,3,0,0,0,0,0,0,5.5387750992605511E-2,1.6225551503684547E-2,0.16197615324427964,5.4918362573920153E-2,9.2313257640406557E-3,0.29773914407853058,null,null,3,0,0,0,0,0,0,5.4919584531152553E-2,1.5969949426702032E-2,0.16126420937946578,5.6356336971835723E-2,9.6062984148550436E-3,0.29811637872401114,null,null,3,0,0,0,0,0,0,5.5848309419011623E-2,1.5629879193837376E-2,0.15821235096127903,5.8322387446607907E-2,9.6652120828718581E-3,0.29767813910360774,null,null,3,0,0,0,0,0,0,5.8042541557573546E-2,1.5504519360145316E-2,0.15459498363881144,6.0436315921383627E-2,9.9119319923829542E-3,0.29849029247029685,null,null,3,0,0,0,0,0,0,5.8134686800966395E-2,1.5341153793952577E-2,0.14744324812946902,6.1131416938024E-2,1.0559432473043581E-2,0.29260993813545555]
[null,null,4,0,0,0,0,0,0,2.4715322189404646E-2,7.5463090928068969E-3,1.6901142892082603E-2,8.344006843574555E-3,1.1789728452039181E-3,5.8685753863072614E-2,null,null,4,0,0,0,0,0,0,2.5520278519429351E-2,7.9514511652297743E-3,1.6311851391085874E-2,8.7027554082417073E-3,1.3065969920381738E-3,5.9792933476024886E-2,null,null,4,0,0,0,0,0,0,2.9171008832275459E-2,8.3836545385301449E-3,2.2749921759907723E-2,9.305795652120483E-3,1.258121845755078E-3,7.0868502628588889E-2,null,null,4,0,0,0,0,0,0,2.9585971237244855E-2,8.6626601030772871E-3,2.9946216954117949E-2,1.1629638713324703E-2,1.4550437461017952E-3,8.1279530753866597E-2,null,null,4,0,0,0,0,0,0,2.9560952587874698E-2,8.8781707275897258E-3,4.2164788980767025E-2,1.42153466126254E-2,1.764185558379506E-3,9.6583444467236365E-2,null,null,4,0,0,0,0,0,0,3.0847002242385471E-2,8.8632929489432157E-3,4.7448295343708112E-2,1.459958454943374E-2,1.9524253890544213E-3,0.10371060047352497,null,null,4,0,0,0,0,0,0,3.167601581902945E-2,8.7241968978210849E-3,5.2381761641080674E-2,1.4498435683156312E-2,2.0287884997386633E-3,0.10930919854082617,null,null,4,0,0,0,0,0,0,3.1565251738812201E-2,8.8409203163899962E-3,6.1314749816865834E-2,1.5398947483562599E-2,2.0679620961337477E-3,0.11918783145176438]
[null,null,5,0,0,0,0,0,0,1.1166441342636954E-2,3.1447880983025062E-3,2.8677843394011714E-4,3.5882632114450007E-4,2.7145238267589037E-4,1.5228286578699969E-2,null,null,5,0,0,0,0,0,0,1.2443933459283756E-2,3.1368191032220098E-3,4.9824232816617184E-4,1.2552603380872923E-3,3.0518758665000283E-4,1.7639442815409235E-2,null,null,5,0,0,0,0,0,0,1.3788570982660989E-2,3.0957661855156708E-3,6.1347230906527998E-4,1.7688363955883901E-3,3.0129568460101979E-4,1.9567941557431353E-2,null,null,5,0,0,0,0,0,0,1.4748501163239244E-2,3.0767917365655201E-3,9.5117201309528995E-4,1.8815404147295553E-3,3.6752735716378383E-4,2.1025532684793395E-2,null,null,5,0,0,0,0,0,0,1.5597387619371345E-2,3.0580739902901595E-3,1.275307739556527E-3,2.0102341194374925E-3,3.7364236645601759E-4,2.2314645835111543E-2,null,null,5,0,0,0,0,0,0,1.5890141234010648E-2,3.0152825180647653E-3,1.543725665267733E-3,2.1778840419657418E-3,3.6885931176995103E-4,2.299589277107884E-2,null,null,5,0,0,0,0,0,0,1.5946343432261326E-2,3.0206829350442757E-3,1.8911234718382007E-3,2.386275289889815E-3,3.6531536191791947E-4,2.3609740490951537E-2,null,null,5,0,0,0,0,0,0,1.6730249117781381E-2,2.9111233671878707E-3,2.0827864533881509E-3,2.4557382789228794E-3,3.7289234821217588E-4,2.4552789565492457E-2]
[null,null,"Sum",0,0,0,0,0,0,0.15669606865166272,0.17952915994193541,0.26639291471674209,0.24118580755036184,0.15619604913929788,1,null,null,"Sum",0,0,0,0,0,0,0.15557784056794111,0.17764778304045539,0.27091074619403199,0.24042312577288916,0.15544050442468232,1,null,null,"Sum",0,0,0,0,0,0,0.15426633240702525,0.17621875300291895,0.2746330841700142,0.24008515996199981,0.15479667045804177,1,null,null,"Sum",0,0,0,0,0,0,0.15327934760990097,0.17535209592820339,0.27676257863982073,0.24017722557017807,0.15442875225189687,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.15262085877014422,0.17501794484740932,0.27783417677331307,0.24024616207343161,0.15428085753570175,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.15214535539074273,0.17498810146647156,0.27845620178675717,0.24021147180418162,0.15419886955184697,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.15176303626565918,0.17523794843443138,0.27862100750408192,0.24014791689466355,0.15423009090116402,1,null,null,"Sum",0,0,0,0,0,0,0.1514471266586318,0.17564006860152689,0.27837821893823711,0.24006829228462637,0.15446629351697774,1]
["South West",null,1,0,0,0,0,0,0,1.4101417858756382E-2,9.0475255114117831E-2,2.2667914777583491E-2,0.13634130999984509,0.17864789802527406,0.44223379577557681,null,"South West",1,0,0,0,0,0,0,1.2291320665910356E-2,8.8671932470211268E-2,2.2803323509001959E-2,0.11688594521154332,0.17237730489820424,0.41302982675487115,null,"South West",1,0,0,0,0,0,0,1.2026871133828793E-2,8.706651769599881E-2,2.2721896361340563E-2,0.1157536122013007,0.17002228014532136,0.40759117753779028,null,"South West",1,0,0,0,0,0,0,1.1996386927728689E-2,8.573421539176293E-2,2.1828399706757047E-2,0.11409304585798999,0.16963869257344569,0.40329074045768432,null,"South West",1,0,0,0,0,0,0,1.1904481648321821E-2,8.5960882707024663E-2,1.8994598519416664E-2,0.11273595026735245,0.1695130466195322,0.39910895976164784,null,"South West",1,0,0,0,0,0,0,1.1672856105750151E-2,8.6890543540839457E-2,1.6923414686125706E-2,0.111725121830729,0.16946496931912414,0.3966769054825684,null,"South West",1,0,0,0,0,0,0,1.1649070154275815E-2,8.7194729500088677E-2,1.6900837746722602E-2,0.11141356763538138,0.16939681215179453,0.39655501718826303,null,"South West",1,0,0,0,0,0,0,1.1410627068786825E-2,8.755043089897889E-2,1.6817806303450367E-2,0.10987024000183712,0.16931858354666007,0.39496768781971325]
[null,null,2,0,0,0,0,0,0,4.3845887790780698E-2,4.6939979324438115E-2,7.2642260748916762E-2,0.13336301754961499,2.5271467763907551E-2,0.32206261317765811,null,null,2,0,0,0,0,0,0,4.3868080724420118E-2,4.6448842026457514E-2,5.916450243074E-2,0.15313729696653341,2.9165495257499473E-2,0.33178421740565051,null,null,2,0,0,0,0,0,0,3.5960577628105353E-2,4.5761477402339178E-2,4.9689627820066792E-2,0.14858341087140969,2.9402357965076422E-2,0.30939745168699739,null,null,2,0,0,0,0,0,0,3.3768797513421746E-2,4.6073756032147771E-2,3.9821649445828014E-2,0.1448405426612937,2.860205397262126E-2,0.2931067996253125,null,null,2,0,0,0,0,0,0,3.3248847945476605E-2,4.5140634800233455E-2,4.0190385877873713E-2,0.14369136161393903,2.8314867370851628E-2,0.29058609760837445,null,null,2,0,0,0,0,0,0,3.252892300105957E-2,4.4380577832857454E-2,4.0748962628333434E-2,0.14220414857099672,2.754488351682197E-2,0.28740749555006917,null,null,2,0,0,0,0,0,0,3.1263018449657835E-2,4.5372597151610447E-2,4.0388694734041573E-2,0.14094247727690973,2.7253744830925894E-2,0.28522053244314549,null,null,2,0,0,0,0,0,0,3.0263666405289578E-2,4.546320106288735E-2,4.0309439569921238E-2,0.1407590850046006,2.7440542276906284E-2,0.28423593431960509]
[null,null,3,0,0,0,0,0,0,4.5451889909322703E-2,2.6171480783945291E-2,8.1240358590056752E-2,2.6523688807698818E-2,6.5195762883903689E-3,0.18590699437941394,null,null,3,0,0,0,0,0,0,4.4353566297584045E-2,2.6315593062230958E-2,9.8135563118335531E-2,2.5370198475330456E-2,6.6172771517091266E-3,0.20079219810519014,null,null,3,0,0,0,0,0,0,4.8471344221527074E-2,2.6572615233003825E-2,0.10707200027450726,3.0373838956810499E-2,6.6532247534030883E-3,0.21914302343925177,null,null,3,0,0,0,0,0,0,4.9257658881270261E-2,2.6487445529953919E-2,0.11629243971739983,3.5520609468627784E-2,6.554864488314222E-3,0.234113018085566,null,null,3,0,0,0,0,0,0,4.8022318663891082E-2,2.6769091901927784E-2,0.116720495699731,3.6843241488483773E-2,6.5551999592854196E-3,0.23491034771331906,null,null,3,0,0,0,0,0,0,4.7600299925017978E-2,2.6586041757823597E-2,0.11401848060375741,3.8931484972490278E-2,7.4199799465894598E-3,0.2345562872056787,null,null,3,0,0,0,0,0,0,4.8415838739873644E-2,2.5909773889692633E-2,0.11387934457116057,4.0354610800885315E-2,7.2760319344764438E-3,0.2358355999360886,null,null,3,0,0,0,0,0,0,4.8928740515245144E-2,2.6292034193587919E-2,0.11002068111831018,4.1851855873040113E-2,7.026045332532955E-3,0.23411935703271633]
[null,null,4,0,0,0,0,0,0,1.5892058978246495E-2,1.1079085095069314E-2,1.5662397739374624E-3,5.1188049161003234E-3,2.0231956021005883E-3,3.5679384365454182E-2,null,null,4,0,0,0,0,0,0,1.7021059056164717E-2,1.1455431670133047E-2,3.0877196605479358E-3,5.8261725571616433E-3,2.0319301686810942E-3,3.9422313112688435E-2,null,null,4,0,0,0,0,0,0,1.9214153941433589E-2,1.1626431773174319E-2,7.793810130779971E-3,6.8946018067447485E-3,2.6817141063707919E-3,4.8210711758503416E-2,null,null,4,0,0,0,0,0,0,1.9247725865344616E-2,1.1596433521679363E-2,1.1494003037054841E-2,7.5769234365121356E-3,3.3394154734066694E-3,5.3254501333997624E-2,null,null,4,0,0,0,0,0,0,2.0193565141371914E-2,1.1650064159055092E-2,1.4462023905309278E-2,9.0665792821486135E-3,3.4692296714380431E-3,5.8841462159322948E-2,null,null,4,0,0,0,0,0,0,2.1033050591543204E-2,1.1641665477242404E-2,1.9270902730064973E-2,9.5022226665003179E-3,3.2367883734347081E-3,6.4684629838785604E-2,null,null,4,0,0,0,0,0,0,2.1237154588446518E-2,1.1450096788156795E-2,1.9600160519638872E-2,9.6439556265334285E-3,3.8160995269657504E-3,6.5747467049741354E-2,null,null,4,0,0,0,0,0,0,2.1707907966478014E-2,1.1842965849762122E-2,2.3042848168035434E-2,9.7624811326092551E-3,4.123186984175257E-3,7.047939010106008E-2]
[null,null,5,0,0,0,0,0,0,5.9593794917296968E-3,7.089182592075749E-3,0,8.1777881937598093E-4,2.5087139871549937E-4,1.4117212301896925E-2,null,null,5,0,0,0,0,0,0,6.7783790203836524E-3,6.9579474763001251E-3,1.5874307752637902E-5,9.7719959562285095E-4,2.4204422154048102E-4,1.4971444621599748E-2,null,null,5,0,0,0,0,0,0,7.3407542589625611E-3,6.8914370666445148E-3,3.0383353688783285E-5,1.0926748395775295E-3,3.0238605858388349E-4,1.5657635577457273E-2,null,null,5,0,0,0,0,0,0,7.813797468471953E-3,6.89962743738721E-3,5.8133922228166223E-5,1.1692805136885871E-3,2.9410115566368215E-4,1.62349404974396E-2,null,null,5,0,0,0,0,0,0,8.1595712215992346E-3,6.8329022729325933E-3,5.639359425936207E-5,1.1535197990150889E-3,3.5074586952957553E-4,1.6553132757335855E-2,null,null,5,0,0,0,0,0,0,8.2572593201120856E-3,6.7953703999300841E-3,5.5748307251320844E-5,1.1579617099119796E-3,4.0834218569257976E-4,1.667468192289805E-2,null,null,5,0,0,0,0,0,0,8.2642245263996484E-3,6.7193701867046722E-3,5.5292079657367377E-5,1.1986607908377241E-3,4.0383579916213058E-4,1.6641383382761544E-2,null,null,5,0,0,0,0,0,0,8.3050229276087472E-3,6.077151173766171E-3,5.4874216524680113E-5,1.2768321428594936E-3,4.8375026614618118E-4,1.6197630726905273E-2]
[null,null,"Sum",0,0,0,0,0,0,0.12525063402883599,0.18175498290964628,0.17811677389049449,0.30216460009263524,0.21271300907838805,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.12431240576446288,0.17984974670533294,0.18320698302637806,0.30219681280619171,0.21043405169763441,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.12301370118385736,0.17791847917116066,0.18730771794038339,0.30269813867584316,0.20906196302875554,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.12208436665623727,0.17679147791293118,0.1894946258292679,0.30320040193811221,0.20842912766345151,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.12152878462066065,0.17635357584117359,0.19042389759659004,0.30349065245093892,0.20820308949063684,1.0000000000000002,null,null,"Sum",0,0,0,0,0,0,0.12109238894348298,0.17629419900869298,0.19101750895553285,0.30352093975062833,0.20807496334166287,0.99999999999999989,null,null,"Sum",0,0,0,0,0,0,0.12082930645865346,0.17664656751625321,0.19082432965122098,0.30355327213054761,0.20814652424332478,1,null,null,"Sum",0,0,0,0,0,0,0.1206159648834083,0.17722578317898247,0.19024564937624189,0.30352049415494664,0.20839210840642078,1]
["West Midlands",null,1,0,0,0,7.0373519533867999E-3,8.027190187929795E-3,5.5630994465120147E-2,9.0706511427042866E-3,5.3007922347406221E-2,2.6987182852260365E-2,8.1232116687520867E-2,9.893046705263131E-2,0.33992387668895985,null,"West Midlands",1,0,0,0,6.8911126043479359E-3,8.061043220794149E-3,5.1083063430962708E-2,8.022399208879984E-3,5.2115967542966955E-2,2.6039744021277147E-2,7.0484503496307499E-2,9.5269585061994552E-2,0.31796741858753097,null,"West Midlands",1,0,0,0,6.641735195522587E-3,7.9116206945363445E-3,5.1160120960951128E-2,7.9524920986202684E-3,5.1495333286859041E-2,2.464332955868849E-2,6.7819427765452411E-2,9.41530038343978E-2,0.31177706339502809,null,"West Midlands",1,0,0,0,6.4205704886625614E-3,7.7483781520774776E-3,5.1287367307650766E-2,7.8891837282298611E-3,5.0684930855873118E-2,2.3759218185493258E-2,6.6838866129011687E-2,9.3869762775956031E-2,0.30849827762295479,null,"West Midlands",1,0,0,0,6.3209693905596012E-3,7.6136804754672839E-3,5.0528347468610242E-2,7.768701630762976E-3,5.0894250477474444E-2,2.1791924566947111E-2,6.6539240091658763E-2,9.3735956445399976E-2,0.30519307054688039,null,"West Midlands",1,0,0,0,6.2107249714199939E-3,7.4614048683626583E-3,5.0081266463377148E-2,7.7392774172964762E-3,5.0999516448535523E-2,2.1743186238453619E-2,6.6185820707037227E-2,9.3717492699431901E-2,0.30413868981391451,null,"West Midlands",1,0,0,0,6.1023915456463167E-3,7.1760492518071076E-3,5.0010993352810285E-2,7.6913011700378911E-3,5.1168858046587017E-2,2.1160367607510805E-2,6.6034316483686822E-2,9.3735315164117622E-2,0.30307959262220391,null,"West Midlands",1,0,0,0,5.8582264319281272E-3,6.7596275578326124E-3,4.9351780777977368E-2,7.5329336432928612E-3,5.1298038546763597E-2,2.0230161924448799E-2,6.5956548989446487E-2,9.3856788276087635E-2,0.30084410614777746]
[null,null,2,0,0,0,1.2914851139717624E-2,3.4305603699893321E-2,4.3666994330334101E-2,3.3202327284864538E-2,2.9967025626365943E-2,6.2037470240427835E-2,7.2499941527847667E-2,1.4783812937002981E-2,0.30337802678645398,null,null,2,0,0,0,1.2728621409298646E-2,2.816900203167863E-2,4.650314577665262E-2,3.230089239092071E-2,2.9104046735897275E-2,5.3126634259526968E-2,8.1324943409112727E-2,1.7286342186067092E-2,0.30054362819915464,null,null,2,0,0,0,1.1266676071868291E-2,2.5888853433619876E-2,4.4237282866244371E-2,2.7027366660084061E-2,2.8738996219667495E-2,4.4254098468108183E-2,8.0127030905975033E-2,1.7503692160177668E-2,0.27904399678574499,null,null,2,0,0,0,9.8038192192540265E-3,2.5665035521119289E-2,4.136955163056448E-2,2.5700204209117034E-2,2.8974845609820818E-2,4.0384062382942315E-2,7.7978869032838169E-2,1.7183390740739157E-2,0.26705977834639527,null,null,2,0,0,0,8.1479036359527086E-3,2.3031200415432565E-2,4.0501672266853188E-2,2.5346380455777012E-2,2.8492996216522719E-2,4.0335854898595959E-2,7.6650792291999309E-2,1.6822011198569808E-2,0.25932881137970321,null,null,2,0,0,0,8.0967387148031048E-3,2.1501273601337197E-2,4.0128059729625222E-2,2.4812656727709437E-2,2.8551318465243451E-2,4.0515823084002034E-2,7.6167685118973635E-2,1.639223121688517E-2,0.25616578665857925,null,null,2,0,0,0,7.9412751570379306E-3,2.0467819828720171E-2,4.0264734362317596E-2,2.3491165663813207E-2,2.8915718310955515E-2,4.0386883304859893E-2,7.5829984130062381E-2,1.6207691546613192E-2,0.25350527230437986,null,null,2,0,0,0,8.0778819799615931E-3,2.046541191642889E-2,4.0837605439569262E-2,2.2852753046015029E-2,2.9289723564081053E-2,3.9733857602580171E-2,7.5276751419575932E-2,1.6172585171407041E-2,0.252706570139619]
[null,null,3,0,0,0,2.8650717536198949E-2,3.2249953289278516E-2,3.377118594431925E-2,2.7212571701186281E-2,9.1337774291407117E-3,0.10020508846403156,1.5525590381019545E-2,1.9229386541964953E-3,0.2486718233993713,null,null,3,0,0,0,2.7772829202018075E-2,3.5687942492244516E-2,3.1936454636443699E-2,2.705763434377953E-2,9.9212851542926257E-3,0.1051315723454226,1.5766260000019239E-2,2.0695220156785794E-3,0.25534350018989888,null,null,3,0,0,0,2.577290442888161E-2,3.6813837485406134E-2,3.1094290279435624E-2,3.0078380872255221E-2,1.014736829735766E-2,0.10995746778966731,1.8337066460890686E-2,2.2265130341803034E-3,0.26442782864807457,null,null,3,0,0,0,2.4722710586056029E-2,3.5679831151676285E-2,3.3216148881138316E-2,2.9593332981446119E-2,1.0179640676994067E-2,0.1113695450038254,2.0575256136846073E-2,2.5077846948995115E-3,0.26784425011288177,null,null,3,0,0,0,2.5931716961064808E-2,3.6822666457206957E-2,3.3216525863945301E-2,2.9206655211242636E-2,1.0228095772264925E-2,0.10269694904674484,2.0924465674338321E-2,2.9637630403445948E-3,0.26199083802715245,null,null,3,0,0,0,2.4432809405709049E-2,3.6685689346226673E-2,3.3095246672103451E-2,2.921842844054081E-2,1.0076218169427179E-2,9.5824410047835901E-2,2.1380772891850159E-2,3.324451478197976E-3,0.25403802645189127,null,null,3,0,0,0,2.3896862340435497E-2,3.7690588197681188E-2,3.30987546571712E-2,3.0145021456810823E-2,9.6067514358047449E-3,9.4924603811171071E-2,2.1417186671400214E-2,3.5522786117793783E-3,0.25433204718225416,null,null,3,0,0,0,2.2934287771017272E-2,3.7484560384009248E-2,3.2912650407493027E-2,3.0040332937233412E-2,9.2310291563913408E-3,8.9181335693983899E-2,2.1440428538599249E-2,3.6938131734200203E-3,0.24691843806214747]
[null,null,4,0,0,0,1.4785268285210731E-2,1.3692577390262873E-2,1.8360408666017802E-2,1.363261558604952E-2,1.8780884564500524E-3,9.5562778070847516E-3,3.0358637130701517E-3,2.8889275126685896E-4,7.5229992655412747E-2,null,null,4,0,0,0,1.6769738649950839E-2,1.4962662132276192E-2,2.0420483850405149E-2,1.4696163275823298E-2,1.911622911374223E-3,1.8585676076511716E-2,3.6007727292160646E-3,2.8011702093178536E-4,9.1227236646489254E-2,null,null,4,0,0,0,2.1213585497544818E-2,1.4909712621025339E-2,2.203506312568021E-2,1.5220995005729949E-2,1.9234796757316224E-3,2.7495038264013998E-2,4.1047148330701283E-3,3.1689580544179549E-4,0.10721948482823783,null,null,4,0,0,0,2.4088441000501185E-2,1.5964848245128647E-2,2.15842863295507E-2,1.6058228148543997E-2,1.9799126387905976E-3,3.2392877382568741E-2,4.5515586480074288E-3,3.3037929689171461E-4,0.116950531689983,null,null,4,0,0,0,2.4858799430232125E-2,1.6019356641432649E-2,2.2755727042594508E-2,1.6165767212349171E-2,1.975217477271609E-3,4.391327730486793E-2,5.6331954491774527E-3,3.2230092387549859E-4,0.13164364148180094,null,null,4,0,0,0,2.5340814620353654E-2,1.7619442177542584E-2,2.3363613776323809E-2,1.5853118303008631E-2,1.9081843295361044E-3,5.1079161864666579E-2,5.9079751013549585E-3,3.5404442659488656E-4,0.14142635459938122,null,null,4,0,0,0,2.5566419127912323E-2,1.7962333891003129E-2,2.3225889019566157E-2,1.5978459318692816E-2,1.900750258513408E-3,5.2064387834025713E-2,6.2630441357171916E-3,4.1051201568852608E-4,0.14337179560111926,null,null,4,0,0,0,2.6262662230471374E-2,1.8052209062076024E-2,2.349509008502234E-2,1.6553295064733117E-2,1.9654684941479562E-3,5.8655069213652038E-2,6.7511906992340897E-3,3.8703488348753473E-4,0.15212201973282446]
[null,null,5,0,0,0,8.9442617624077399E-5,8.0291223851004078E-3,1.8421786737876998E-2,4.7044332577779622E-3,1.5572817112275713E-4,1.1364859139821753E-3,2.5928138631796914E-4,0,3.2796280469802347E-2,null,null,5,0,0,0,8.6463276754262291E-5,9.4495486450906011E-3,1.8511797057097625E-2,5.260697658356398E-3,1.5246286213984559E-4,1.1379316133922749E-3,3.1931526409535943E-4,0,3.491821637692636E-2,null,null,5,0,0,0,8.2236507973005514E-5,1.035400351612103E-2,1.8987828977723786E-2,6.2917760878127916E-3,1.497519834390993E-4,1.2671389243055591E-3,3.9889034553909598E-4,0,3.7531626342914376E-2,null,null,5,0,0,0,4.5549066152598863E-4,1.054193857005143E-2,1.9605561074203467E-2,6.7438609745783407E-3,1.4810215125500087E-4,1.7409987325345555E-3,4.1121006363628441E-4,0,3.9647162227785054E-2,null,null,5,0,0,0,4.8511159215629745E-4,1.192350838183894E-2,1.9892266157731205E-2,7.1133880506027286E-3,1.4790594252287557E-4,1.8402215858906185E-3,4.4123685372042949E-4,0,4.1843638564463097E-2,null,null,5,0,0,0,1.8053309049710141E-3,1.2056617223601336E-2,2.0192652940601703E-2,7.7029799196981471E-3,1.4899311536269427E-4,1.8890937327907199E-3,4.3547463920816219E-4,0,4.4231142476233776E-2,null,null,5,0,0,0,2.4127237902806121E-3,1.2091523129095984E-2,2.0396212557188806E-2,7.8447285032043571E-3,1.5054996770858423E-4,2.3844928586261747E-3,4.3106148393823481E-4,0,4.5711292290042761E-2,null,null,5,0,0,0,2.7320707440927554E-3,1.2931500440404642E-2,2.0660088100554135E-2,8.0383292253687309E-3,5.9054186325515673E-5,2.5611705845398811E-3,4.2665263634588069E-4,0,4.7408865917631549E-2]
[null,null,"Sum",0,0,0,6.3477631532138173E-2,9.6304446952464914E-2,0.1698513701436683,8.7822598972582572E-2,9.4142542030485693E-2,0.19992250527778671,0.17255279369577622,0.11592611139509765,1.0000000000000002,null,null,"Sum",0,0,0,6.4248765142369768E-2,9.6330198522084104E-2,0.16845494475156181,8.7337786877759907E-2,9.3205385206670932E-2,0.2040215583161307,0.17149579489875091,0.11490556628467199,1.0000000000000002,null,null,"Sum",0,0,0,6.4977137701790311E-2,9.5878027750708722E-2,0.16751458621003512,8.6571010724502295E-2,9.2454929463054919E-2,0.20761707300478352,0.17078713031092735,0.11420010483419755,0.99999999999999989,null,null,"Sum",0,0,0,6.5491031955999798E-2,9.5600031640053124E-2,0.16706291522310773,8.5984810041915341E-2,9.1967431932733615E-2,0.20964670168736427,0.17035576001033967,0.11389131750848641,0.99999999999999989,null,null,"Sum",0,0,0,6.5744501009965539E-2,9.5410412371378386E-2,0.16689453879973445,8.5600892560734512E-2,9.1738465886056567E-2,0.21057822740304646,0.17018893036089427,0.11384403160818989,1.0000000000000002,null,null,"Sum",0,0,0,6.5886418617256803E-2,9.5324427217070448E-2,0.16686083958203135,8.5326460808253513E-2,9.168423052810494E-2,0.21105167496774885,0.17007772845842414,0.11378821982110993,1.0000000000000002,null,null,"Sum",0,0,0,6.5919671961312681E-2,9.5388314298307575E-2,0.16699658394905403,8.5150676112559109E-2,9.1742628019569269E-2,0.21092073541619366,0.16997559290480485,0.11390579733819872,1,null,null,"Sum",0,0,0,6.5865129157471114E-2,9.5693309360751419E-2,0.16725721481061614,8.5017643916643154E-2,9.1843313947709462E-2,0.21036159501920479,0.16985157228320166,0.11411022150440224,1]
["Yorks & Humber",null,1,0,0,0,2.1393909471684916E-2,2.528469594771594E-2,0.11900792384934553,4.8044448698280669E-3,2.4421561030800953E-2,1.4054988599311227E-2,5.959709725152236E-2,8.0878861929740961E-2,0.34944348294994992,null,"Yorks & Humber",1,0,0,0,1.8817538602007144E-2,2.2750948380907587E-2,0.10871584021518288,4.0424085887223633E-3,2.3975005115347899E-2,1.2202612684350397E-2,5.5645651745214304E-2,7.9171733960576848E-2,0.3253217392923094,null,"Yorks & Humber",1,0,0,0,1.8204492193420369E-2,2.2747754720932222E-2,0.10219495545633595,3.9462686692634894E-3,2.3584924838725759E-2,1.2015011218579168E-2,5.4157137544810899E-2,7.8539241511149868E-2,0.31538978615321772,null,"Yorks & Humber",1,0,0,0,1.7422915077383094E-2,2.2358767457049178E-2,0.10082361029553599,3.797329896573577E-3,2.3413763177651641E-2,1.1371703085783433E-2,5.3866698082503835E-2,7.845456770166899E-2,0.31150935477414976,null,"Yorks & Humber",1,0,0,0,1.7418154583043008E-2,2.2274057763814858E-2,0.10026073676774917,3.75115546589928E-3,2.3341856661095426E-2,9.8830070678164097E-3,5.2355030003174215E-2,7.8454957308508516E-2,0.30773895562110087,null,"Yorks & Humber",1,0,0,0,1.6691939184874875E-2,2.190397404648016E-2,0.10031077750440974,3.6784694697059046E-3,2.3547469074598228E-2,9.0349098074926342E-3,5.1801818985989796E-2,7.844755623702393E-2,0.30541691431057527,null,"Yorks & Humber",1,0,0,0,1.6737834942068673E-2,2.109419753910077E-2,0.10045072898786436,3.6686064046051181E-3,2.3816602365712227E-2,8.8543879582026301E-3,5.065848919444832E-2,7.8368629107958443E-2,0.30364947649996055,null,"Yorks & Humber",1,0,0,0,1.6170596576017927E-2,1.8668482686066447E-2,0.10044126360691462,3.6431999654537549E-3,2.4283764227023986E-2,8.7426936696973333E-3,4.9128928449539935E-2,7.809503975954582E-2,0.29917396894025988]
[null,null,2,0,0,0,6.364993630100392E-2,7.2435397227961815E-2,5.9713253213111848E-2,1.2686605858432998E-2,1.5060146858046066E-2,2.6793465000513772E-2,7.1204638142824642E-2,1.2072384628826295E-2,0.33361582723072136,null,null,2,0,0,0,5.5416195102001096E-2,6.8522693434765192E-2,6.6691163040105195E-2,1.2958221516852386E-2,1.4637005491950418E-2,2.7176977909875947E-2,7.5614814884719952E-2,1.2778311329025974E-2,0.33379538270929615,null,null,2,0,0,0,4.6780580665197892E-2,6.0056496235023557E-2,7.1380770497914137E-2,1.1005855536153625E-2,1.4623737477094782E-2,2.3848332163338679E-2,7.517782802553967E-2,1.2896597552593276E-2,0.31577019815285556,null,null,2,0,0,0,3.8501031350564527E-2,6.0080480439262209E-2,7.0761016014759759E-2,1.0724665636855446E-2,1.4545627300055802E-2,2.429982005335414E-2,7.4212565016425314E-2,1.2899012572424543E-2,0.30602421838370175,null,null,2,0,0,0,3.6421675135925556E-2,5.6247091031271103E-2,6.8630839880910816E-2,1.0675180660864534E-2,1.449276199819542E-2,2.3622468501841402E-2,7.3999855929382852E-2,1.289868965883291E-2,0.29698856279722458,null,null,2,0,0,0,3.4147060864930877E-2,5.2996160715845522E-2,6.6951425570404427E-2,1.0575784123500865E-2,1.4311089489590511E-2,2.3841095019685503E-2,7.4152146699942148E-2,1.2809816431670716E-2,0.28978457891557052,null,null,2,0,0,0,3.1578025322836524E-2,5.1444023818070415E-2,6.5496132559207013E-2,1.0315960678825207E-2,1.4294578990054943E-2,2.3024418076738596E-2,7.3593565160515836E-2,1.2587109000399679E-2,0.28233381360664822,null,null,2,0,0,0,3.1737644319647811E-2,5.2117607377287795E-2,6.5301345758003337E-2,9.7157317699996075E-3,1.3899695299407724E-2,2.1523203749005279E-2,7.4457255519172011E-2,1.2786692696025769E-2,0.28153917648854931]
[null,null,3,0,0,0,8.7575436892221484E-2,5.6802983365266214E-2,2.8574826338257121E-2,1.5875008770781032E-2,5.8736251634527144E-3,1.2084982916793142E-2,1.161953824301382E-2,3.5296961446419752E-3,0.22193609783442753,null,null,3,0,0,0,9.7986008794978513E-2,6.2403963327676511E-2,2.8389220270367135E-2,1.5493175562219762E-2,5.9943190535825105E-3,1.4532923056529689E-2,1.1995885068135871E-2,4.6404854383336244E-3,0.24143598057182361,null,null,3,0,0,0,0.10381105625828931,6.5111255464889592E-2,2.714813283082506E-2,1.6614755274509046E-2,5.8085397032159843E-3,1.8964992924602624E-2,1.4241791287150606E-2,4.8374905602419898E-3,0.25653801430372419,null,null,3,0,0,0,0.11050516475573012,6.4099214579283623E-2,2.6425299241959979E-2,1.568192740206515E-2,5.5299891488713639E-3,1.9617795754640885E-2,1.5244170054783172E-2,4.8596461161669706E-3,0.26196320705350129,null,null,3,0,0,0,0.10734778979720967,6.6770641314984822E-2,2.8424401829280219E-2,1.5074234997286095E-2,5.5385680784567825E-3,2.1999286021080137E-2,1.7087027217644088E-2,4.7136622832289971E-3,0.2669556115391708,null,null,3,0,0,0,0.10971404285445505,6.7760684131503143E-2,2.9452755213154845E-2,1.5149445685088707E-2,5.8011211661721145E-3,2.090477217229245E-2,1.7352056918310221E-2,4.729632670038752E-3,0.27086451081101531,null,null,3,0,0,0,0.10720958094145276,6.860249222865776E-2,3.0311810134260278E-2,1.5061351858656445E-2,5.7709494759343831E-3,2.1820925511614016E-2,1.8551495608212412E-2,4.9973415205210696E-3,0.27232594727930909,null,null,3,0,0,0,0.10645822177614488,6.9410487520680686E-2,3.039930813765495E-2,1.5438035223173325E-2,5.8560430751531129E-3,2.3345037060047456E-2,1.902852406038355E-2,5.0311821231655814E-3,0.27496683897640356]
[null,null,4,0,0,0,1.5928233095594328E-2,2.1117158741882809E-2,1.534496297056492E-2,2.9869135624510778E-3,2.7310874004161704E-3,5.5091640703696298E-4,1.709461674709607E-3,6.8027106862747976E-4,6.1049004921283352E-2,null,null,4,0,0,0,1.7874570519138669E-2,2.1676811351163117E-2,1.5892269944166235E-2,3.7406653866025059E-3,2.6984523881341889E-3,4.3281573956178868E-4,1.7987330388026491E-3,5.3912258358502693E-4,6.4653440951154176E-2,null,null,4,0,0,0,2.292883294218924E-2,2.5361723953218489E-2,1.6694414620773233E-2,4.2617442346805333E-3,2.7662855587394647E-3,5.3777296254601701E-4,1.8234841020715199E-3,7.3459592186832039E-4,7.5108854296086811E-2,null,null,4,0,0,0,2.5987414608219739E-2,2.5544637389247355E-2,1.8279124526016155E-2,5.3470651914869285E-3,2.9992894934227558E-3,5.3320822124702338E-4,2.3685814593815023E-3,7.8047533329852353E-4,8.1839796222319988E-2,null,null,4,0,0,0,3.1609075664517282E-2,2.5636458850260554E-2,1.8400622774615398E-2,5.8867558562774383E-3,3.0357990973629042E-3,7.0717460279977437E-4,2.3850956422459806E-3,9.8301441476467979E-4,8.8643996902844011E-2,null,null,4,0,0,0,3.2233353472419984E-2,2.7471244649638942E-2,1.8426069986654445E-2,5.8480250753582454E-3,2.7135852456599326E-3,2.6747611112831362E-3,2.6008300320061631E-3,1.1026774651821749E-3,9.3070547038203E-2,null,null,4,0,0,0,3.7129408650730188E-2,2.8432566130116865E-2,1.894400205974783E-2,6.0939529931350401E-3,2.7234389644272493E-3,2.8372077764794463E-3,3.0824163093253671E-3,1.1966749450447174E-3,0.10043966782900669,null,null,4,0,0,0,3.8016062798936281E-2,2.9234235363348165E-2,1.9233406553142499E-2,6.1930822806479319E-3,3.2320797682888602E-3,2.9179757484033117E-3,3.176554060675615E-3,1.34663677182321E-3,0.10335003334526587]
[null,null,5,0,0,0,1.7687811093425272E-4,1.7002730491684589E-2,1.0260914027999101E-2,3.7851639001359783E-4,2.3826466795717691E-3,3.75390136341462E-3,0,0,3.3955587063617933E-2,null,null,5,0,0,0,2.5137720451913449E-4,1.7858587718786418E-2,1.0189748334520965E-2,3.9931440856333698E-4,2.3376683686872021E-3,3.7567604403395288E-3,0,0,3.4793456475416588E-2,null,null,5,0,0,0,4.2699211313959107E-4,1.9485699204813769E-2,1.0714240160069702E-2,5.1503393349610108E-4,2.3457886044207493E-3,3.6467656468509922E-3,2.946681171404929E-5,2.916061961063222E-5,3.7193147094115593E-2,null,null,5,0,0,0,7.0400556371219482E-4,2.0379518882748859E-2,1.0867396522884237E-2,5.838818888268864E-4,2.3223757001969393E-3,3.7493347274044188E-3,2.8638393765292243E-5,2.8271886788419644E-5,3.8663423566327251E-2,null,null,5,0,0,0,7.4346716025817201E-4,2.1331732929711206E-2,1.0979222057626333E-2,5.8598312865090491E-4,2.2744156032751149E-3,3.673777311014606E-3,5.6540758245997983E-5,2.7734190877314841E-5,3.9672873139659656E-2,null,null,5,0,0,0,9.5551334200474588E-4,2.1984324526855316E-2,1.135808991212563E-2,5.7803746640060086E-4,2.2890465471459582E-3,3.6153014219153026E-3,5.5753749663426354E-5,2.7381958524868839E-5,4.0863448924635851E-2,null,null,5,0,0,0,9.9379882071092755E-4,2.2580777568555355E-2,1.1356060204777965E-2,5.6572227596280464E-4,2.1016601526587398E-3,3.5708316219232243E-3,5.5135296039757595E-5,2.7108844446700427E-5,4.1251094785075472E-2,null,null,5,0,0,0,1.0276965360935279E-3,2.2860547601360005E-2,1.1365191338162483E-2,5.9888807555060321E-4,1.5081052590200374E-3,3.5282152333637471E-3,5.4518376921398128E-5,2.6819829049528079E-5,4.0969982249521329E-2]
[null,null,"Sum",0,0,0,0.18872439387143891,0.19264296577451134,0.23290188039927853,3.6731489451506776E-2,5.046906713228768E-2,5.7238254287069731E-2,0.14413073531207043,9.7161213771836716E-2,1.0000000000000002,null,null,"Sum",0,0,0,0.19034569022264453,0.19321300421329884,0.22987824180434241,3.6633785462960353E-2,4.9642450417702218E-2,5.8102089830657344E-2,0.14505508473687279,9.7129653311521472E-2,0.99999999999999989,null,null,"Sum",0,0,0,0.19215195417223638,0.19276292957887764,0.22813251356591807,3.6343657648102795E-2,4.9129276182196743E-2,5.9012874915917481E-2,0.14542970777128678,9.7037086165464081E-2,0.99999999999999989,null,null,"Sum",0,0,0,0.19312053135560969,0.19246261874759121,0.22715644660115611,3.6134870015807986E-2,4.8811044820198497E-2,5.95718618424299E-2,0.14572065300685913,9.7021973610347451E-2,1,null,null,"Sum",0,0,0,0.1935401623409537,0.19225998189004254,0.22669582331018195,3.5973310108978251E-2,4.8683401438385641E-2,5.9885713504552331E-2,0.14588354955069313,9.707805785621243E-2,0.99999999999999978,null,null,"Sum",0,0,0,0.19374190971868555,0.19211638807032305,0.22649911818674909,3.5829761820054325E-2,4.8662311523166746E-2,6.0070839532669028E-2,0.14596260638591177,9.7117064762440447E-2,0.99999999999999989,null,null,"Sum",0,0,0,0.1936486486777991,0.19215405728450116,0.22655873394585746,3.5705594211184619E-2,4.8707229948787546E-2,6.0107770944957915E-2,0.1459411015685417,9.7176863418370618E-2,1,null,null,"Sum",0,0,0,0.19341022200684044,0.19229136054874307,0.22674051539387791,3.5588937314825222E-2,4.8779687628893717E-2,6.0057125460517127E-2,0.14584578046669247,9.7286371179609921E-2,0.99999999999999989]
[]
[null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Top"]

{"sheet":"A5.4.2","index":87,"n_rows":178,"n_cols":79,"rows_kept":178,"cut":false,"hidden":false,"merged":[[23,3,23,5],[23,6,23,8],[23,9,23,10],[23,11,23,13],[23,14,24,14],[23,18,24,18],[23,19,23,21],[23,22,23,24],[23,25,23,26],[25,16,30,16],[25,32,30,32],[25,48,30,48],[25,64,30,64],[23,27,23,29],[23,30,24,30],[23,34,24,34],[23,35,23,37],[23,38,23,40],[23,41,23,42],[23,43,23,45],[23,46,24,46],[23,50,24,50],[23,51,23,53],[23,78,24,78],[23,54,23,56],[23,57,23,58],[23,59,23,61],[23,62,24,62],[23,66,24,66],[23,67,23,69],[23,70,23,72],[23,73,23,74],[23,75,23,77],[0,80,0,94],[0,16,0,30],[0,32,0,46],[0,48,0,62],[0,3,0,14],[0,64,0,78],[9,0,9,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[169,0,169,2],[172,0,172,2],[171,0,171,2],[170,0,170,2],[11,0,11,1],[25,0,30,0],[23,2,24,2],[177,0,177,2],[176,0,176,2],[175,0,175,2],[174,0,174,2],[173,0,173,2],[177,16,177,18],[169,32,169,34],[170,32,170,34],[171,32,171,34],[172,32,172,34],[173,32,173,34],[174,32,174,34],[175,32,175,34],[176,32,176,34],[177,32,177,34],[169,16,169,18],[170,16,170,18],[171,16,171,18],[172,16,172,18],[173,16,173,18],[174,16,174,18],[175,16,175,18],[176,16,176,18],[174,48,174,50],[175,48,175,50],[176,48,176,50],[177,48,177,50],[169,64,169,66],[170,64,170,66],[171,64,171,66],[172,64,172,66],[173,64,173,66],[174,64,174,66],[175,64,175,66],[176,64,176,66],[177,64,177,66],[169,48,169,50],[170,48,170,50],[171,48,171,50],[172,48,172,50],[173,48,173,50]]}
[]
[]
["TAG Table 5.4.2"]
["Marginal External Costs and Indirect Tax - core scenario"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
[]
["Source year:",2010]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"This feeds into Table A 5.4.2"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 2)"]
[2055,2060]
[]
["Table A 5.4.2a:",null,null,2025,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2025,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2025,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2025,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2025,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2558526364164478E-2},{"$f":"MECs!E26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7326157464460157},{"$f":"MECs!F26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.140024996370775},{"$f":"MECs!G26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9312397525614947E-2},{"$f":"MECs!H26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5028642228124933},{"$f":"MECs!I26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5117263786493229},{"$f":"MECs!J26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0074264660253771},{"$f":"MECs!K26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.748591050995437},{"$f":"MECs!L26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2976870876757766E-2},{"$f":"MECs!M26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0529957538772925},{"$f":"MECs!N26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.95081514917330945},{"$f":"MECs!O26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1416931550545191},null,"Congestion*",null,1,{"$f":"MECs!T26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2558526364164478E-2},{"$f":"MECs!U26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7326157464460157},{"$f":"MECs!V26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.140024996370775},{"$f":"MECs!W26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9312397525614947E-2},{"$f":"MECs!X26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5028642228124933},{"$f":"MECs!Y26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5117263786493229},{"$f":"MECs!Z26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0074264660253771},{"$f":"MECs!AA26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.748591050995437},{"$f":"MECs!AB26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2976870876757766E-2},{"$f":"MECs!AC26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0529957538772925},{"$f":"MECs!AD26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.95081514917330945},{"$f":"MECs!AE26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1416931550545191},null,"Congestion*",null,1,{"$f":"MECs!AJ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9861200091912489E-2},{"$f":"MECs!AK26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2919699182474296},{"$f":"MECs!AL26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.06604749310447},{"$f":"MECs!AM26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1506935552986684},{"$f":"MECs!AN26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8554420233437372},{"$f":"MECs!AO26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6722801194337125},{"$f":"MECs!AP26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9141102854482166},{"$f":"MECs!AQ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1223229968913317},{"$f":"MECs!AR26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.10065605466583974},{"$f":"MECs!AS26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0006919323668555},{"$f":"MECs!AT26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8065487834292879},{"$f":"MECs!AU26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0692169946035861},null,"Congestion*",null,1,{"$f":"MECs!AZ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15241972645607699},{"$f":"MECs!BA26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0245856646934453},{"$f":"MECs!BB26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.20607248947524},{"$f":"MECs!BC26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23000595282428335},{"$f":"MECs!BD26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3583062461562312},{"$f":"MECs!BE26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.184006498083034},{"$f":"MECs!BF26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9215367514735937},{"$f":"MECs!BG26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.870914047886767},{"$f":"MECs!BH26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1536329255425975},{"$f":"MECs!BI26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0536876862441482},{"$f":"MECs!BJ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7573639326025972},{"$f":"MECs!BK26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2109101496581056},null,"Congestion*",null,1,{"$f":"MECs!BP26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13139631591041118},{"$f":"MECs!BQ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.331539366115039},{"$f":"MECs!BR26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.350062490926934},{"$f":"MECs!BS26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19828099381403738},{"$f":"MECs!BT26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.757160557031233},{"$f":"MECs!BU26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7793159466233082},{"$f":"MECs!BV26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5185661650634428},{"$f":"MECs!BW26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3714776274885949},{"$f":"MECs!BX26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13244217719189441},{"$f":"MECs!BY26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6324893846932311},{"$f":"MECs!BZ26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3770378729332737},{"$f":"MECs!CA26*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3542328876362975}]
[null,null,2,{"$f":"MECs!D27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18623835883731438},{"$f":"MECs!E27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8425278195620747},{"$f":"MECs!F27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.406706556085638},{"$f":"MECs!G27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26338864386290489},{"$f":"MECs!H27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1005434462240427},{"$f":"MECs!I27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.944140989977821},{"$f":"MECs!J27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1128080497652171},{"$f":"MECs!K27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.457227371855996},{"$f":"MECs!L27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19810831232361009},{"$f":"MECs!M27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8127398720696819},{"$f":"MECs!N27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0652732916913941},{"$f":"MECs!O27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3257839181089812},null,null,null,2,{"$f":"MECs!T27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18623835883731438},{"$f":"MECs!U27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8425278195620747},{"$f":"MECs!V27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.406706556085638},{"$f":"MECs!W27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26338864386290489},{"$f":"MECs!X27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1005434462240427},{"$f":"MECs!Y27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.944140989977821},{"$f":"MECs!Z27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1128080497652171},{"$f":"MECs!AA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.457227371855996},{"$f":"MECs!AB27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19810831232361009},{"$f":"MECs!AC27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8127398720696819},{"$f":"MECs!AD27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0652732916913941},{"$f":"MECs!AE27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3257839181089812},null,null,null,2,{"$f":"MECs!AJ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35385288179089724},{"$f":"MECs!AK27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.100802857167942},{"$f":"MECs!AL27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.472742456562706},{"$f":"MECs!AM27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50043842333951927},{"$f":"MECs!AN27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6910325478256798},{"$f":"MECs!AO27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.493867880957861},{"$f":"MECs!AP27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9143352945539123},{"$f":"MECs!AQ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.468732006526391},{"$f":"MECs!AR27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37640579341485914},{"$f":"MECs!AS27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3442057569323964},{"$f":"MECs!AT27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.624019254213648},{"$f":"MECs!AU27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.118989444407065},null,null,null,2,{"$f":"MECs!AZ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54009124062821168},{"$f":"MECs!BA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.943330676730017},{"$f":"MECs!BB27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.879449012648351},{"$f":"MECs!BC27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.7638270672024241},{"$f":"MECs!BD27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.791575994049722},{"$f":"MECs!BE27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.438008870935676},{"$f":"MECs!BF27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0271433443191302},{"$f":"MECs!BG27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.925959378382387},{"$f":"MECs!BH27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.57451410573846917},{"$f":"MECs!BI27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1569456290020774},{"$f":"MECs!BJ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.68929254590504},{"$f":"MECs!BK27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.444773362516049},null,null,null,2,{"$f":"MECs!BP27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.46559589709328597},{"$f":"MECs!BQ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.606319548905187},{"$f":"MECs!BR27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.516766390214087},{"$f":"MECs!BS27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.65847160965726226},{"$f":"MECs!BT27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.751358615560106},{"$f":"MECs!BU27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.860352474944555},{"$f":"MECs!BV27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7820201244130427},{"$f":"MECs!BW27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.143068429639982},{"$f":"MECs!BX27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4952707808090252},{"$f":"MECs!BY27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0318496801742061},{"$f":"MECs!BZ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.663183229228483},{"$f":"MECs!CA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.314459795272455}]
[null,null,3,{"$f":"MECs!D28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7573456628449176},{"$f":"MECs!E28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.840591011050137},{"$f":"MECs!F28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.358292082777197},{"$f":"MECs!G28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0903663496105498},{"$f":"MECs!H28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.917956673281246},{"$f":"MECs!I28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.012221808171866},{"$f":"MECs!J28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.346796804441201},{"$f":"MECs!K28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.170707499965964},{"$f":"MECs!L28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1574268004237815},{"$f":"MECs!M28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8283040788372951},{"$f":"MECs!N28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.885825839308445},{"$f":"MECs!O28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.705425856592235},null,null,null,3,{"$f":"MECs!T28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7573456628449176},{"$f":"MECs!U28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.840591011050137},{"$f":"MECs!V28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.358292082777197},{"$f":"MECs!W28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0903663496105498},{"$f":"MECs!X28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.917956673281246},{"$f":"MECs!Y28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.012221808171866},{"$f":"MECs!Z28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.346796804441201},{"$f":"MECs!AA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.170707499965964},{"$f":"MECs!AB28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1574268004237815},{"$f":"MECs!AC28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8283040788372951},{"$f":"MECs!AD28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.885825839308445},{"$f":"MECs!AE28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.705425856592235},null,null,null,3,{"$f":"MECs!AJ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.738956759405344},{"$f":"MECs!AK28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.897122920995258},{"$f":"MECs!AL28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":127.98075495727669},{"$f":"MECs!AM28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.371696064260043},{"$f":"MECs!AN28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.344117679234373},{"$f":"MECs!AO28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.923221435526543},{"$f":"MECs!AP28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.858913928438284},{"$f":"MECs!AQ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.124344249935326},{"$f":"MECs!AR28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.699110920805182},{"$f":"MECs!AS28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.77377774979086},{"$f":"MECs!AT28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.283069094686049},{"$f":"MECs!AU28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.640309127525242},null,null,null,3,{"$f":"MECs!AZ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.496302422250263},{"$f":"MECs!BA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.73771393204538},{"$f":"MECs!BB28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.33904704005386},{"$f":"MECs!BC28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.462062413870594},{"$f":"MECs!BD28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.26207435251564},{"$f":"MECs!BE28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.93544324369843},{"$f":"MECs!BF28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.205710732879481},{"$f":"MECs!BG28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.295051749901276},{"$f":"MECs!BH28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.85653772122896},{"$f":"MECs!BI28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.602081828628155},{"$f":"MECs!BJ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.168894933994494},{"$f":"MECs!BK28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.345734984117485},null,null,null,3,{"$f":"MECs!BP28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.393364157112295},{"$f":"MECs!BQ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.60147752762535},{"$f":"MECs!BR28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":168.39573020694303},{"$f":"MECs!BS28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.225915874026374},{"$f":"MECs!BT28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.294891683203119},{"$f":"MECs!BU28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.530554520429675},{"$f":"MECs!BV28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.866992011103001},{"$f":"MECs!BW28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.426768749914899},{"$f":"MECs!BX28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.39356700105945},{"$f":"MECs!BY28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.070760197093232},{"$f":"MECs!BZ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.21456459827111},{"$f":"MECs!CA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.263564641480585}]
[null,null,4,{"$f":"MECs!D29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.84109360285953},{"$f":"MECs!E29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.89715122690842},{"$f":"MECs!F29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.20832562344501},{"$f":"MECs!G29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.36539533049401},{"$f":"MECs!H29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.25220325801959},{"$f":"MECs!I29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":127.15796265252379},{"$f":"MECs!J29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.563101594609321},{"$f":"MECs!K29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.01202263681742},{"$f":"MECs!L29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.635913154863267},{"$f":"MECs!M29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.895688886176558},{"$f":"MECs!N29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.902481967401002},{"$f":"MECs!O29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.25522389820577},null,null,null,4,{"$f":"MECs!T29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.84109360285953},{"$f":"MECs!U29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.89715122690842},{"$f":"MECs!V29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.20832562344501},{"$f":"MECs!W29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.36539533049401},{"$f":"MECs!X29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.25220325801959},{"$f":"MECs!Y29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":127.15796265252379},{"$f":"MECs!Z29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.563101594609321},{"$f":"MECs!AA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.01202263681742},{"$f":"MECs!AB29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.635913154863267},{"$f":"MECs!AC29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.895688886176558},{"$f":"MECs!AD29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.902481967401002},{"$f":"MECs!AE29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.25522389820577},null,null,null,4,{"$f":"MECs!AJ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.598077845433096},{"$f":"MECs!AK29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":315.20458733112605},{"$f":"MECs!AL29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.29581868454551},{"$f":"MECs!AM29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.994251127938597},{"$f":"MECs!AN29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":247.47918619023724},{"$f":"MECs!AO29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":241.60012903979518},{"$f":"MECs!AP29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.1698930297577},{"$f":"MECs!AQ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":334.42284300995306},{"$f":"MECs!AR29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.808234994240209},{"$f":"MECs!AS29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":168.90180888373547},{"$f":"MECs!AT29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.81471573806192},{"$f":"MECs!AU29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":188.58492540659097},null,null,null,4,{"$f":"MECs!AZ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":147.43917144829263},{"$f":"MECs!BA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":481.10173855803447},{"$f":"MECs!BB29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":496.50414430799043},{"$f":"MECs!BC29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.35964645843262},{"$f":"MECs!BD29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":377.73138944825683},{"$f":"MECs!BE29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":368.758091692319},{"$f":"MECs!BF29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":201.73299462436702},{"$f":"MECs!BG29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":510.43486564677045},{"$f":"MECs!BH29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.44414814910346},{"$f":"MECs!BI29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.79749776991201},{"$f":"MECs!BJ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":202.71719770546292},{"$f":"MECs!BK29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":287.84014930479674},null,null,null,4,{"$f":"MECs!BP29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":127.10273400714883},{"$f":"MECs!BQ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":414.74287806727108},{"$f":"MECs!BR29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":428.02081405861247},{"$f":"MECs!BS29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":118.41348832623501},{"$f":"MECs!BT29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.63050814504902},{"$f":"MECs!BU29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":317.89490663130948},{"$f":"MECs!BV29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.90775398652329},{"$f":"MECs!BW29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":440.03005659204354},{"$f":"MECs!BX29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.58978288715818},{"$f":"MECs!BY29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.2392222154414},{"$f":"MECs!BZ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":174.75620491850253},{"$f":"MECs!CA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":248.13805974551445}]
[null,null,5,{"$f":"MECs!D30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.66094377929301},{"$f":"MECs!E30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":395.92315999409129},{"$f":"MECs!F30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":333.47900561454452},{"$f":"MECs!G30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":121.07785120016904},{"$f":"MECs!H30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":351.42669632467363},{"$f":"MECs!I30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":352.00924312143525},{"$f":"MECs!J30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.07947405500738},{"$f":"MECs!K30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":660.87673626271533},{"$f":"MECs!L30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.11493934179123},{"$f":"MECs!M30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":221.84579947598971},{"$f":"MECs!N30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":164.1351017246468},{"$f":"MECs!O30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":323.72919724829239},null,null,null,5,{"$f":"MECs!T30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.66094377929301},{"$f":"MECs!U30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":395.92315999409129},{"$f":"MECs!V30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":333.47900561454452},{"$f":"MECs!W30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":121.07785120016904},{"$f":"MECs!X30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":351.42669632467363},{"$f":"MECs!Y30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":352.00924312143525},{"$f":"MECs!Z30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.07947405500738},{"$f":"MECs!AA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":660.87673626271533},{"$f":"MECs!AB30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.11493934179123},{"$f":"MECs!AC30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":221.84579947598971},{"$f":"MECs!AD30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":164.1351017246468},{"$f":"MECs!AE30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":323.72919724829239},null,null,null,5,{"$f":"MECs!AJ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":284.35579318065669},{"$f":"MECs!AK30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":752.25400398877343},{"$f":"MECs!AL30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":633.61011066763456},{"$f":"MECs!AM30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":230.04791728032112},{"$f":"MECs!AN30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":667.71072301687991},{"$f":"MECs!AO30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":668.81756193072704},{"$f":"MECs!AP30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":256.65100070451405},{"$f":"MECs!AQ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1255.6657988991592},{"$f":"MECs!AR30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":290.91838474940334},{"$f":"MECs!AS30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":421.50701900438031},{"$f":"MECs!AT30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":311.85669327682893},{"$f":"MECs!AU30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":615.08547477175557},null,null,null,5,{"$f":"MECs!AZ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":434.0167369599497},{"$f":"MECs!BA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1148.1771639828644},{"$f":"MECs!BB30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":967.08911628217913},{"$f":"MECs!BC30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":351.12576848049014},{"$f":"MECs!BD30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1019.1374193415536},{"$f":"MECs!BE30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1020.8268050521623},{"$f":"MECs!BF30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":391.73047475952148},{"$f":"MECs!BG30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1916.5425351618742},{"$f":"MECs!BH30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":444.03332409119457},{"$f":"MECs!BI30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":643.35281848036993},{"$f":"MECs!BJ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":475.99179500147568},{"$f":"MECs!BK30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":938.81467202004774},null,null,null,5,{"$f":"MECs!BP30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":374.15235944823252},{"$f":"MECs!BQ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":989.80789998522823},{"$f":"MECs!BR30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":833.69751403636121},{"$f":"MECs!BS30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":302.6946280004226},{"$f":"MECs!BT30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":878.5667408116841},{"$f":"MECs!BU30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":880.02310780358823},{"$f":"MECs!BV30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":337.69868513751851},{"$f":"MECs!BW30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1652.1918406567884},{"$f":"MECs!BX30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":382.78734835447813},{"$f":"MECs!BY30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":554.61449868997408},{"$f":"MECs!BZ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":410.33775431161706},{"$f":"MECs!CA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":809.3229931207311}]
[null,null,"Average",{"$f":"MECs!D31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0504134761014718},{"$f":"MECs!E31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.84576683530986},{"$f":"MECs!F31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.380706745652056},{"$f":"MECs!G31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.4022953993955},{"$f":"MECs!H31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.120171731524572},{"$f":"MECs!I31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.225823389138895},{"$f":"MECs!J31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.151364801005901},{"$f":"MECs!K31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.764716242944473},{"$f":"MECs!L31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7128840806246339},{"$f":"MECs!M31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8139266551548889},{"$f":"MECs!N31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.296102029878011},{"$f":"MECs!O31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.676500077383366},null,null,null,"Average",{"$f":"MECs!T31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0504134761014718},{"$f":"MECs!U31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.84576683530986},{"$f":"MECs!V31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.380706745652056},{"$f":"MECs!W31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.4022953993955},{"$f":"MECs!X31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.120171731524572},{"$f":"MECs!Y31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.225823389138895},{"$f":"MECs!Z31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.151364801005901},{"$f":"MECs!AA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.764716242944473},{"$f":"MECs!AB31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7128840806246339},{"$f":"MECs!AC31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8139266551548889},{"$f":"MECs!AD31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.296102029878011},{"$f":"MECs!AE31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.676500077383366},null,null,null,"Average",{"$f":"MECs!AJ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.295785604592798},{"$f":"MECs!AK31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":265.70695698708874},{"$f":"MECs!AL31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":114.72334281673886},{"$f":"MECs!AM31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.764361258851451},{"$f":"MECs!AN31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.52832628989668},{"$f":"MECs!AO31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.529064439363907},{"$f":"MECs!AP31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.587593121911219},{"$f":"MECs!AQ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.452960861594498},{"$f":"MECs!AR31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.654479753186804},{"$f":"MECs!AS31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.046460644794287},{"$f":"MECs!AT31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3625938567682221},{"$f":"MECs!AU31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.085350147028386},null,null,null,"Average",{"$f":"MECs!AZ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.346199080694269},{"$f":"MECs!BA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":405.5527238223986},{"$f":"MECs!BB31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.10404956239091},{"$f":"MECs!BC31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.16665665824695},{"$f":"MECs!BD31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.64849802142123},{"$f":"MECs!BE31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.75488782850279},{"$f":"MECs!BF31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.738957922917109},{"$f":"MECs!BG31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.217677104538964},{"$f":"MECs!BH31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.367363833811439},{"$f":"MECs!BI31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.860387299949178},{"$f":"MECs!BJ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6586958866462327},{"$f":"MECs!BK31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.761850224411745},null,null,null,"Average",{"$f":"MECs!BP31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.126033690253681},{"$f":"MECs!BQ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":349.61441708827471},{"$f":"MECs!BR31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.95176686413009},{"$f":"MECs!BS31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.00573849848875},{"$f":"MECs!BT31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.80042932881142},{"$f":"MECs!BU31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.064558472847224},{"$f":"MECs!BV31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.878412002514764},{"$f":"MECs!BW31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.911790607361183},{"$f":"MECs!BX31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.282210201561583},{"$f":"MECs!BY31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.534816637887221},{"$f":"MECs!BZ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7402550746950292},{"$f":"MECs!CA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.691250193458401}]
["Infrastructure",null,"All",{"$f":"MECs!D32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!F32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!G32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!I32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!J32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!K32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!L32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!N32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!O32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12633386476987252},null,"Infrastructure",null,"All",{"$f":"MECs!T32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!V32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!W32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!Y32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!Z32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!AA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!AB32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!AD32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15680166589716371},{"$f":"MECs!AE32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12682105409179989},null,"Infrastructure",null,"All",{"$f":"MECs!AJ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4112149930744733},{"$f":"MECs!AK32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5264799630638581},{"$f":"MECs!AL32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.51713484532991},{"$f":"MECs!AM32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4112149930744733},{"$f":"MECs!AN32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6448599722978932},{"$f":"MECs!AO32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.51713484532991},{"$f":"MECs!AP32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4880583064007302},{"$f":"MECs!AQ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.51713484532991},{"$f":"MECs!AR32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4112149930744733},{"$f":"MECs!AS32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.704049976914912},{"$f":"MECs!AT32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.51713484532991},{"$f":"MECs!AU32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9776094209137458},null,"Infrastructure",null,"All",{"$f":"MECs!AZ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6448599722978932},{"$f":"MECs!BA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.342679870723501},{"$f":"MECs!BB32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.83177936285156},{"$f":"MECs!BC32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6448599722978932},{"$f":"MECs!BD32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.913811568939792},{"$f":"MECs!BE32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.83177936285156},{"$f":"MECs!BF32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.600208237145466},{"$f":"MECs!BG32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.83177936285156},{"$f":"MECs!BH32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6448599722978932},{"$f":"MECs!BI32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.091381582790845},{"$f":"MECs!BJ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.83177936285156},{"$f":"MECs!BK32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.176153204573941},null,"Infrastructure",null,"All",{"$f":"MECs!BP32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!F33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!G33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!I33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!J33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!K33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!L33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1606433872393713},{"$f":"MECs!N33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1606433872393713},{"$f":"MECs!O33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5985103869027362},null,"Accident",null,"All",{"$f":"MECs!T33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!V33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!W33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!Y33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!Z33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!AA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9741859453115911},{"$f":"MECs!AB33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1606433872393713},{"$f":"MECs!AD33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1606433872393713},{"$f":"MECs!AE33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.501315553514698},null,"Accident",null,"All",{"$f":"MECs!AJ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!AK33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AL33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AM33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!AN33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AO33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AP33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AQ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!AR33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!AS33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6374107380198035},{"$f":"MECs!AT33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6374107380198035},{"$f":"MECs!AU33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9766990223274514},null,"Accident",null,"All",{"$f":"MECs!AZ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!BA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BB33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BC33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!BD33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BE33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BF33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BG33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3057983416656977},{"$f":"MECs!BH33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.497418594531159},{"$f":"MECs!BI33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6374107380198035},{"$f":"MECs!BJ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6374107380198035},{"$f":"MECs!BK33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5888194215609777},null,"Accident",null,"All",{"$f":"MECs!BP33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.91005765808357075},{"$f":"MECs!E34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.178778648600225},{"$f":"MECs!F34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2837990608116923},{"$f":"MECs!G34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.42747160656408334},{"$f":"MECs!H34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44555689780007907},{"$f":"MECs!I34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48935497418288998},{"$f":"MECs!J34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25601597344892302},{"$f":"MECs!K34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28922846209699216},{"$f":"MECs!L34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12781129853366766},{"$f":"MECs!M34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.10333193505314986},{"$f":"MECs!N34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.10208612428570689},{"$f":"MECs!O34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27629325059337906},null,"Local Air Quality",null,"All",{"$f":"MECs!T34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4130641416453846},{"$f":"MECs!U34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8222157872694384},{"$f":"MECs!V34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1462428624747152},{"$f":"MECs!W34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4814086305286158},{"$f":"MECs!X34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.06006714686088},{"$f":"MECs!Y34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1344608857635099},{"$f":"MECs!Z34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.63533989393661816},{"$f":"MECs!AA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.68115282769808938},{"$f":"MECs!AB34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50052755549847128},{"$f":"MECs!AC34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33695933260543837},{"$f":"MECs!AD34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28100425548083502},{"$f":"MECs!AE34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73168361505661039},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.229158043010202},{"$f":"MECs!AK34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2699627251346737},{"$f":"MECs!AL34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4506373996111641},{"$f":"MECs!AM34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0953231814851061},{"$f":"MECs!AN34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6661010540466437},{"$f":"MECs!AO34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.129072802252292},{"$f":"MECs!AP34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.86238386247230381},{"$f":"MECs!AQ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1829958753429173},{"$f":"MECs!AR34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30086396146443151},{"$f":"MECs!AS34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27514421721002208},{"$f":"MECs!AT34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31492983677347691},{"$f":"MECs!AU34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.8880506757378589},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6345893401081266},{"$f":"MECs!BA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3563246302482961},{"$f":"MECs!BB34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.4666604146606534},{"$f":"MECs!BC34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2245906193836442},{"$f":"MECs!BD34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6328705926703342},{"$f":"MECs!BE34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0364020498606008},{"$f":"MECs!BF34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.96063306948319449},{"$f":"MECs!BG34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2442610906578799},{"$f":"MECs!BH34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3514488696459136},{"$f":"MECs!BI34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30565209211527},{"$f":"MECs!BJ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34089464109855216},{"$f":"MECs!BK34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.61115763224437614},null,"Local Air Quality",null,"All",{"$f":"MECs!BP34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7050536215521661},{"$f":"MECs!BQ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.171710957433874},{"$f":"MECs!BR34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.059015233637989},{"$f":"MECs!BS34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5160880996167221},{"$f":"MECs!BT34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3391916737084602},{"$f":"MECs!BU34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7545960267812175},{"$f":"MECs!BV34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0694472008624938},{"$f":"MECs!BW34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5222596073114578},{"$f":"MECs!BX34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37008764012095158},{"$f":"MECs!BY34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3504966393425113},{"$f":"MECs!BZ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40270494274832302},{"$f":"MECs!CA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5339760807497935}]
["Noise",null,"All",{"$f":"MECs!D35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!E35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!F35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!G35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!H35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!I35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!J35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!K35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!L35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16580619817705305},{"$f":"MECs!O35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1833867452794839},null,"Noise",null,"All",{"$f":"MECs!T35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!U35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!V35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!W35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!X35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!Y35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!Z35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!AA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33161239635410611},{"$f":"MECs!AB35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16580619817705305},{"$f":"MECs!AE35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1781684913859265},null,"Noise",null,"All",{"$f":"MECs!AJ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1245037106755991},{"$f":"MECs!AK35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.7825656924461306},{"$f":"MECs!AL35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.772240070570763},{"$f":"MECs!AM35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.456116107029704},{"$f":"MECs!AN35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2903099088526506},{"$f":"MECs!AO35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2903099088526506},{"$f":"MECs!AP35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2954727197903333},{"$f":"MECs!AQ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2954727197903333},{"$f":"MECs!AR35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4922557835934775},{"$f":"MECs!AS35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4922557835934775},{"$f":"MECs!AT35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8238681799475833},{"$f":"MECs!AU35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0148466134390812},null,"Noise",null,"All",{"$f":"MECs!AZ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.083201223174143},{"$f":"MECs!BA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.399325186715203},{"$f":"MECs!BB35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.544480141141527},{"$f":"MECs!BC35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.746426015882356},{"$f":"MECs!BD35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.580619817705301},{"$f":"MECs!BE35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.580619817705301},{"$f":"MECs!BF35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.425139241403613},{"$f":"MECs!BG35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.590945439580667},{"$f":"MECs!BH35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9845115671869551},{"$f":"MECs!BI35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9845115671869551},{"$f":"MECs!BJ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.8135425580722195},{"$f":"MECs!BK35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1832291369462462},null,"Noise",null,"All",{"$f":"MECs!BP35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3788805782584035},{"$f":"MECs!E36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9071141561761156},{"$f":"MECs!F36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0298730284501296},{"$f":"MECs!G36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2992867771121048},{"$f":"MECs!H36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4883369937156452},{"$f":"MECs!I36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0669865065969271},{"$f":"MECs!J36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1462369580927687},{"$f":"MECs!K36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8261940782991735},{"$f":"MECs!L36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4028776866204939},{"$f":"MECs!M36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0705775131343396},{"$f":"MECs!N36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0206322782921111},{"$f":"MECs!O36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4085495866235789},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3210668971374133},{"$f":"MECs!U36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3053180833745337},{"$f":"MECs!V36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9114794859053497},{"$f":"MECs!W36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8874679876449543},{"$f":"MECs!X36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5185676291563341},{"$f":"MECs!Y36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3782873369626758},{"$f":"MECs!Z36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0665897810855141},{"$f":"MECs!AA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0495783980958766},{"$f":"MECs!AB36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3808899178337644},{"$f":"MECs!AC36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6404204946721217},{"$f":"MECs!AD36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9238265772299927},{"$f":"MECs!AE36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9542239726369788},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.897024187013578},{"$f":"MECs!AK36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.92232225066903},{"$f":"MECs!AL36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.384713062879484},{"$f":"MECs!AM36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.870057397537181},{"$f":"MECs!AN36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.822755813173828},{"$f":"MECs!AO36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.98051171942976},{"$f":"MECs!AP36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.100454683662541},{"$f":"MECs!AQ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.781037724368687},{"$f":"MECs!AR36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.92194878605962},{"$f":"MECs!AS36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.654766877859547},{"$f":"MECs!AT36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.092761676442194},{"$f":"MECs!AU36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.735148019893842},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.388407199856982},{"$f":"MECs!BA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.957211547975966},{"$f":"MECs!BB36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.962142961726421},{"$f":"MECs!BC36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.611178981258},{"$f":"MECs!BD36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.325735516860362},{"$f":"MECs!BE36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.563692689759868},{"$f":"MECs!BF36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.553777468598948},{"$f":"MECs!BG36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.226976526850777},{"$f":"MECs!BH36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.432545209239308},{"$f":"MECs!BI36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.274966548556769},{"$f":"MECs!BJ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.484513137813696},{"$f":"MECs!BK36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.56902922073559},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.923707174866305},{"$f":"MECs!BQ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.662644487188285},{"$f":"MECs!BR36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.989231546049332},{"$f":"MECs!BS36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.673839008242524},{"$f":"MECs!BT36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.656773603899435},{"$f":"MECs!BU36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.380123669738168},{"$f":"MECs!BV36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.781709055270593},{"$f":"MECs!BW36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.488053697441977},{"$f":"MECs!BX36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.938819847167057},{"$f":"MECs!BY36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.805244597259858},{"$f":"MECs!BZ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.856928564972041},{"$f":"MECs!CA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.477221608365905}]
["Indirect Taxation",null,"All",{"$f":"MECs!D37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.1219219958580555},{"$f":"MECs!E37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.5614641067402837},{"$f":"MECs!F37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.4957095340689266},{"$f":"MECs!G37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.055692152032349},{"$f":"MECs!H37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.2130004617316761},{"$f":"MECs!I37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.6944935719489753},{"$f":"MECs!J37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.9283397016502919},{"$f":"MECs!K37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.4941306706815745},{"$f":"MECs!L37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.1418899420573903},{"$f":"MECs!M37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.8653836277931584},{"$f":"MECs!N37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.8238242970940375},{"$f":"MECs!O37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.1466095187830811},null,"Indirect Taxation",null,"All",{"$f":"MECs!T37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-6.5267745843053264},{"$f":"MECs!U37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.7209005262743862},{"$f":"MECs!V37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-6.9951956962733108},{"$f":"MECs!W37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-6.1827661956014142},{"$f":"MECs!X37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.0967090208472232},{"$f":"MECs!Y37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.7787928198255072},{"$f":"MECs!Z37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.7381191631681441},{"$f":"MECs!AA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.51800196003183},{"$f":"MECs!AB37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-6.574236929128201},{"$f":"MECs!AC37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.1933845590170682},{"$f":"MECs!AD37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.6248537959142642},{"$f":"MECs!AE37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.4423497350382322},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.633415759146171},{"$f":"MECs!AK37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.308934949468128},{"$f":"MECs!AL37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.827944173413123},{"$f":"MECs!AM37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.611106266000494},{"$f":"MECs!AN37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.053859235261253},{"$f":"MECs!AO37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.666255264384404},{"$f":"MECs!AP37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.629007927794508},{"$f":"MECs!AQ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.67393629016409},{"$f":"MECs!AR37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.654035758129112},{"$f":"MECs!AS37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.432997471207493},{"$f":"MECs!AT37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.795348427570859},{"$f":"MECs!AU37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.326791510131915},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.176410088988366},{"$f":"MECs!BA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-30.574520501766614},{"$f":"MECs!BB37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-39.678846478672646},{"$f":"MECs!BC37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.360708095043794},{"$f":"MECs!BD37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-26.742923015496302},{"$f":"MECs!BE37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-31.903554499404986},{"$f":"MECs!BF37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-25.276990781823603},{"$f":"MECs!BG37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-30.797695750433835},{"$f":"MECs!BH37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.212925248445551},{"$f":"MECs!BI37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.90985630550464},{"$f":"MECs!BJ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.737803400624269},{"$f":"MECs!BK37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.153132917098144},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.406445473826402},{"$f":"MECs!BQ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.151768854964434},{"$f":"MECs!BR37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-26.848575029399491},{"$f":"MECs!BS37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.963337174495727},{"$f":"MECs!BT37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.662626816437484},{"$f":"MECs!BU37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.426811267882115},{"$f":"MECs!BV37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.785810781345909},{"$f":"MECs!BW37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.022154089269968},{"$f":"MECs!BX37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.417664997388471},{"$f":"MECs!BY37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.318499830975849},{"$f":"MECs!BZ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.099261354866776},{"$f":"MECs!CA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.786937120848847}]
["Total",null,null,{"$f":"MECs!D38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.549042112939496},{"$f":"MECs!E38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":147.83279554090876},{"$f":"MECs!F38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.66126930840781},{"$f":"MECs!G38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.404974027393445},{"$f":"MECs!H38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.30366516887149},{"$f":"MECs!I38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.550271305532597},{"$f":"MECs!J38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.087878038460161},{"$f":"MECs!K38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.848608120221925},{"$f":"MECs!L38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.101683123721406},{"$f":"MECs!M38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.4398975286857549},{"$f":"MECs!N38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0782473866753799},{"$f":"MECs!O38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.122964392769337},null,"Total",null,null,{"$f":"MECs!T38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.589382326933046},{"$f":"MECs!U38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.71500018724231},{"$f":"MECs!V38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.905833405321658},{"$f":"MECs!W38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.920018218321765},{"$f":"MECs!X38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.064697494257445},{"$f":"MECs!Y38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.422378799602427},{"$f":"MECs!Z38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.577775320422738},{"$f":"MECs!AA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.440045516269471},{"$f":"MECs!AB38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.02006462482867},{"$f":"MECs!AC38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9153669765519137},{"$f":"MECs!AD38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3593303179881628},{"$f":"MECs!AE38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.726363029031148},null,"Total",null,null,{"$f":"MECs!AJ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.821689373751628},{"$f":"MECs!AK38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":297.20515101060005},{"$f":"MECs!AL38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.32592236338277},{"$f":"MECs!AM38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.483385266508577},{"$f":"MECs!AN38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.20429214467211},{"$f":"MECs!AO38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.08563679250979},{"$f":"MECs!AP38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.010753108108304},{"$f":"MECs!AQ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.86146407792792},{"$f":"MECs!AR38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.624146113780853},{"$f":"MECs!AS38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.377090767184558},{"$f":"MECs!AT38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.953350705710328},{"$f":"MECs!AU38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.35091238920846},null,"Total",null,null,{"$f":"MECs!AZ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.418265321674212},{"$f":"MECs!BA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":469.3395428979606},{"$f":"MECs!BB38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":350.53606430576417},{"$f":"MECs!BC38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.530422746556219},{"$f":"MECs!BD38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":214.6644108437664},{"$f":"MECs!BE38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":274.16962559094083},{"$f":"MECs!BF38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.30752349939043},{"$f":"MECs!BG38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.61974211571172},{"$f":"MECs!BH38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.065222798267115},{"$f":"MECs!BI38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.244453523114181},{"$f":"MECs!BJ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.02903292387782},{"$f":"MECs!BK38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.737105923374756},null,"Total",null,null,{"$f":"MECs!BP38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.348349012845748},{"$f":"MECs!BQ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":368.29700367793242},{"$f":"MECs!BR38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.15143861441797},{"$f":"MECs!BS38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.232328431852274},{"$f":"MECs!BT38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.13376778998182},{"$f":"MECs!BU38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.77246690148449},{"$f":"MECs!BV38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.943757477301943},{"$f":"MECs!BW38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.899949822844647},{"$f":"MECs!BX38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.173452691461119},{"$f":"MECs!BY38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.372058043513736},{"$f":"MECs!BZ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.900627227548613},{"$f":"MECs!CA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.915510761725244}]
[]
[]
["Table A 5.4.2a:",null,null,2030,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2030,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2030,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2030,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2030,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3879389995465145E-2},{"$f":"MECs!E44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9483821916808175},{"$f":"MECs!F44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.41593016211781},{"$f":"MECs!G44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8577736212416958E-2},{"$f":"MECs!H44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5453786122325832},{"$f":"MECs!I44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4790520690169662},{"$f":"MECs!J44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0136370985853089},{"$f":"MECs!K44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9470902506218319},{"$f":"MECs!L44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5267178024724241E-2},{"$f":"MECs!M44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0677574003568246},{"$f":"MECs!N44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99591504816902554},{"$f":"MECs!O44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2117185901164049},null,"Congestion*",null,1,{"$f":"MECs!T44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3879389995465145E-2},{"$f":"MECs!U44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9483821916808175},{"$f":"MECs!V44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.41593016211781},{"$f":"MECs!W44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8577736212416958E-2},{"$f":"MECs!X44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5453786122325832},{"$f":"MECs!Y44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4790520690169662},{"$f":"MECs!Z44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0136370985853089},{"$f":"MECs!AA44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9470902506218319},{"$f":"MECs!AB44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5267178024724241E-2},{"$f":"MECs!AC44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0677574003568246},{"$f":"MECs!AD44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99591504816902554},{"$f":"MECs!AE44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2117185901164049},null,"Congestion*",null,1,{"$f":"MECs!AJ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14037084099138375},{"$f":"MECs!AK44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7019261641935528},{"$f":"MECs!AL44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.590267308023833},{"$f":"MECs!AM44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18729769880359226},{"$f":"MECs!AN44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.936219363241908},{"$f":"MECs!AO44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6101989311322358},{"$f":"MECs!AP44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9259104873120869},{"$f":"MECs!AQ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4994714761814789},{"$f":"MECs!AR44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14300763824697607},{"$f":"MECs!AS44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0287390606779665},{"$f":"MECs!AT44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8922385915211488},{"$f":"MECs!AU44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2022653212211694},null,"Congestion*",null,1,{"$f":"MECs!AZ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21425023098684887},{"$f":"MECs!BA44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6503083558743707},{"$f":"MECs!BB44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.006197470141643},{"$f":"MECs!BC44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28587543501600926},{"$f":"MECs!BD44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4815979754744921},{"$f":"MECs!BE44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.089251000149202},{"$f":"MECs!BF44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9395475858973961},{"$f":"MECs!BG44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.44656172680331},{"$f":"MECs!BH44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21827481627170034},{"$f":"MECs!BI44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0964964610347914},{"$f":"MECs!BJ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8881536396901746},{"$f":"MECs!BK44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4139839113375752},null,"Congestion*",null,1,{"$f":"MECs!BP44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18469847498866285},{"$f":"MECs!BQ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8709554792020429},{"$f":"MECs!BR44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.039825405294518},{"$f":"MECs!BS44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24644434053104239},{"$f":"MECs!BT44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.863446530581458},{"$f":"MECs!BU44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6976301725424161},{"$f":"MECs!BV44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5340927464632728},{"$f":"MECs!BW44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.867725626554579},{"$f":"MECs!BX44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18816794506181062},{"$f":"MECs!BY44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6693935008920615},{"$f":"MECs!BZ44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4897876204225642},{"$f":"MECs!CA44*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.5292964752910114}]
[null,null,2,{"$f":"MECs!D45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24999264221544326},{"$f":"MECs!E45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0348528372750803},{"$f":"MECs!F45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.739083178923373},{"$f":"MECs!G45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.316376027823978},{"$f":"MECs!H45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3582831892295415},{"$f":"MECs!I45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.23885861571882},{"$f":"MECs!J45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3059439405246454},{"$f":"MECs!K45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.11704455808319},{"$f":"MECs!L45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26415457798689934},{"$f":"MECs!M45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0866945101635022},{"$f":"MECs!N45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2974062042461938},{"$f":"MECs!O45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7632415648569335},null,null,null,2,{"$f":"MECs!T45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24999264221544326},{"$f":"MECs!U45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0348528372750803},{"$f":"MECs!V45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.739083178923373},{"$f":"MECs!W45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.316376027823978},{"$f":"MECs!X45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3582831892295415},{"$f":"MECs!Y45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.23885861571882},{"$f":"MECs!Z45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3059439405246454},{"$f":"MECs!AA45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.11704455808319},{"$f":"MECs!AB45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26415457798689934},{"$f":"MECs!AC45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0866945101635022},{"$f":"MECs!AD45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2974062042461938},{"$f":"MECs!AE45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7632415648569335},null,null,null,2,{"$f":"MECs!AJ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47498602020934222},{"$f":"MECs!AK45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.466220390822656},{"$f":"MECs!AL45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.104258039954402},{"$f":"MECs!AM45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60111445286555809},{"$f":"MECs!AN45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.180738059536129},{"$f":"MECs!AO45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.053831369865755},{"$f":"MECs!AP45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2812934869968267},{"$f":"MECs!AQ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.72238466035806},{"$f":"MECs!AR45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50189369817510876},{"$f":"MECs!AS45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8647195693106537},{"$f":"MECs!AT45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.065071788067769},{"$f":"MECs!AU45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.950158973228172},null,null,null,2,{"$f":"MECs!AZ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.72497866242478537},{"$f":"MECs!BA45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.501073228097734},{"$f":"MECs!BB45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.843341218877782},{"$f":"MECs!BC45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.91749048068953643},{"$f":"MECs!BD45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.539021248765666},{"$f":"MECs!BE45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.292689985584573},{"$f":"MECs!BF45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.5872374275214725},{"$f":"MECs!BG45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.839429218441254},{"$f":"MECs!BH45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.7660482761620081},{"$f":"MECs!BI45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.951414079474155},{"$f":"MECs!BJ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.362477992313961},{"$f":"MECs!BK45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.713400538085107},null,null,null,2,{"$f":"MECs!BP45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62498160553860815},{"$f":"MECs!BQ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.087132093187702},{"$f":"MECs!BR45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.347707947308422},{"$f":"MECs!BS45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.790940069559945},{"$f":"MECs!BT45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.395707973073852},{"$f":"MECs!BU45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.597146539297057},{"$f":"MECs!BV45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2648598513116163},{"$f":"MECs!BW45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.792611395207977},{"$f":"MECs!BX45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66038644496724841},{"$f":"MECs!BY45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7167362754087545},{"$f":"MECs!BZ45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.243515510615486},{"$f":"MECs!CA45*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.408103912142332}]
[null,null,3,{"$f":"MECs!D46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6619607115488408},{"$f":"MECs!E46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.759925677299044},{"$f":"MECs!F46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.167142724713841},{"$f":"MECs!G46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3585768396404845},{"$f":"MECs!H46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.007334815835478},{"$f":"MECs!I46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.027039667993535},{"$f":"MECs!J46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.356655934899734},{"$f":"MECs!K46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.641252185667632},{"$f":"MECs!L46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2989658157822195},{"$f":"MECs!M46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1783667530016348},{"$f":"MECs!N46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.809246141502015},{"$f":"MECs!O46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.590629533879948},null,null,null,3,{"$f":"MECs!T46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6619607115488408},{"$f":"MECs!U46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.759925677299044},{"$f":"MECs!V46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.167142724713841},{"$f":"MECs!W46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3585768396404845},{"$f":"MECs!X46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.007334815835478},{"$f":"MECs!Y46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.027039667993535},{"$f":"MECs!Z46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.356655934899734},{"$f":"MECs!AA46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.641252185667632},{"$f":"MECs!AB46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2989658157822195},{"$f":"MECs!AC46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1783667530016348},{"$f":"MECs!AD46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.809246141502015},{"$f":"MECs!AE46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.590629533879948},null,null,null,3,{"$f":"MECs!AJ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.557725351942798},{"$f":"MECs!AK46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.543858786868185},{"$f":"MECs!AL46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.11757117695629},{"$f":"MECs!AM46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.781295995316921},{"$f":"MECs!AN46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.513936150087403},{"$f":"MECs!AO46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.751375369187699},{"$f":"MECs!AP46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.77764627630949},{"$f":"MECs!AQ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.918379152768502},{"$f":"MECs!AR46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.768035049986217},{"$f":"MECs!AS46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.438896830703104},{"$f":"MECs!AT46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.037567668853828},{"$f":"MECs!AU46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.322196114371906},null,null,null,3,{"$f":"MECs!AZ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.21968606349164},{"$f":"MECs!BA46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":144.30378446416722},{"$f":"MECs!BB46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":209.28471390167016},{"$f":"MECs!BC46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.139872834957405},{"$f":"MECs!BD46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.52127096592288},{"$f":"MECs!BE46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.778415037181219},{"$f":"MECs!BF46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.134302211209231},{"$f":"MECs!BG46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.559631338436148},{"$f":"MECs!BH46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.067000865768435},{"$f":"MECs!BI46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.617263583704734},{"$f":"MECs!BJ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.846813810355847},{"$f":"MECs!BK46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.912825648251847},null,null,null,3,{"$f":"MECs!BP46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.154901778872102},{"$f":"MECs!BQ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.39981419324762},{"$f":"MECs!BR46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":180.41785681178462},{"$f":"MECs!BS46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.396442099101208},{"$f":"MECs!BT46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.518337039588701},{"$f":"MECs!BU46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.567599169983822},{"$f":"MECs!BV46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.391639837249336},{"$f":"MECs!BW46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.103130464169084},{"$f":"MECs!BX46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.747414539455548},{"$f":"MECs!BY46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.945916882504083},{"$f":"MECs!BZ46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.523115353755045},{"$f":"MECs!CA46*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.476573834699877}]
[null,null,4,{"$f":"MECs!D47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.180069790439845},{"$f":"MECs!E47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.29016005466431},{"$f":"MECs!F47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":177.81317616217032},{"$f":"MECs!G47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.955185352814077},{"$f":"MECs!H47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.78160062159941},{"$f":"MECs!I47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.31342981158414},{"$f":"MECs!J47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.309341536263247},{"$f":"MECs!K47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.30986134592922},{"$f":"MECs!L47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.85039860568132},{"$f":"MECs!M47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.766187789312127},{"$f":"MECs!N47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.804455399254934},{"$f":"MECs!O47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.54443735604227},null,null,null,4,{"$f":"MECs!T47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.180069790439845},{"$f":"MECs!U47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.29016005466431},{"$f":"MECs!V47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":177.81317616217032},{"$f":"MECs!W47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.955185352814077},{"$f":"MECs!X47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.78160062159941},{"$f":"MECs!Y47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.31342981158414},{"$f":"MECs!Z47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.309341536263247},{"$f":"MECs!AA47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.30986134592922},{"$f":"MECs!AB47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.85039860568132},{"$f":"MECs!AC47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.766187789312127},{"$f":"MECs!AD47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.804455399254934},{"$f":"MECs!AE47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.54443735604227},null,null,null,4,{"$f":"MECs!AJ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.442132601835695},{"$f":"MECs!AK47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.45130410386219},{"$f":"MECs!AL47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":337.84503470812359},{"$f":"MECs!AM47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.914852170346762},{"$f":"MECs!AN47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":254.18504118103886},{"$f":"MECs!AO47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.09551664200984},{"$f":"MECs!AP47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.28774891890018},{"$f":"MECs!AQ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":348.28873655726545},{"$f":"MECs!AR47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.815757350794499},{"$f":"MECs!AS47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":155.35575679969304},{"$f":"MECs!AT47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":140.22846525858435},{"$f":"MECs!AU47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":191.03443097648031},null,null,null,4,{"$f":"MECs!AZ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.62220239227555},{"$f":"MECs!BA47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":496.74146415852653},{"$f":"MECs!BB47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":515.65821087029383},{"$f":"MECs!BC47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":144.87003752316085},{"$f":"MECs!BD47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":387.96664180263826},{"$f":"MECs!BE47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":392.40894645359396},{"$f":"MECs!BF47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.59709045516337},{"$f":"MECs!BG47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":531.59859790319467},{"$f":"MECs!BH47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":141.66615595647582},{"$f":"MECs!BI47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":237.12194458900515},{"$f":"MECs!BJ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":214.03292065783927},{"$f":"MECs!BK47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":291.57886833252257},null,null,null,4,{"$f":"MECs!BP47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.950174476099605},{"$f":"MECs!BQ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":428.22540013666082},{"$f":"MECs!BR47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":444.53294040542573},{"$f":"MECs!BS47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.88796338203521},{"$f":"MECs!BT47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":334.45400155399852},{"$f":"MECs!BU47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":338.2835745289604},{"$f":"MECs!BV47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.27335384065813},{"$f":"MECs!BW47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":458.274653364823},{"$f":"MECs!BX47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.12599651420328},{"$f":"MECs!BY47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":204.41546947328033},{"$f":"MECs!BZ47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.51113849813731},{"$f":"MECs!CA47*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":251.36109339010571}]
[null,null,5,{"$f":"D30/D29*D47","v":115.33438418889543},{"$f":"MECs!E48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":450.90319259872837},{"$f":"MECs!F48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":355.90320513397614},{"$f":"MECs!G48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.15541983376789},{"$f":"MECs!H48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":395.57715098125499},{"$f":"MECs!I48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":381.71572693870741},{"$f":"MECs!J48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.98144186215364},{"$f":"MECs!K48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":698.62569708284616},{"$f":"MECs!L48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.21032426803728},{"$f":"MECs!M48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":231.80749977141653},{"$f":"MECs!N48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":179.74117736749866},{"$f":"MECs!O48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":352.72201441208603},null,null,null,5,{"$f":"T30/T29*T47","v":115.33438418889543},{"$f":"MECs!U48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":450.90319259872837},{"$f":"MECs!V48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":355.90320513397614},{"$f":"MECs!W48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.15541983376789},{"$f":"MECs!X48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":395.57715098125499},{"$f":"MECs!Y48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":381.71572693870741},{"$f":"MECs!Z48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.98144186215364},{"$f":"MECs!AA48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":698.62569708284616},{"$f":"MECs!AB48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.21032426803728},{"$f":"MECs!AC48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":231.80749977141653},{"$f":"MECs!AD48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":179.74117736749866},{"$f":"MECs!AE48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":352.72201441208603},null,null,null,5,{"$f":"AJ30/AJ29*AJ47","v":219.13532995890128},{"$f":"MECs!AK48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":856.71606593758383},{"$f":"MECs!AL48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":676.21608975455467},{"$f":"MECs!AM48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":247.29529768415901},{"$f":"MECs!AN48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":751.59658686438456},{"$f":"MECs!AO48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":725.25988118354394},{"$f":"MECs!AP48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":283.06473953809189},{"$f":"MECs!AQ48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1327.3888244574077},{"$f":"MECs!AR48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":332.89961610927082},{"$f":"MECs!AS48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":440.43424956569135},{"$f":"MECs!AT48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":341.50823699824753},{"$f":"MECs!AU48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":670.17182738296344},null,null,null,5,{"$f":"AZ30/AZ29*AZ47","v":334.46971414779671},{"$f":"MECs!BA48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1307.6192585363121},{"$f":"MECs!BB48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1032.1192948885307},{"$f":"MECs!BC48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":377.45071751792688},{"$f":"MECs!BD48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1147.1737378456396},{"$f":"MECs!BE48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1106.9756081222513},{"$f":"MECs!BF48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":432.04618140024553},{"$f":"MECs!BG48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2026.0145215402538},{"$f":"MECs!BH48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":508.10994037730813},{"$f":"MECs!BI48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":672.24174933710788},{"$f":"MECs!BJ48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":521.24941436574613},{"$f":"MECs!BK48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1022.8938417950496},null,null,null,5,{"$f":"BP30/BP29*BP47","v":288.33596047223853},{"$f":"MECs!BQ48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1127.2579814968208},{"$f":"MECs!BR48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":889.75801283494036},{"$f":"MECs!BS48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.38854958441971},{"$f":"MECs!BT48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":988.9428774531375},{"$f":"MECs!BU48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":954.2893173467686},{"$f":"MECs!BV48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":372.45360465538408},{"$f":"MECs!BW48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1746.5642427071157},{"$f":"MECs!BX48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":438.02581067009316},{"$f":"MECs!BY48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":579.51874942854135},{"$f":"MECs!BZ48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":449.35294341874675},{"$f":"MECs!CA48*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":881.80503603021509}]
[null,null,"Average",{"$f":"MECs!D49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0861528186008638},{"$f":"MECs!E49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":163.70659673958616},{"$f":"MECs!F49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.88151636513193},{"$f":"MECs!G49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.665706211369214},{"$f":"MECs!H49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.579857693382365},{"$f":"MECs!I49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.478242404305348},{"$f":"MECs!J49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.609152043639536},{"$f":"MECs!K49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.940641642784897},{"$f":"MECs!L49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.440424030207193},{"$f":"MECs!M49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3928905369051794},{"$f":"MECs!N49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.541314247624598},{"$f":"MECs!O49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.567990621397875},null,null,null,"Average",{"$f":"MECs!T49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0861528186008638},{"$f":"MECs!U49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":163.70659673958616},{"$f":"MECs!V49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.88151636513193},{"$f":"MECs!W49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.665706211369214},{"$f":"MECs!X49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.579857693382365},{"$f":"MECs!Y49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.478242404305348},{"$f":"MECs!Z49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.609152043639536},{"$f":"MECs!AA49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.940641642784897},{"$f":"MECs!AB49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.440424030207193},{"$f":"MECs!AC49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3928905369051794},{"$f":"MECs!AD49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.541314247624598},{"$f":"MECs!AE49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.567990621397875},null,null,null,"Average",{"$f":"MECs!AJ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.363690355341642},{"$f":"MECs!AK49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":311.04253380521368},{"$f":"MECs!AL49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.17488109375067},{"$f":"MECs!AM49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.064841801601503},{"$f":"MECs!AN49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.60172961742649},{"$f":"MECs!AO49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.608660568180156},{"$f":"MECs!AP49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.157388882915122},{"$f":"MECs!AQ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.587219121291319},{"$f":"MECs!AR49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.836805657393668},{"$f":"MECs!AS49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.14649202011984},{"$f":"MECs!AT49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.828497070486736},{"$f":"MECs!AU49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.579182180655962},null,null,null,"Average",{"$f":"MECs!AZ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.449843173942504},{"$f":"MECs!BA49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":474.74913054479987},{"$f":"MECs!BB49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":191.0563974588826},{"$f":"MECs!BC49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.730548012970722},{"$f":"MECs!BD49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":190.18158731080882},{"$f":"MECs!BE49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.08690297248549},{"$f":"MECs!BF49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.766540926554654},{"$f":"MECs!BG49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.527860764076237},{"$f":"MECs!BH49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.277229687600865},{"$f":"MECs!BI49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.539382557025018},{"$f":"MECs!BJ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3698113181113341},{"$f":"MECs!BK49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.147172802053845},null,null,null,"Average",{"$f":"MECs!BP49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.21538204650216},{"$f":"MECs!BQ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":409.26649184896553},{"$f":"MECs!BR49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":164.70379091282982},{"$f":"MECs!BS49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.664265528423037},{"$f":"MECs!BT49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":163.9496442334559},{"$f":"MECs!BU49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.69560601076336},{"$f":"MECs!BV49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.522880109098836},{"$f":"MECs!BW49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.351604106962242},{"$f":"MECs!BX49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.101060075517989},{"$f":"MECs!BY49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.982226342262949},{"$f":"MECs!BZ49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.353285619061495},{"$f":"MECs!CA49*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.919976553494699}]
["Infrastructure",null,"All",{"$f":"MECs!D50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!F50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!G50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!I50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!J50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!K50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!L50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!N50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!O50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1347906044606193},null,"Infrastructure",null,"All",{"$f":"MECs!T50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!V50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!W50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!Y50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!Z50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!AA50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!AB50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!AD50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16822041637268528},{"$f":"MECs!AE50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13614278535915131},null,"Infrastructure",null,"All",{"$f":"MECs!AJ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5139837473541675},{"$f":"MECs!AK50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.074579985888894},{"$f":"MECs!AL50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.812303690909744},{"$f":"MECs!AM50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5139837473541675},{"$f":"MECs!AN50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0559349894166701},{"$f":"MECs!AO50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.812303690909744},{"$f":"MECs!AP50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8877145730439846},{"$f":"MECs!AQ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.812303690909744},{"$f":"MECs!AR50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5139837473541675},{"$f":"MECs!AS50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0466124911805581},{"$f":"MECs!AT50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.812303690909744},{"$f":"MECs!AU50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.5665993207435083},null,"Infrastructure",null,"All",{"$f":"MECs!AZ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0559349894166701},{"$f":"MECs!BA50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.261029950611128},{"$f":"MECs!BB50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.28650475658338},{"$f":"MECs!BC50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0559349894166701},{"$f":"MECs!BD50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.363992879331025},{"$f":"MECs!BE50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.28650475658338},{"$f":"MECs!BF50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.027552046585662},{"$f":"MECs!BG50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.28650475658338},{"$f":"MECs!BH50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0559349894166701},{"$f":"MECs!BI50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.336025384622697},{"$f":"MECs!BJ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.28650475658338},{"$f":"MECs!BK50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.071481241956734},null,"Infrastructure",null,"All",{"$f":"MECs!BP50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA50*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!F51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!G51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!I51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!J51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!K51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!L51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2814440832120133},{"$f":"MECs!N51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2814440832120133},{"$f":"MECs!O51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8466283423252658},null,"Accident",null,"All",{"$f":"MECs!T51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!V51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!W51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!Y51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!Z51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!AA51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.491903213765772},{"$f":"MECs!AB51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2814440832120133},{"$f":"MECs!AD51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2814440832120133},{"$f":"MECs!AE51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7646431064843333},null,"Accident",null,"All",{"$f":"MECs!AJ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!AK51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AL51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AM51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!AN51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AO51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AP51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AQ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!AR51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!AS51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2241569756012085},{"$f":"MECs!AT51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2241569756012085},{"$f":"MECs!AU51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3577317273539125},null,"Accident",null,"All",{"$f":"MECs!AZ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!BA51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BB51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BC51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!BD51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BE51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BF51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BG51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8580300946834916},{"$f":"MECs!BH51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5491903213765772},{"$f":"MECs!BI51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2241569756012085},{"$f":"MECs!BJ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2241569756012085},{"$f":"MECs!BK51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8367760838572358},null,"Accident",null,"All",{"$f":"MECs!BP51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA51*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66631526332491775},{"$f":"MECs!E52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.85773543225735527},{"$f":"MECs!F52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.89039715098980887},{"$f":"MECs!G52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31558346385253305},{"$f":"MECs!H52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32922111724462638},{"$f":"MECs!I52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34967650641002168},{"$f":"MECs!J52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19252040973316167},{"$f":"MECs!K52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20785343080355187},{"$f":"MECs!L52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0164606731432492E-2},{"$f":"MECs!M52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1376463754313543E-2},{"$f":"MECs!N52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1123611532183606E-2},{"$f":"MECs!O52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19827884202068596},null,"Local Air Quality",null,"All",{"$f":"MECs!T52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2719838598730853},{"$f":"MECs!U52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.956085346425658},{"$f":"MECs!V52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.128501007022082},{"$f":"MECs!W52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.98775328804098761},{"$f":"MECs!X52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.76195997605135402},{"$f":"MECs!Y52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.80794117204551696},{"$f":"MECs!Z52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45648337163680769},{"$f":"MECs!AA52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48488285716038398},{"$f":"MECs!AB52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32199957881633556},{"$f":"MECs!AC52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22216442671782574},{"$f":"MECs!AD52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19053269635755532},{"$f":"MECs!AE52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50094520683424082},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1591273742184085},{"$f":"MECs!AK52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0482766468737488},{"$f":"MECs!AL52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9684824371990626},{"$f":"MECs!AM52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0606906977179242},{"$f":"MECs!AN52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5658507795626955},{"$f":"MECs!AO52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9495738988072497},{"$f":"MECs!AP52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81194648222714383},{"$f":"MECs!AQ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0802707313856315},{"$f":"MECs!AR52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28927195455660021},{"$f":"MECs!AS52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25562679552897677},{"$f":"MECs!AT52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28873679449690204},{"$f":"MECs!AU52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.83670137336708472},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8321013571188351},{"$f":"MECs!BA52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.554528183485048},{"$f":"MECs!BB52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0355996773025087},{"$f":"MECs!BC52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3198758869770588},{"$f":"MECs!BD52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.749475720430447},{"$f":"MECs!BE52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1459447260955562},{"$f":"MECs!BF52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0258151584392585},{"$f":"MECs!BG52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3094344107993645},{"$f":"MECs!BH52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37831015100273657},{"$f":"MECs!BI52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32598334919332006},{"$f":"MECs!BJ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36146656293875085},{"$f":"MECs!BK52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.64151459694156465},null,"Local Air Quality",null,"All",{"$f":"MECs!BP52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2065526629475385},{"$f":"MECs!BQ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2578379544961136},{"$f":"MECs!BR52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.5878142324805147},{"$f":"MECs!BS52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2353297669394803},{"$f":"MECs!BT52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8419527264834334},{"$f":"MECs!BU52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0970469091501522},{"$f":"MECs!BV52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.86271904033176994},{"$f":"MECs!BW52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1683328404697479},{"$f":"MECs!BX52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29649865824397142},{"$f":"MECs!BY52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26771655894697227},{"$f":"MECs!BZ52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30643957228202934},{"$f":"MECs!CA52*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5629159572889755}]
["Noise",null,"All",{"$f":"MECs!D53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!E53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!F53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!G53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!H53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!I53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!J53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!K53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!L53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18306344045885911},{"$f":"MECs!O53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20103121925663772},null,"Noise",null,"All",{"$f":"MECs!T53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!U53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!V53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!W53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!X53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!Y53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!Z53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!AA53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36612688091771822},{"$f":"MECs!AB53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18306344045885911},{"$f":"MECs!AE53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19675533994038041},null,"Noise",null,"All",{"$f":"MECs!AJ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9701085824840963},{"$f":"MECs!AK53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.800742987072685},{"$f":"MECs!AL53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.997504272578993},{"$f":"MECs!AM53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3362354634018132},{"$f":"MECs!AN53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1531720229429538},{"$f":"MECs!AO53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1531720229429538},{"$f":"MECs!AP53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0547913801898012},{"$f":"MECs!AQ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0547913801898012},{"$f":"MECs!AR53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6475709641297318},{"$f":"MECs!AS53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6475709641297318},{"$f":"MECs!AT53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0136978450474503},{"$f":"MECs!AU53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4310743454902779},null,"Noise",null,"All",{"$f":"MECs!AZ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.757153724509326},{"$f":"MECs!BA53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.41842253368651},{"$f":"MECs!BB53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.995008545157987},{"$f":"MECs!BC53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.489407486344767},{"$f":"MECs!BD53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.306344045885908},{"$f":"MECs!BE53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.306344045885908},{"$f":"MECs!BF53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.926519319920736},{"$f":"MECs!BG53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.109582760379602},{"$f":"MECs!BH53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2951419282594636},{"$f":"MECs!BI53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2951419282594636},{"$f":"MECs!BJ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2104591305537573},{"$f":"MECs!BK53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7900619165115996},null,"Noise",null,"All",{"$f":"MECs!BP53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA53*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.558096575904119},{"$f":"MECs!E54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0669491111109117},{"$f":"MECs!F54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9475861604901485},{"$f":"MECs!G54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4911971985836563},{"$f":"MECs!H54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6965624225172089},{"$f":"MECs!I54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1518897061498112},{"$f":"MECs!J54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.398864712634865},{"$f":"MECs!K54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9461740042194209},{"$f":"MECs!L54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.562349933702031},{"$f":"MECs!M54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3210636703908496},{"$f":"MECs!N54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2861905529306852},{"$f":"MECs!O54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6008943322206757},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1644961867998873},{"$f":"MECs!U54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3071714186100341},{"$f":"MECs!V54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7750864381841858},{"$f":"MECs!W54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.674713444545338},{"$f":"MECs!X54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4780546440467566},{"$f":"MECs!Y54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2762609610947226},{"$f":"MECs!Z54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0040342693453272},{"$f":"MECs!AA54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9409131480717878},{"$f":"MECs!AB54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1062572000237676},{"$f":"MECs!AC54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5292247814005391},{"$f":"MECs!AD54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8460114400878682},{"$f":"MECs!AE54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8254694646821994},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.065030511047965},{"$f":"MECs!AK54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.562123959121262},{"$f":"MECs!AL54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.787346057839692},{"$f":"MECs!AM54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.060556712155201},{"$f":"MECs!AN54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.275296961699848},{"$f":"MECs!AO54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.327939660689331},{"$f":"MECs!AP54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.392377416665422},{"$f":"MECs!AQ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.040598797784238},{"$f":"MECs!AR54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.10601324205663},{"$f":"MECs!AS54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.846296765545848},{"$f":"MECs!AT54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.29015466777189},{"$f":"MECs!AU54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.978256908162205},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.352204602588966},{"$f":"MECs!BA54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.220452517457083},{"$f":"MECs!BB54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.288864141204733},{"$f":"MECs!BC54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.658210090006612},{"$f":"MECs!BD54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.395602581367037},{"$f":"MECs!BE54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.168370978703365},{"$f":"MECs!BF54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.483615928751359},{"$f":"MECs!BG54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.77953739900294},{"$f":"MECs!BH54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.500090339553775},{"$f":"MECs!BI54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.269016430929018},{"$f":"MECs!BJ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.398038923963238},{"$f":"MECs!BK54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.582376147568521},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.000570897267565},{"$f":"MECs!BQ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.095192905641731},{"$f":"MECs!BR54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.341860887417567},{"$f":"MECs!BS54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.929160726033444},{"$f":"MECs!BT54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.620508384860194},{"$f":"MECs!BU54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.339195623686145},{"$f":"MECs!BV54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.161516811267546},{"$f":"MECs!BW54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.183958550448104},{"$f":"MECs!BX54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.116973677765142},{"$f":"MECs!BY54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.93511393850703},{"$f":"MECs!BZ54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.061594709432054},{"$f":"MECs!CA54*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.091172484760587}]
["Indirect Taxation",null,"All",{"$f":"MECs!D55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.0264631124442938},{"$f":"MECs!E55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.3340415405359503},{"$f":"MECs!F55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.866346954435999},{"$f":"MECs!G55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.98602545341174852},{"$f":"MECs!H55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.1101594773023895},{"$f":"MECs!I55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.385384302722676},{"$f":"MECs!J55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.93021462625652329},{"$f":"MECs!K55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.2610384306758606},{"$f":"MECs!L55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.0290340755722684},{"$f":"MECs!M55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.88318740201840062},{"$f":"MECs!N55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.86210817393379757},{"$f":"MECs!O55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.0523324276248627},null,"Indirect Taxation",null,"All",{"$f":"MECs!T55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.6612102917082918},{"$f":"MECs!U55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.1502631045509855},{"$f":"MECs!V55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-5.0251089950073817},{"$f":"MECs!W55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.369310274633623},{"$f":"MECs!X55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.6561272770249671},{"$f":"MECs!Y55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.1318411343627899},{"$f":"MECs!Z55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.3736212931837142},{"$f":"MECs!AA55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.9319810251708001},{"$f":"MECs!AB55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-4.6265011038016155},{"$f":"MECs!AC55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.6866235821796289},{"$f":"MECs!AD55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.279443073783598},{"$f":"MECs!AE55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-3.8631790641268764},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.176891068250923},{"$f":"MECs!AK55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.164725036137309},{"$f":"MECs!AL55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.324310647800097},{"$f":"MECs!AM55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.173329659921812},{"$f":"MECs!AN55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.732452896141542},{"$f":"MECs!AO55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.162536901829721},{"$f":"MECs!AP55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.233537653980868},{"$f":"MECs!AQ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.137737490536004},{"$f":"MECs!AR55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.209515744295242},{"$f":"MECs!AS55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.002766079229142},{"$f":"MECs!AT55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.356103202291354},{"$f":"MECs!AU55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.903873253861503},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.589735025685997},{"$f":"MECs!BA55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-28.833620905125127},{"$f":"MECs!BB55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-36.84867162090444},{"$f":"MECs!BC55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.833333479207138},{"$f":"MECs!BD55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-24.99275519771059},{"$f":"MECs!BE55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-29.588220024155241},{"$f":"MECs!BF55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.470700819991009},{"$f":"MECs!BG55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-28.482626411869759},{"$f":"MECs!BH55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.707460812652997},{"$f":"MECs!BI55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.319571426458481},{"$f":"MECs!BJ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.014399160403734},{"$f":"MECs!BK55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.569024281089881},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.030143418028047},{"$f":"MECs!BQ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.200606451989248},{"$f":"MECs!BR55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-26.43880720750008},{"$f":"MECs!BS55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.660167316419464},{"$f":"MECs!BT55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.52159776508196},{"$f":"MECs!BU55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.044629741662238},{"$f":"MECs!BV55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.49628867051338},{"$f":"MECs!BW55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.582357788238252},{"$f":"MECs!BX55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.109119658431364},{"$f":"MECs!BY55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.985732584463392},{"$f":"MECs!BZ55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.750020308467832},{"$f":"MECs!CA55*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.483983378317426}]
["Total",null,null,{"$f":"MECs!D56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.650228426303327},{"$f":"MECs!E56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.32349025347469},{"$f":"MECs!F56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.87940323323204},{"$f":"MECs!G56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.852588301311373},{"$f":"MECs!H56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.521732266897985},{"$f":"MECs!I56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.620674825198677},{"$f":"MECs!J56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.296573050807218},{"$f":"MECs!K56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.859881158188188},{"$f":"MECs!L56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.063904495068389},{"$f":"MECs!M56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.351807768616641},{"$f":"MECs!N56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6692481781972264},{"$f":"MECs!O56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.497281534056892},null,"Total",null,null,{"$f":"MECs!T56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.227549454483265},{"$f":"MECs!U56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":174.84584091112706},{"$f":"MECs!V56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.786245326386961},{"$f":"MECs!W56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.324989550239636},{"$f":"MECs!X56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.189995547511685},{"$f":"MECs!Y56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.456853914138968},{"$f":"MECs!Z56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.722298902494131},{"$f":"MECs!AA56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.460707133902453},{"$f":"MECs!AB56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.242179705245682},{"$f":"MECs!AC56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.907320662428615},{"$f":"MECs!AD56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9311432503299804},{"$f":"MECs!AE56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.128767460571311},null,"Total",null,null,{"$f":"MECs!AJ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.444239823571934},{"$f":"MECs!AK56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":345.2215624427165},{"$f":"MECs!AL56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":190.27423699916159},{"$f":"MECs!AM56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.41216908368537},{"$f":"MECs!AN56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.7775615695906},{"$f":"MECs!AO56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.5471430343832},{"$f":"MECs!AP56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.928711175744098},{"$f":"MECs!AQ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":116.29547632570819},{"$f":"MECs!AR56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.733320142572136},{"$f":"MECs!AS56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.163989932877016},{"$f":"MECs!AT56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.101443842022576},{"$f":"MECs!AU56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.845672601911446},null,"Total",null,null,{"$f":"MECs!AZ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.406693143266871},{"$f":"MECs!BA56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":543.22797291959807},{"$f":"MECs!BB56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":378.67173305291027},{"$f":"MECs!BC56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.969833307885267},{"$f":"MECs!BD56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.86227743479617},{"$f":"MECs!BE56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":299.26387755028196},{"$f":"MECs!BF56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.61737265494418},{"$f":"MECs!BG56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":265.38832377365532},{"$f":"MECs!BH56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.348436604557094},{"$f":"MECs!BI56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.670135199172243},{"$f":"MECs!BJ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.83603850734795},{"$f":"MECs!BK56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.50035850779959},null,"Total",null,null,{"$f":"MECs!BP56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.392362188689212},{"$f":"MECs!BQ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":425.41891625711412},{"$f":"MECs!BR56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.19465882522783},{"$f":"MECs!BS56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.1685887049765},{"$f":"MECs!BT56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.89050757971759},{"$f":"MECs!BU56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.0872188019374},{"$f":"MECs!BV56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.050827290184785},{"$f":"MECs!BW56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.121537709641856},{"$f":"MECs!BX56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.405412753095746},{"$f":"MECs!BY56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.199324255253561},{"$f":"MECs!BZ56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.971299592307746},{"$f":"MECs!CA56*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.090081617226829}]
[]
[]
["Table A 5.4.2a:",null,null,2035,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2035,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2035,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2035,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2035,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6568250736176864E-2},{"$f":"MECs!E62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1181449896038642},{"$f":"MECs!F62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.723140993107492},{"$f":"MECs!G62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12159323176490683},{"$f":"MECs!H62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6952847624029288},{"$f":"MECs!I62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6344384583534195},{"$f":"MECs!J62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.095611947808006},{"$f":"MECs!K62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1366559005954127},{"$f":"MECs!L62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1004606688191199},{"$f":"MECs!M62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1906963385585758},{"$f":"MECs!N62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0781711444933182},{"$f":"MECs!O62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3222460805726386},null,"Congestion*",null,1,{"$f":"MECs!T62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6568250736176864E-2},{"$f":"MECs!U62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1181449896038642},{"$f":"MECs!V62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.723140993107492},{"$f":"MECs!W62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12159323176490683},{"$f":"MECs!X62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6952847624029288},{"$f":"MECs!Y62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6344384583534195},{"$f":"MECs!Z62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.095611947808006},{"$f":"MECs!AA62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1366559005954127},{"$f":"MECs!AB62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1004606688191199},{"$f":"MECs!AC62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1906963385585758},{"$f":"MECs!AD62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0781711444933182},{"$f":"MECs!AE62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3222460805726386},null,"Congestion*",null,1,{"$f":"MECs!AJ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18347967639873602},{"$f":"MECs!AK62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.024475480247343},{"$f":"MECs!AL62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.173967886904233},{"$f":"MECs!AM62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.231027140353323},{"$f":"MECs!AN62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2210410485655645},{"$f":"MECs!AO62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9054330708714966},{"$f":"MECs!AP62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0816627008352109},{"$f":"MECs!AQ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8596462111312846},{"$f":"MECs!AR62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19087527075632779},{"$f":"MECs!AS62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2623230432612935},{"$f":"MECs!AT62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0485251745373043},{"$f":"MECs!AU62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4122675530880135},null,"Congestion*",null,1,{"$f":"MECs!AZ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28004792713491289},{"$f":"MECs!BA62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1426204698512068},{"$f":"MECs!BB62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.897108880011729},{"$f":"MECs!BC62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35262037211822983},{"$f":"MECs!BD62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9163258109684937},{"$f":"MECs!BE62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.539871529224916},{"$f":"MECs!BF62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1772746486432166},{"$f":"MECs!BG62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.996302111726697},{"$f":"MECs!BH62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29133593957544768},{"$f":"MECs!BI62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4530193818198693},{"$f":"MECs!BJ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1266963190306223},{"$f":"MECs!BK62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7345136336606526},null,"Congestion*",null,1,{"$f":"MECs!BP62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24142062684044219},{"$f":"MECs!BQ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2953624740096608},{"$f":"MECs!BR62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.807852482768734},{"$f":"MECs!BS62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30398307941226704},{"$f":"MECs!BT62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2382119060073222},{"$f":"MECs!BU62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0860961458835483},{"$f":"MECs!BV62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.739029869520015},{"$f":"MECs!BW62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.341639751488533},{"$f":"MECs!BX62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.2511516720477997},{"$f":"MECs!BY62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9767408463964391},{"$f":"MECs!BZ62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6954278612332954},{"$f":"MECs!CA62*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8056152014315971}]
[null,null,2,{"$f":"MECs!D63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31653853168754287},{"$f":"MECs!E63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3752663451593961},{"$f":"MECs!F63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.859933754343196},{"$f":"MECs!G63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38543068837540451},{"$f":"MECs!H63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6164458837222853},{"$f":"MECs!I63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.984231551147239},{"$f":"MECs!J63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4287146045152097},{"$f":"MECs!K63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.854917948616748},{"$f":"MECs!L63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33143164334078312},{"$f":"MECs!M63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2781088304682804},{"$f":"MECs!N63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6592964037811031},{"$f":"MECs!O63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3072851595579431},null,null,null,2,{"$f":"MECs!T63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31653853168754287},{"$f":"MECs!U63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3752663451593961},{"$f":"MECs!V63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.859933754343196},{"$f":"MECs!W63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38543068837540451},{"$f":"MECs!X63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6164458837222853},{"$f":"MECs!Y63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.984231551147239},{"$f":"MECs!Z63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4287146045152097},{"$f":"MECs!AA63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.854917948616748},{"$f":"MECs!AB63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33143164334078312},{"$f":"MECs!AC63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2781088304682804},{"$f":"MECs!AD63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6592964037811031},{"$f":"MECs!AE63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3072851595579431},null,null,null,2,{"$f":"MECs!AJ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60142321020633149},{"$f":"MECs!AK63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.113006055802851},{"$f":"MECs!AL63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.03387413325207},{"$f":"MECs!AM63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73231830791326835},{"$f":"MECs!AN63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.671247179072342},{"$f":"MECs!AO63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.47003994717975},{"$f":"MECs!AP63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5145577485788975},{"$f":"MECs!AQ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.124344102371822},{"$f":"MECs!AR63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62972012234748787},{"$f":"MECs!AS63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2284067778897318},{"$f":"MECs!AT63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.752663167184096},{"$f":"MECs!AU63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.98384180316009},null,null,null,2,{"$f":"MECs!AZ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.91796174189387425},{"$f":"MECs!BA63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.488272400962249},{"$f":"MECs!BB63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.89380788759526},{"$f":"MECs!BC63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1177489962886731},{"$f":"MECs!BD63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.287693062794627},{"$f":"MECs!BE63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.454271498326989},{"$f":"MECs!BF63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9432723530941072},{"$f":"MECs!BG63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.979262050988559},{"$f":"MECs!BH63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.96115176568827099},{"$f":"MECs!BI63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.5065156083580131},{"$f":"MECs!BJ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.411959570965198},{"$f":"MECs!BK63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.291126962718032},null,null,null,2,{"$f":"MECs!BP63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.79134632921885706},{"$f":"MECs!BQ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.93816586289849},{"$f":"MECs!BR63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.149834385858},{"$f":"MECs!BS63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.96357672093851099},{"$f":"MECs!BT63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.041114709305715},{"$f":"MECs!BU63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.460578877868095},{"$f":"MECs!BV63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5717865112880247},{"$f":"MECs!BW63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.637294871541869},{"$f":"MECs!BX63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.8285791083519578},{"$f":"MECs!BY63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.195272076170701},{"$f":"MECs!BZ63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.148241009452757},{"$f":"MECs!CA63*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.768212898894852}]
[null,null,3,{"$f":"MECs!D64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7657598217648278},{"$f":"MECs!E64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.249946626834749},{"$f":"MECs!F64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.935952012473663},{"$f":"MECs!G64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.898517214549203},{"$f":"MECs!H64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.139987893537366},{"$f":"MECs!I64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.663107255664066},{"$f":"MECs!J64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.575957834155151},{"$f":"MECs!K64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.490275623478027},{"$f":"MECs!L64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.07259275555751},{"$f":"MECs!M64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6060884623409279},{"$f":"MECs!N64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.338929822796107},{"$f":"MECs!O64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.914228235224453},null,null,null,3,{"$f":"MECs!T64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7657598217648278},{"$f":"MECs!U64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.249946626834749},{"$f":"MECs!V64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.935952012473663},{"$f":"MECs!W64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.898517214549203},{"$f":"MECs!X64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.139987893537366},{"$f":"MECs!Y64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.663107255664066},{"$f":"MECs!Z64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.575957834155151},{"$f":"MECs!AA64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.490275623478027},{"$f":"MECs!AB64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.07259275555751},{"$f":"MECs!AC64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6060884623409279},{"$f":"MECs!AD64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.338929822796107},{"$f":"MECs!AE64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.914228235224453},null,null,null,3,{"$f":"MECs!AJ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.654943661353173},{"$f":"MECs!AK64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.374898590986035},{"$f":"MECs!AL64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.37830882369997},{"$f":"MECs!AM64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.707182707643486},{"$f":"MECs!AN64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.665976997720989},{"$f":"MECs!AO64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.859903785761716},{"$f":"MECs!AP64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.094319884894787},{"$f":"MECs!AQ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.431523684608251},{"$f":"MECs!AR64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.037926235559269},{"$f":"MECs!AS64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.251568078447765},{"$f":"MECs!AT64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.043966663312602},{"$f":"MECs!AU64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.837033646926457},null,null,null,3,{"$f":"MECs!AZ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.420703483118},{"$f":"MECs!BA64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.62484521782076},{"$f":"MECs!BB64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":217.31426083617362},{"$f":"MECs!BC64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.605699922192684},{"$f":"MECs!BD64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.80596489125834},{"$f":"MECs!BE64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.52301104142579},{"$f":"MECs!BF64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.670277719049942},{"$f":"MECs!BG64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.92179930808629},{"$f":"MECs!BH64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.110518991116777},{"$f":"MECs!BI64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.857656540788692},{"$f":"MECs!BJ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.382896486108713},{"$f":"MECs!BK64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.751261882150907},null,null,null,3,{"$f":"MECs!BP64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.914399554412071},{"$f":"MECs!BQ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":128.12486656708685},{"$f":"MECs!BR64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":187.33988003118418},{"$f":"MECs!BS64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.246293036373011},{"$f":"MECs!BT64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.349969733843409},{"$f":"MECs!BU64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.657768139160154},{"$f":"MECs!BV64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.43989458538789},{"$f":"MECs!BW64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.725689058695068},{"$f":"MECs!BX64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.681481888893778},{"$f":"MECs!BY64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.01522115585232},{"$f":"MECs!BZ64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.847324556990266},{"$f":"MECs!CA64*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.785570588061127}]
[null,null,4,{"$f":"MECs!D65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.827927943944957},{"$f":"MECs!E65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.20379010845085},{"$f":"MECs!F65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.48678812098817},{"$f":"MECs!G65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.537075028992099},{"$f":"MECs!H65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.9338262722886},{"$f":"MECs!I65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.07052147355608},{"$f":"MECs!J65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.467013981746661},{"$f":"MECs!K65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":191.82366810313448},{"$f":"MECs!L65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.102585120703125},{"$f":"MECs!M65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.021407518436192},{"$f":"MECs!N65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.014863689150374},{"$f":"MECs!O65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.386154991332646},null,null,null,4,{"$f":"MECs!T65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.827927943944957},{"$f":"MECs!U65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.20379010845085},{"$f":"MECs!V65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.48678812098817},{"$f":"MECs!W65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.537075028992099},{"$f":"MECs!X65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.9338262722886},{"$f":"MECs!Y65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.07052147355608},{"$f":"MECs!Z65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.467013981746661},{"$f":"MECs!AA65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":191.82366810313448},{"$f":"MECs!AB65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.102585120703125},{"$f":"MECs!AC65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.021407518436192},{"$f":"MECs!AD65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.014863689150374},{"$f":"MECs!AE65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.386154991332646},null,null,null,4,{"$f":"MECs!AJ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.173063093495401},{"$f":"MECs!AK65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":334.78720120605658},{"$f":"MECs!AL65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":350.5248974298774},{"$f":"MECs!AM65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.020442555084998},{"$f":"MECs!AN65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":250.67426991734834},{"$f":"MECs!AO65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":264.23399079975655},{"$f":"MECs!AP65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":141.48732656531865},{"$f":"MECs!AQ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":364.46496939595545},{"$f":"MECs!AR65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.994911729335925},{"$f":"MECs!AS65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.64067428502875},{"$f":"MECs!AT65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":144.42824100938572},{"$f":"MECs!AU65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":188.83369448353201},null,null,null,4,{"$f":"MECs!AZ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.00099103744034},{"$f":"MECs!BA65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":510.99099131450748},{"$f":"MECs!BB65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":535.01168555086565},{"$f":"MECs!BC65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.55751758407712},{"$f":"MECs!BD65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":382.60809618963691},{"$f":"MECs!BE65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":403.30451227331264},{"$f":"MECs!BF65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":215.9543405470653},{"$f":"MECs!BG65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":556.28863749908987},{"$f":"MECs!BH65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.09749685003905},{"$f":"MECs!BI65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.66208180346496},{"$f":"MECs!BJ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":220.44310469853608},{"$f":"MECs!BK65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":288.21984947486465},null,null,null,4,{"$f":"MECs!BP65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.06981985986238},{"$f":"MECs!BQ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":440.50947527112703},{"$f":"MECs!BR65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":461.21697030247043},{"$f":"MECs!BS65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.34268757248027},{"$f":"MECs!BT65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":329.83456568072143},{"$f":"MECs!BU65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":347.67630368389018},{"$f":"MECs!BV65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":186.16753495436666},{"$f":"MECs!BW65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":479.55917025783629},{"$f":"MECs!BX65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.25646280175783},{"$f":"MECs!BY65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":210.05351879609049},{"$f":"MECs!BZ65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":190.03715922287591},{"$f":"MECs!CA65*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":248.46538747833159}]
[null,null,5,{"$f":"D30/D29*D65","v":131.95998607283303},{"$f":"MECs!E66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":522.55694402528331},{"$f":"MECs!F66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":388.40852557524209},{"$f":"MECs!G66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.95287320673151},{"$f":"MECs!H66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":440.7301810405678},{"$f":"MECs!I66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":413.27668295189977},{"$f":"MECs!J66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.49619109720035},{"$f":"MECs!K66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":743.37791249668476},{"$f":"MECs!L66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":196.84157668688314},{"$f":"MECs!M66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":245.08168379732584},{"$f":"MECs!N66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.32800535525735},{"$f":"MECs!O66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":383.12118191000019},null,null,null,5,{"$f":"T30/T29*T65","v":131.95998607283303},{"$f":"MECs!U66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":522.55694402528331},{"$f":"MECs!V66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":388.40852557524209},{"$f":"MECs!W66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.95287320673151},{"$f":"MECs!X66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":440.7301810405678},{"$f":"MECs!Y66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":413.27668295189977},{"$f":"MECs!Z66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.49619109720035},{"$f":"MECs!AA66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":743.37791249668476},{"$f":"MECs!AB66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":196.84157668688314},{"$f":"MECs!AC66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":245.08168379732584},{"$f":"MECs!AD66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.32800535525735},{"$f":"MECs!AE66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":383.12118191000019},null,null,null,5,{"$f":"AJ30/AJ29*AJ65","v":250.72397353838272},{"$f":"MECs!AK66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":992.85819364803831},{"$f":"MECs!AL66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":737.97619859295992},{"$f":"MECs!AM66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":262.11045909278988},{"$f":"MECs!AN66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":837.38734397707867},{"$f":"MECs!AO66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":785.22569760860961},{"$f":"MECs!AP66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":308.74276308468069},{"$f":"MECs!AQ66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1412.418033743701},{"$f":"MECs!AR66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":373.9989957050779},{"$f":"MECs!AS66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":465.65519921491909},{"$f":"MECs!AT66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":365.42321017498898},{"$f":"MECs!AU66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":727.9302456290003},null,null,null,5,{"$f":"AZ30/AZ29*AZ65","v":382.6839596112157},{"$f":"MECs!BA66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1515.4151376733214},{"$f":"MECs!BB66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1126.384724168202},{"$f":"MECs!BC66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":400.06333229952133},{"$f":"MECs!BD66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1278.1175250176464},{"$f":"MECs!BE66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1198.5023805605092},{"$f":"MECs!BF66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":471.23895418188107},{"$f":"MECs!BG66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2155.7959462403855},{"$f":"MECs!BH66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":570.84057239196113},{"$f":"MECs!BI66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":710.73688301224479},{"$f":"MECs!BJ66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":557.75121553024633},{"$f":"MECs!BK66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1111.0514275390005},null,null,null,5,{"$f":"BP30/BP29*BP65","v":329.89996518208255},{"$f":"MECs!BQ66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1306.3923600632081},{"$f":"MECs!BR66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":971.02131393810521},{"$f":"MECs!BS66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":344.88218301682878},{"$f":"MECs!BT66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1101.8254526014193},{"$f":"MECs!BU66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1033.1917073797495},{"$f":"MECs!BV66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":406.24047774300089},{"$f":"MECs!BW66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1858.4447812417118},{"$f":"MECs!BX66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":492.10394171720787},{"$f":"MECs!BY66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":612.70420949331469},{"$f":"MECs!BZ66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":480.82001338814337},{"$f":"MECs!CA66*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":957.80295477500033}]
[null,null,"Average",{"$f":"MECs!D67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.448577710027289},{"$f":"MECs!E67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":193.53117030302968},{"$f":"MECs!F67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.209650251393512},{"$f":"MECs!G67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.575801158235898},{"$f":"MECs!H67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.229019046240822},{"$f":"MECs!I67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.134758861635319},{"$f":"MECs!J67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.31168140008802},{"$f":"MECs!K67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.177908563583628},{"$f":"MECs!L67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.99897441124476},{"$f":"MECs!M67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2989579303382994},{"$f":"MECs!N67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.839807160944277},{"$f":"MECs!O67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.149204079058077},null,null,null,"Average",{"$f":"MECs!T67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.448577710027289},{"$f":"MECs!U67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":193.53117030302968},{"$f":"MECs!V67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.209650251393512},{"$f":"MECs!W67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.575801158235898},{"$f":"MECs!X67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.229019046240822},{"$f":"MECs!Y67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.134758861635319},{"$f":"MECs!Z67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.31168140008802},{"$f":"MECs!AA67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.177908563583628},{"$f":"MECs!AB67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.99897441124476},{"$f":"MECs!AC67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2989579303382994},{"$f":"MECs!AD67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.839807160944277},{"$f":"MECs!AE67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.149204079058077},null,null,null,"Average",{"$f":"MECs!AJ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.752297649051851},{"$f":"MECs!AK67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":367.70922357575643},{"$f":"MECs!AL67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.09833547764762},{"$f":"MECs!AM67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.594022200648197},{"$f":"MECs!AN67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.93513618785755},{"$f":"MECs!AO67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.456041837107094},{"$f":"MECs!AP67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.092194660167237},{"$f":"MECs!AQ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.838026270808896},{"$f":"MECs!AR67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.598051381365043},{"$f":"MECs!AS67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.868020067642769},{"$f":"MECs!AT67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3956336057941261},{"$f":"MECs!AU67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.38348775021035},null,null,null,"Average",{"$f":"MECs!AZ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.200875359079134},{"$f":"MECs!BA67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":561.24039387878611},{"$f":"MECs!BB67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.30798572904118},{"$f":"MECs!BC67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.169823358884095},{"$f":"MECs!BD67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.16415523409833},{"$f":"MECs!BE67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.59080069874241},{"$f":"MECs!BF67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.40387606025524},{"$f":"MECs!BG67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.01593483439251},{"$f":"MECs!BH67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.597025792609799},{"$f":"MECs!BI67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.166977997981071},{"$f":"MECs!BJ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2354407667384049},{"$f":"MECs!BK67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.532691829268416},null,null,null,"Average",{"$f":"MECs!BP67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.621444275068228},{"$f":"MECs!BQ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":483.82792575757423},{"$f":"MECs!BR67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.02412562848372},{"$f":"MECs!BS67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.93950289558974},{"$f":"MECs!BT67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":188.07254761560205},{"$f":"MECs!BU67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.33689715408829},{"$f":"MECs!BV67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.279203500220049},{"$f":"MECs!BW67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.944771408959085},{"$f":"MECs!BX67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.997436028111906},{"$f":"MECs!BY67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.247394825845749},{"$f":"MECs!BZ67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0995179023606916},{"$f":"MECs!CA67*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.873010197645186}]
["Infrastructure",null,"All",{"$f":"MECs!D68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!F68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!G68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!I68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!J68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!K68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!L68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!N68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!O68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14467316262561508},null,"Infrastructure",null,"All",{"$f":"MECs!T68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!V68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!W68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!Y68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!Z68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!AA68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!AB68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!AD68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18136862820144076},{"$f":"MECs!AE68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14683225034475694},null,"Infrastructure",null,"All",{"$f":"MECs!AJ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6323176538129667},{"$f":"MECs!AK68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7056941536691532},{"$f":"MECs!AL68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.455094268489596},{"$f":"MECs!AM68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6323176538129667},{"$f":"MECs!AN68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5292706152518667},{"$f":"MECs!AO68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.455094268489596},{"$f":"MECs!AP68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3479019870504265},{"$f":"MECs!AQ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.455094268489596},{"$f":"MECs!AR68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6323176538129667},{"$f":"MECs!AS68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4410588460432221},{"$f":"MECs!AT68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.455094268489596},{"$f":"MECs!AU68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.233504383436431},null,"Infrastructure",null,"All",{"$f":"MECs!AZ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5292706152518667},{"$f":"MECs!BA68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.469929537842045},{"$f":"MECs!BB68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.17322415079292},{"$f":"MECs!BC68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5292706152518667},{"$f":"MECs!BD68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.033815781582977},{"$f":"MECs!BE68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.17322415079292},{"$f":"MECs!BF68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.671078525180089},{"$f":"MECs!BG68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.17322415079292},{"$f":"MECs!BH68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5292706152518667},{"$f":"MECs!BI68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.769180473957039},{"$f":"MECs!BJ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.17322415079292},{"$f":"MECs!BK68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.027129302830087},null,"Infrastructure",null,"All",{"$f":"MECs!BP68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA68*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!F69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!G69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!I69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!J69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!K69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!L69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4148178126486077},{"$f":"MECs!N69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4148178126486077},{"$f":"MECs!O69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1208213225891055},null,"Accident",null,"All",{"$f":"MECs!T69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!V69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!W69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!Y69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!Z69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!AA69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0635049113511759},{"$f":"MECs!AB69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4148178126486077},{"$f":"MECs!AD69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4148178126486077},{"$f":"MECs!AE69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.053205428092316},null,"Accident",null,"All",{"$f":"MECs!AJ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!AK69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AL69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AM69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!AN69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AO69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AP69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AQ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!AR69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!AS69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8719722328646666},{"$f":"MECs!AT69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8719722328646666},{"$f":"MECs!AU69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.7778465211104324},null,"Accident",null,"All",{"$f":"MECs!AZ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!BA69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BB69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BC69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!BD69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BE69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BF69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BG69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4677385721079217},{"$f":"MECs!BH69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60635049113511752},{"$f":"MECs!BI69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8719722328646666},{"$f":"MECs!BJ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8719722328646666},{"$f":"MECs!BK69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0964997393807705},null,"Accident",null,"All",{"$f":"MECs!BP69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA69*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5938508660644426},{"$f":"MECs!E70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.75367496454979943},{"$f":"MECs!F70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.75796194016284757},{"$f":"MECs!G70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28259054002488887},{"$f":"MECs!H70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29273819316472482},{"$f":"MECs!I70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30434472832191517},{"$f":"MECs!J70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17329019081838715},{"$f":"MECs!K70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18163289988803993},{"$f":"MECs!L70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8490967475607798E-2},{"$f":"MECs!M70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0491731719428003E-2},{"$f":"MECs!N70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0453562577162272E-2},{"$f":"MECs!O70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17285291433546504},null,"Local Air Quality",null,"All",{"$f":"MECs!T70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.65216066978271},{"$f":"MECs!U70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6106602383503017},{"$f":"MECs!V70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.716440653558772},{"$f":"MECs!W70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73347000152717357},{"$f":"MECs!X70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6140777873321136},{"$f":"MECs!Y70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.64594872306500406},{"$f":"MECs!Z70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36783702982574573},{"$f":"MECs!AA70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38755751608501587},{"$f":"MECs!AB70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22923795839976402},{"$f":"MECs!AC70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16224623405390537},{"$f":"MECs!AD70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14384550500594601},{"$f":"MECs!AE70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3901262915338784},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3581000237399086},{"$f":"MECs!AK70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3956774971393564},{"$f":"MECs!AL70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2541941385141548},{"$f":"MECs!AM70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1587719052699383},{"$f":"MECs!AN70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.71430884968924},{"$f":"MECs!AO70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1039014409564718},{"$f":"MECs!AP70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.88487660824986836},{"$f":"MECs!AQ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1615950600191052},{"$f":"MECs!AR70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31578553917270547},{"$f":"MECs!AS70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27741833816745659},{"$f":"MECs!AT70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31194571444185692},{"$f":"MECs!AU70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.8972565462788803},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1247777513495962},{"$f":"MECs!BA70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.643239508888735},{"$f":"MECs!BB70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8880548658001368},{"$f":"MECs!BC70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4583001074618862},{"$f":"MECs!BD70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9455610626504942},{"$f":"MECs!BE70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.372310734232423},{"$f":"MECs!BF70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1396348355860646},{"$f":"MECs!BG70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4402165678762811},{"$f":"MECs!BH70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41786830602155234},{"$f":"MECs!BI70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35928778343909368},{"$f":"MECs!BJ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39828739029176369},{"$f":"MECs!BK70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.703103820068678},null,"Local Air Quality",null,"All",{"$f":"MECs!BP70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3241321964117891},{"$f":"MECs!BQ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8891145514227023},{"$f":"MECs!BR70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1364407890715231},{"$f":"MECs!BS70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2888645005792316},{"$f":"MECs!BT70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8717257637331972},{"$f":"MECs!BU70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0853324414618482},{"$f":"MECs!BV70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.88586574659368456},{"$f":"MECs!BW70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1650624516410411},{"$f":"MECs!BX70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31035131233459401},{"$f":"MECs!BY70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27164894552936947},{"$f":"MECs!BZ70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30920086634223715},{"$f":"MECs!CA70*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6517715328039158}]
["Noise",null,"All",{"$f":"MECs!D71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!E71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!F71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!G71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!H71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!I71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!J71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!K71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!L71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20211683037837255},{"$f":"MECs!O71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22052001032660107},null,"Noise",null,"All",{"$f":"MECs!T71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!U71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!V71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!W71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!X71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!Y71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!Z71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!AA71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40423366075674511},{"$f":"MECs!AB71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20211683037837255},{"$f":"MECs!AE71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21723887823658544},null,"Noise",null,"All",{"$f":"MECs!AJ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9037246885402546},{"$f":"MECs!AK71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.924892992323981},{"$f":"MECs!AL71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.350294956864449},{"$f":"MECs!AM71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.307958349296998},{"$f":"MECs!AN71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.105841518918625},{"$f":"MECs!AO71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.105841518918625},{"$f":"MECs!AP71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8931405366483922},{"$f":"MECs!AQ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8931405366483922},{"$f":"MECs!AR71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8190514734053527},{"$f":"MECs!AS71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8190514734053527},{"$f":"MECs!AT71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2232851341620981},{"$f":"MECs!AU71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8717515902658191},null,"Noise",null,"All",{"$f":"MECs!AZ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.605332546702133},{"$f":"MECs!BA71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.647669154269586},{"$f":"MECs!BB71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.700589913728898},{"$f":"MECs!BC71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.413799868215627},{"$f":"MECs!BD71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.211683037837251},{"$f":"MECs!BE71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.211683037837251},{"$f":"MECs!BF71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.584164242918408},{"$f":"MECs!BG71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.786281073296784},{"$f":"MECs!BH71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6381029468107053},{"$f":"MECs!BI71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6381029468107053},{"$f":"MECs!BJ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6486870987025677},{"$f":"MECs!BK71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4798415475559246},null,"Noise",null,"All",{"$f":"MECs!BP71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA71*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7715170038694272},{"$f":"MECs!E72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2595796592746327},{"$f":"MECs!F72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.943491853911246},{"$f":"MECs!G72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7251127970624234},{"$f":"MECs!H72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9332213342116056},{"$f":"MECs!I72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2906756625532161},{"$f":"MECs!J72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.678262229751426},{"$f":"MECs!K72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1150963847762418},{"$f":"MECs!L72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7712402134320189},{"$f":"MECs!M72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6014650661009102},{"$f":"MECs!N72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5771638170542999},{"$f":"MECs!O72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8308034348789461},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0047814077468873},{"$f":"MECs!U72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4769269334441057},{"$f":"MECs!V72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.696956554095447},{"$f":"MECs!W72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6027566629064314},{"$f":"MECs!X72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.68957393221031},{"$f":"MECs!Y72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3658381617326771},{"$f":"MECs!Z72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2467924056274642},{"$f":"MECs!AA72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0536800818434839},{"$f":"MECs!AB72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9375388397578552},{"$f":"MECs!AC72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6762952816803898},{"$f":"MECs!AD72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.086341039864652},{"$f":"MECs!AE72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9301075371853162},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.865876308698102},{"$f":"MECs!AK72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.790384741003177},{"$f":"MECs!AL72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.691311291705365},{"$f":"MECs!AM72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.889389803299913},{"$f":"MECs!AN72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.300337495659434},{"$f":"MECs!AO72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.206732837514327},{"$f":"MECs!AP72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.321048174536891},{"$f":"MECs!AQ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.844729917194453},{"$f":"MECs!AR72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.91944828955474},{"$f":"MECs!AS72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.683615578794061},{"$f":"MECs!AT72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.124844974243928},{"$f":"MECs!AU72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.837003471455851},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.644846670601652},{"$f":"MECs!BA72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.210652441401862},{"$f":"MECs!BB72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.080657243020106},{"$f":"MECs!BC72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.946341407370824},{"$f":"MECs!BD72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.346059020431088},{"$f":"MECs!BE72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.566021513613883},{"$f":"MECs!BF72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.556575819492821},{"$f":"MECs!BG72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.151077307171796},{"$f":"MECs!BH72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.800631741549378},{"$f":"MECs!BI72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.472523554615876},{"$f":"MECs!BJ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.450602800442372},{"$f":"MECs!BK72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.79863023557574},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.370547817047623},{"$f":"MECs!BQ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.782016348431313},{"$f":"MECs!BR72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.911153012727496},{"$f":"MECs!BS72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.401728216794066},{"$f":"MECs!BT72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.818580763073903},{"$f":"MECs!BU72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.522866240823802},{"$f":"MECs!BV72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.744838358162184},{"$f":"MECs!BW72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.06536479973942},{"$f":"MECs!BX72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.505341058013205},{"$f":"MECs!BY72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.252449823540317},{"$f":"MECs!BZ72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.453413368455351},{"$f":"MECs!CA72*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.912202972040983}]
["Indirect Taxation",null,"All",{"$f":"MECs!D73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.68596459702147339},{"$f":"MECs!E73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.51519157876440058},{"$f":"MECs!F73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.275890848812122},{"$f":"MECs!G73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.70220141901244959},{"$f":"MECs!H73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62938428657988466},{"$f":"MECs!I73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50431109389877038},{"$f":"MECs!J73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.71859442244786409},{"$f":"MECs!K73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.56574624546650742},{"$f":"MECs!L73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.68606144593604901},{"$f":"MECs!M73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.74546573350790113},{"$f":"MECs!N73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.75396873532774134},{"$f":"MECs!O73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66522028755001927},null,"Indirect Taxation",null,"All",{"$f":"MECs!T73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.4873479914128711},{"$f":"MECs!U73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.2839084385581185},{"$f":"MECs!V73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.754118112962606},{"$f":"MECs!W73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.3324042743307754},{"$f":"MECs!X73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.9804559714336822},{"$f":"MECs!Y73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.2410938918518353},{"$f":"MECs!Z73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.8098042479651246},{"$f":"MECs!AA73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.1207855430848066},{"$f":"MECs!AB73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.4614321403015156},{"$f":"MECs!AC73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.9753382678660665},{"$f":"MECs!AD73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.7479649424466175},{"$f":"MECs!AE73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-2.0731596453151853},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.729744563278176},{"$f":"MECs!AK73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.858071553855835},{"$f":"MECs!AL73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.424747628876307},{"$f":"MECs!AM73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.746856637447985},{"$f":"MECs!AN73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.229192457343494},{"$f":"MECs!AO73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.344337547379489},{"$f":"MECs!AP73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.788753839429537},{"$f":"MECs!AQ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.353132480387234},{"$f":"MECs!AR73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.768731865053891},{"$f":"MECs!AS73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.597103321251938},{"$f":"MECs!AT73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.918210424585553},{"$f":"MECs!AU73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.436487662032498},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.752155427928304},{"$f":"MECs!BA73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-24.896989234843012},{"$f":"MECs!BB73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-31.352183693269602},{"$f":"MECs!BC73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.971569869922975},{"$f":"MECs!BD73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.356754793502017},{"$f":"MECs!BE73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-25.155611018815527},{"$f":"MECs!BF73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.054448616617332},{"$f":"MECs!BG73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-24.125877641586534},{"$f":"MECs!BH73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.865528864491028},{"$f":"MECs!BI73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.354501802541503},{"$f":"MECs!BJ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.794059781547134},{"$f":"MECs!BK73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.591827721396015},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.383260624248143},{"$f":"MECs!BQ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.719246807171032},{"$f":"MECs!BR73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-25.449184145133263},{"$f":"MECs!BS73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.010794074039595},{"$f":"MECs!BT73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.915823316410965},{"$f":"MECs!BU73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.170097200433947},{"$f":"MECs!BV73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.828154974876998},{"$f":"MECs!BW73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.674564161238905},{"$f":"MECs!BX73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.465290177498474},{"$f":"MECs!BY73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.311391103359934},{"$f":"MECs!BZ73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.042247505013435},{"$f":"MECs!CA73*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.755681180168988}]
["Total",null,null,{"$f":"MECs!D74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.904143837739378},{"$f":"MECs!E74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":204.70872370592792},{"$f":"MECs!F74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.83610209458908},{"$f":"MECs!G74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.689939575092403},{"$f":"MECs!H74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.733470060506392},{"$f":"MECs!I74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.883197546718584},{"$f":"MECs!J74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.530935443415068},{"$f":"MECs!K74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.689491294023789},{"$f":"MECs!L74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.53476703808844},{"$f":"MECs!M74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.302566902516586},{"$f":"MECs!N74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.029696547131902},{"$f":"MECs!O74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.304095211363823},null,"Total",null,null,{"$f":"MECs!T74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.02240545690076},{"$f":"MECs!U74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":205.98395623657541},{"$f":"MECs!V74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.518036546394484},{"$f":"MECs!W74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.983857209095472},{"$f":"MECs!X74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.201321994658926},{"$f":"MECs!Y74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.554559054890518},{"$f":"MECs!Z74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.765613787885464},{"$f":"MECs!AA74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.147467818736693},{"$f":"MECs!AB74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.704319069100862},{"$f":"MECs!AC74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.758347619056577},{"$f":"MECs!AD74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1203320345966787},{"$f":"MECs!AE74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.813554819135732},null,"Total",null,null,{"$f":"MECs!AJ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.388922251700031},{"$f":"MECs!AK74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":406.13553997814432},{"$f":"MECs!AL74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":210.89222107645276},{"$f":"MECs!AM74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.441953766015139},{"$f":"MECs!AN74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.82344078214112},{"$f":"MECs!AO74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.45101292771452},{"$f":"MECs!AP74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.218146699331186},{"$f":"MECs!AQ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.30719214488111},{"$f":"MECs!AR74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.122272963392028},{"$f":"MECs!AS74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.364033215665593},{"$f":"MECs!AT74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.464565505410718},{"$f":"MECs!AU74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.564362600725275},null,"Total",null,null,{"$f":"MECs!AZ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.95929800619119},{"$f":"MECs!BA74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":636.78263385845332},{"$f":"MECs!BB74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":416.26606678122158},{"$f":"MECs!BC74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.15231597839643},{"$f":"MECs!BD74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":277.81225791520603},{"$f":"MECs!BE74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":328.22616768851128},{"$f":"MECs!BF74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.7686194389232},{"$f":"MECs!BG74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":286.90859486405174},{"$f":"MECs!BH74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.72372102888739},{"$f":"MECs!BI74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.923543187126953},{"$f":"MECs!BJ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.98415465828552},{"$f":"MECs!BK74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":117.04606875328359},null,"Total",null,null,{"$f":"MECs!BP74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.932863664279502},{"$f":"MECs!BQ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":503.77980985025715},{"$f":"MECs!BR74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":205.62253528514947},{"$f":"MECs!BS74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.619301538923438},{"$f":"MECs!BT74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":202.84703082599825},{"$f":"MECs!BU74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":136.77499863593997},{"$f":"MECs!BV74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.08175263009892},{"$f":"MECs!BW74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.50063449910063},{"$f":"MECs!BX74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.347838220961222},{"$f":"MECs!BY74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.460102491555499},{"$f":"MECs!BZ74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.819884632144849},{"$f":"MECs!CA74*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.681303522321102}]
[]
[]
["Table A 5.4.2a:",null,null,2040,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2040,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2040,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2040,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2040,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.11723985159762294},{"$f":"MECs!E80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0991618812285204},{"$f":"MECs!F80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.781153479415705},{"$f":"MECs!G80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14195165349252639},{"$f":"MECs!H80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8460278064231639},{"$f":"MECs!I80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9336148303790406},{"$f":"MECs!J80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.185849760165425},{"$f":"MECs!K80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3394376687580927},{"$f":"MECs!L80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1234055744407737},{"$f":"MECs!M80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3318318130875924},{"$f":"MECs!N80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1868267628758855},{"$f":"MECs!O80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4952526879665506},null,"Congestion*",null,1,{"$f":"MECs!T80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.11723985159762294},{"$f":"MECs!U80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0991618812285204},{"$f":"MECs!V80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.781153479415705},{"$f":"MECs!W80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14195165349252639},{"$f":"MECs!X80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8460278064231639},{"$f":"MECs!Y80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9336148303790406},{"$f":"MECs!Z80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.185849760165425},{"$f":"MECs!AA80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3394376687580927},{"$f":"MECs!AB80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1234055744407737},{"$f":"MECs!AC80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3318318130875924},{"$f":"MECs!AD80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1868267628758855},{"$f":"MECs!AE80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4952526879665506},null,"Congestion*",null,1,{"$f":"MECs!AJ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22275571803548355},{"$f":"MECs!AK80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9884075743341896},{"$f":"MECs!AL80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.184191610889837},{"$f":"MECs!AM80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26970814163580009},{"$f":"MECs!AN80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5074528322040117},{"$f":"MECs!AO80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4738681777201759},{"$f":"MECs!AP80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.253114544314307},{"$f":"MECs!AQ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2449315706403752},{"$f":"MECs!AR80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23447059143746998},{"$f":"MECs!AS80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5304804448664258},{"$f":"MECs!AT80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2549708494641822},{"$f":"MECs!AU80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.7409801071364459},null,"Congestion*",null,1,{"$f":"MECs!AZ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33999556963310651},{"$f":"MECs!BA80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0875694555627105},{"$f":"MECs!BB80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.96534509030554},{"$f":"MECs!BC80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4116597951283264},{"$f":"MECs!BD80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3534806386271754},{"$f":"MECs!BE80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.407483008099215},{"$f":"MECs!BF80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4389643044797316},{"$f":"MECs!BG80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.584369239398468},{"$f":"MECs!BH80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35787616587824367},{"$f":"MECs!BI80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.8623122579540183},{"$f":"MECs!BJ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4417976123400686},{"$f":"MECs!BK80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.236232795102997},null,"Congestion*",null,1,{"$f":"MECs!BP80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29309962899405734},{"$f":"MECs!BQ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2479047030713009},{"$f":"MECs!BR80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.45288369853926},{"$f":"MECs!BS80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35487913373131597},{"$f":"MECs!BT80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6150695160579094},{"$f":"MECs!BU80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8340370759476006},{"$f":"MECs!BV80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9646244004135616},{"$f":"MECs!BW80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.848594171895231},{"$f":"MECs!BX80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30851393610193428},{"$f":"MECs!BY80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3295795327189812},{"$f":"MECs!BZ80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.967066907189714},{"$f":"MECs!CA80*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2381317199163773}]
[null,null,2,{"$f":"MECs!D81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37232969998641563},{"$f":"MECs!E81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4731056462218772},{"$f":"MECs!F81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.558408821859217},{"$f":"MECs!G81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44020759481390548},{"$f":"MECs!H81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.09546839128235},{"$f":"MECs!I81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.017135129813852},{"$f":"MECs!J81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.694160431496345},{"$f":"MECs!K81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.695788739960527},{"$f":"MECs!L81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38996026312557702},{"$f":"MECs!M81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5347707971199029},{"$f":"MECs!N81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2549483740236598},{"$f":"MECs!O81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8355058968681215},null,null,null,2,{"$f":"MECs!T81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37232969998641563},{"$f":"MECs!U81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4731056462218772},{"$f":"MECs!V81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.558408821859217},{"$f":"MECs!W81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44020759481390548},{"$f":"MECs!X81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.09546839128235},{"$f":"MECs!Y81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.017135129813852},{"$f":"MECs!Z81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.694160431496345},{"$f":"MECs!AA81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.695788739960527},{"$f":"MECs!AB81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38996026312557702},{"$f":"MECs!AC81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5347707971199029},{"$f":"MECs!AD81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2549483740236598},{"$f":"MECs!AE81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8355058968681215},null,null,null,2,{"$f":"MECs!AJ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.70742642997418959},{"$f":"MECs!AK81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.298900727821566},{"$f":"MECs!AL81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.160976761532496},{"$f":"MECs!AM81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.83639443014642045},{"$f":"MECs!AN81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.581389943436465},{"$f":"MECs!AO81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.432556746646323},{"$f":"MECs!AP81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0189048198430548},{"$f":"MECs!AQ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.721998605924995},{"$f":"MECs!AR81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.74092449993859633},{"$f":"MECs!AS81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7160645145278144},{"$f":"MECs!AT81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.884401910644954},{"$f":"MECs!AU81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.987461204049431},null,null,null,2,{"$f":"MECs!AZ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0797561299606053},{"$f":"MECs!BA81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.772006374043443},{"$f":"MECs!BB81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":114.71938558339171},{"$f":"MECs!BC81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2766020249603258},{"$f":"MECs!BD81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.676858334718816},{"$f":"MECs!BE81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.449691876460172},{"$f":"MECs!BF81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.713065251339399},{"$f":"MECs!BG81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.417787345885522},{"$f":"MECs!BH81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1308847630641732},{"$f":"MECs!BI81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.250835311647718},{"$f":"MECs!BJ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.139350284668613},{"$f":"MECs!BK81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.822967100917552},null,null,null,2,{"$f":"MECs!BP81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.93082424996603907},{"$f":"MECs!BQ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.182764115554694},{"$f":"MECs!BR81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.896022054648043},{"$f":"MECs!BS81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1005189870347638},{"$f":"MECs!BT81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.238670978205876},{"$f":"MECs!BU81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.042837824534637},{"$f":"MECs!BV81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2354010787408622},{"$f":"MECs!BW81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.739471849901321},{"$f":"MECs!BX81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.97490065781394264},{"$f":"MECs!BY81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8369269927997571},{"$f":"MECs!BZ81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.637370935059149},{"$f":"MECs!CA81*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.088764742170305}]
[null,null,3,{"$f":"MECs!D82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.467032740984735},{"$f":"MECs!E82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.023420286619015},{"$f":"MECs!F82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.368439888567167},{"$f":"MECs!G82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.618495184551072},{"$f":"MECs!H82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.868150670667163},{"$f":"MECs!I82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.169696403927006},{"$f":"MECs!J82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.496645761031346},{"$f":"MECs!K82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.635758535061591},{"$f":"MECs!L82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.177164829192476},{"$f":"MECs!M82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.134886978782893},{"$f":"MECs!N82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.497893311667234},{"$f":"MECs!O82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.693888147115189},null,null,null,3,{"$f":"MECs!T82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.467032740984735},{"$f":"MECs!U82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.023420286619015},{"$f":"MECs!V82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.368439888567167},{"$f":"MECs!W82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.618495184551072},{"$f":"MECs!X82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.868150670667163},{"$f":"MECs!Y82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.169696403927006},{"$f":"MECs!Z82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.496645761031346},{"$f":"MECs!AA82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.635758535061591},{"$f":"MECs!AB82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.177164829192476},{"$f":"MECs!AC82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.134886978782893},{"$f":"MECs!AD82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.497893311667234},{"$f":"MECs!AE82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.693888147115189},null,null,null,3,{"$f":"MECs!AJ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.68736220787099},{"$f":"MECs!AK82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.64449854457611},{"$f":"MECs!AL82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.90003578827762},{"$f":"MECs!AM82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.975140850647037},{"$f":"MECs!AN82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.74948627426761},{"$f":"MECs!AO82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.722423167461301},{"$f":"MECs!AP82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.743626945959555},{"$f":"MECs!AQ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.507941216617027},{"$f":"MECs!AR82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.036613175465703},{"$f":"MECs!AS82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.256285259687491},{"$f":"MECs!AT82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.24599729216775},{"$f":"MECs!AU82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.21838747951886},null,null,null,3,{"$f":"MECs!AZ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.154394948855717},{"$f":"MECs!BA82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":156.66791883119515},{"$f":"MECs!BB82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.26847567684479},{"$f":"MECs!BC82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.593636035198109},{"$f":"MECs!BD82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.61763694493479},{"$f":"MECs!BE82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.89211957138831},{"$f":"MECs!BF82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.240272706990908},{"$f":"MECs!BG82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.14369975167862},{"$f":"MECs!BH82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.213778004658174},{"$f":"MECs!BI82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.391172238470382},{"$f":"MECs!BJ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.743890603834977},{"$f":"MECs!BK82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.912275626634042},null,null,null,3,{"$f":"MECs!BP82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.167581852461836},{"$f":"MECs!BQ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.05855071654753},{"$f":"MECs!BR82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.92109972141793},{"$f":"MECs!BS82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.546237961377685},{"$f":"MECs!BT82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.670376676667914},{"$f":"MECs!BU82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.424241009817521},{"$f":"MECs!BV82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.241614402578364},{"$f":"MECs!BW82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.089396337653966},{"$f":"MECs!BX82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.942912072981187},{"$f":"MECs!BY82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.337217446957229},{"$f":"MECs!BZ82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.744733279168095},{"$f":"MECs!CA82*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.234720367787972}]
[null,null,4,{"$f":"MECs!D83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.214653849473947},{"$f":"MECs!E83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.08187565141083},{"$f":"MECs!F83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.69185188364409},{"$f":"MECs!G83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.95417929636168},{"$f":"MECs!H83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.71500939101452},{"$f":"MECs!I83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.5017111446225},{"$f":"MECs!J83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.287698620034064},{"$f":"MECs!K83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":201.65244095826449},{"$f":"MECs!L83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.180844130377331},{"$f":"MECs!M83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.234690998113138},{"$f":"MECs!N83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.427541751815369},{"$f":"MECs!O83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.14135542597786},null,null,null,4,{"$f":"MECs!T83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.214653849473947},{"$f":"MECs!U83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.08187565141083},{"$f":"MECs!V83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.69185188364409},{"$f":"MECs!W83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.95417929636168},{"$f":"MECs!X83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.71500939101452},{"$f":"MECs!Y83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.5017111446225},{"$f":"MECs!Z83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.287698620034064},{"$f":"MECs!AA83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":201.65244095826449},{"$f":"MECs!AB83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.180844130377331},{"$f":"MECs!AC83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.234690998113138},{"$f":"MECs!AD83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.427541751815369},{"$f":"MECs!AE83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.14135542597786},null,null,null,4,{"$f":"MECs!AJ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.00784231400048},{"$f":"MECs!AK83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":345.95556373768051},{"$f":"MECs!AL83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":375.61451857892376},{"$f":"MECs!AM83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.712940663087167},{"$f":"MECs!AN83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":271.15851784292761},{"$f":"MECs!AO83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":278.35325117478277},{"$f":"MECs!AP83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.64662737806472},{"$f":"MECs!AQ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":383.13963782070255},{"$f":"MECs!AR83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.04360384771694},{"$f":"MECs!AS83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":161.94591289641494},{"$f":"MECs!AT83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.0123293284492},{"$f":"MECs!AU83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":190.26857530935794},null,null,null,4,{"$f":"MECs!AZ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.2224961634744},{"$f":"MECs!BA83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":528.03743938909133},{"$f":"MECs!BB83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":573.30637046256777},{"$f":"MECs!BC83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.66711995944883},{"$f":"MECs!BD83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":413.87352723394207},{"$f":"MECs!BE83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":424.85496231940527},{"$f":"MECs!BF83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.93432599809873},{"$f":"MECs!BG83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":584.79207877896692},{"$f":"MECs!BH83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":154.22444797809425},{"$f":"MECs!BI83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":247.18060389452813},{"$f":"MECs!BJ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.43987108026454},{"$f":"MECs!BK83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":290.40993073533582},null,null,null,4,{"$f":"MECs!BP83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.53663462368485},{"$f":"MECs!BQ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":455.20468912852709},{"$f":"MECs!BR83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":494.22962970911027},{"$f":"MECs!BS83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.8854482409042},{"$f":"MECs!BT83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":356.78752347753635},{"$f":"MECs!BU83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":366.25427786155626},{"$f":"MECs!BV83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.21924655008516},{"$f":"MECs!BW83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":504.13110239566129},{"$f":"MECs!BX83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.95211032594332},{"$f":"MECs!BY83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.08672749528287},{"$f":"MECs!BZ83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":196.06885437953838},{"$f":"MECs!CA83*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":250.35338856494468}]
[null,null,5,{"$f":"MECs!D84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.20178999202042},{"$f":"MECs!E84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":595.25087052995536},{"$f":"MECs!F84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":421.96201487903829},{"$f":"MECs!G84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.73043243380496},{"$f":"MECs!H84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":501.68053086625878},{"$f":"MECs!I84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":447.83697238054799},{"$f":"MECs!J84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":178.03199741586337},{"$f":"MECs!K84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":792.64912441082276},{"$f":"MECs!L84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.41416651439408},{"$f":"MECs!M84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":268.20027188696082},{"$f":"MECs!N84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":206.03696601002804},{"$f":"MECs!O84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":418.68127409692306},null,null,null,5,{"$f":"MECs!T84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.20178999202042},{"$f":"MECs!U84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":595.25087052995536},{"$f":"MECs!V84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":421.96201487903829},{"$f":"MECs!W84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.73043243380496},{"$f":"MECs!X84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":501.68053086625878},{"$f":"MECs!Y84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":447.83697238054799},{"$f":"MECs!Z84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":178.03199741586337},{"$f":"MECs!AA84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":792.64912441082276},{"$f":"MECs!AB84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.41416651439408},{"$f":"MECs!AC84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":268.20027188696082},{"$f":"MECs!AD84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":206.03696601002804},{"$f":"MECs!AE84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":418.68127409692306},null,null,null,5,{"$f":"MECs!AJ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":283.4834009848388},{"$f":"MECs!AK84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1130.9766540069154},{"$f":"MECs!AL84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":801.72782827017272},{"$f":"MECs!AM84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":276.8878216242295},{"$f":"MECs!AN84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":953.19300864589161},{"$f":"MECs!AO84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":850.89024752304135},{"$f":"MECs!AP84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":338.26079509014039},{"$f":"MECs!AQ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1506.0333363805632},{"$f":"MECs!AR84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":403.58691637734881},{"$f":"MECs!AS84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":509.58051658522544},{"$f":"MECs!AT84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":391.47023541905327},{"$f":"MECs!AU84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":795.49442078415382},null,null,null,5,{"$f":"MECs!AZ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":432.68519097685919},{"$f":"MECs!BA84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1726.2275245368708},{"$f":"MECs!BB84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1223.6898431492109},{"$f":"MECs!BC84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":422.61825405803444},{"$f":"MECs!BD84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1454.8735395121503},{"$f":"MECs!BE84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1298.7272199035892},{"$f":"MECs!BF84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":516.29279250600382},{"$f":"MECs!BG84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2298.6824607913863},{"$f":"MECs!BH84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":616.00108289174295},{"$f":"MECs!BI84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":777.78078847218626},{"$f":"MECs!BJ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":597.50720142908142},{"$f":"MECs!BK84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1214.1756948810769},null,null,null,5,{"$f":"MECs!BP84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":373.00447498005099},{"$f":"MECs!BQ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1488.1271763248888},{"$f":"MECs!BR84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1054.9050371975954},{"$f":"MECs!BS84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":364.32608108451245},{"$f":"MECs!BT84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1254.2013271656469},{"$f":"MECs!BU84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1119.59243095137},{"$f":"MECs!BV84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":445.07999353965846},{"$f":"MECs!BW84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1981.6228110270574},{"$f":"MECs!BX84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":531.03541628598521},{"$f":"MECs!BY84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":670.50067971740202},{"$f":"MECs!BZ84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":515.09241502507007},{"$f":"MECs!CA84*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1046.7031852423074}]
[null,null,"Average",{"$f":"MECs!D85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.292322002743584},{"$f":"MECs!E85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":225.42609320101158},{"$f":"MECs!F85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.93431776975855},{"$f":"MECs!G85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.867499743867182},{"$f":"MECs!H85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.355269286678848},{"$f":"MECs!I85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.178636518262365},{"$f":"MECs!J85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.76631630673328},{"$f":"MECs!K85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.613103162978256},{"$f":"MECs!L85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.587747591219831},{"$f":"MECs!M85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2995084528870162},{"$f":"MECs!N85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1923708430902926},{"$f":"MECs!O85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.020038808082489},null,null,null,"Average",{"$f":"MECs!T85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.292322002743584},{"$f":"MECs!U85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":225.42609320101158},{"$f":"MECs!V85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.93431776975855},{"$f":"MECs!W85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.867499743867182},{"$f":"MECs!X85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.355269286678848},{"$f":"MECs!Y85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.178636518262365},{"$f":"MECs!Z85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.76631630673328},{"$f":"MECs!AA85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.613103162978256},{"$f":"MECs!AB85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.587747591219831},{"$f":"MECs!AC85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2995084528870162},{"$f":"MECs!AD85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1923708430902926},{"$f":"MECs!AE85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.020038808082489},null,null,null,"Average",{"$f":"MECs!AJ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.055411805212813},{"$f":"MECs!AK85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":428.30957708192199},{"$f":"MECs!AL85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.77520376254122},{"$f":"MECs!AM85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.848249513347639},{"$f":"MECs!AN85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.9750116446898},{"$f":"MECs!AO85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.03940938469847},{"$f":"MECs!AP85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.556000982793222},{"$f":"MECs!AQ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.464896009658688},{"$f":"MECs!AR85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.416720423317678},{"$f":"MECs!AS85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.769066060485333},{"$f":"MECs!AT85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.065504601871555},{"$f":"MECs!AU85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.738073735356728},null,null,null,"Average",{"$f":"MECs!AZ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.347733807956395},{"$f":"MECs!BA85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":653.73567028293348},{"$f":"MECs!BB85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":234.70952153229979},{"$f":"MECs!BC85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.715749257214831},{"$f":"MECs!BD85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":253.33028093136866},{"$f":"MECs!BE85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":154.21804590296085},{"$f":"MECs!BF85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.3223172895265},{"$f":"MECs!BG85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.07799917263694},{"$f":"MECs!BH85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.004468014537508},{"$f":"MECs!BI85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.068574513372351},{"$f":"MECs!BJ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.257875444961849},{"$f":"MECs!BK85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.758112543439225},null,null,null,"Average",{"$f":"MECs!BP85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.230805006858965},{"$f":"MECs!BQ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":563.56523300252888},{"$f":"MECs!BR85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":202.33579442439637},{"$f":"MECs!BS85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.168749359667956},{"$f":"MECs!BT85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.38817321669714},{"$f":"MECs!BU85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.94659129565591},{"$f":"MECs!BV85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.415790766833226},{"$f":"MECs!BW85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.032757907445657},{"$f":"MECs!BX85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.96936897804958},{"$f":"MECs!BY85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.748771132217545},{"$f":"MECs!BZ85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9809271077257318},{"$f":"MECs!CA85*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.550097020206238}]
["Infrastructure",null,"All",{"$f":"MECs!D86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!F86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!G86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!I86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!J86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!K86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!L86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!N86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!O86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15590352000266697},null,"Infrastructure",null,"All",{"$f":"MECs!T86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!V86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!W86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!Y86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!Z86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!AA86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!AB86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!AD86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19600450813301273},{"$f":"MECs!AE86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15872229923337738},null,"Infrastructure",null,"All",{"$f":"MECs!AJ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7640405731971143},{"$f":"MECs!AK86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.4082163903846094},{"$f":"MECs!AL86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.396906134735559},{"$f":"MECs!AM86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7640405731971143},{"$f":"MECs!AN86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0561622927884571},{"$f":"MECs!AO86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.396906134735559},{"$f":"MECs!AP86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8601577846554447},{"$f":"MECs!AQ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.396906134735559},{"$f":"MECs!AR86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7640405731971143},{"$f":"MECs!AS86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8801352439903809},{"$f":"MECs!AT86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.396906134735559},{"$f":"MECs!AU86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.017741220944597},null,"Infrastructure",null,"All",{"$f":"MECs!AZ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0561622927884571},{"$f":"MECs!BA86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.92875736634614},{"$f":"MECs!BB86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.29173273413454},{"$f":"MECs!BC86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0561622927884571},{"$f":"MECs!BD86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.892572532892611},{"$f":"MECs!BE86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.29173273413454},{"$f":"MECs!BF86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.500563516626588},{"$f":"MECs!BG86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.29173273413454},{"$f":"MECs!BH86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0561622927884571},{"$f":"MECs!BI86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.364491386498386},{"$f":"MECs!BJ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.29173273413454},{"$f":"MECs!BK86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.144303215522736},null,"Infrastructure",null,"All",{"$f":"MECs!BP86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA86*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!F87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!G87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!I87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!J87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!K87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!L87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5620731869707418},{"$f":"MECs!N87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5620731869707418},{"$f":"MECs!O87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4296320203374466},null,"Accident",null,"All",{"$f":"MECs!T87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!V87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!W87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!Y87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!Z87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!AA87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6945993727317505},{"$f":"MECs!AB87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5620731869707418},{"$f":"MECs!AD87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5620731869707418},{"$f":"MECs!AE87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3711343254595749},null,"Accident",null,"All",{"$f":"MECs!AJ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!AK87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AL87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AM87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!AN87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AO87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AP87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AQ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!AR87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!AS87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5872126224293188},{"$f":"MECs!AT87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5872126224293188},{"$f":"MECs!AU87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2587161428372653},null,"Accident",null,"All",{"$f":"MECs!AZ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!BA87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BB87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BC87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!BD87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BE87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BF87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BG87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1409059975805356},{"$f":"MECs!BH87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.6694599372731751},{"$f":"MECs!BI87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5872126224293188},{"$f":"MECs!BJ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5872126224293188},{"$f":"MECs!BK87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3942311551000781},null,"Accident",null,"All",{"$f":"MECs!BP87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA87*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60654748714780415},{"$f":"MECs!E88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.76263907521187757},{"$f":"MECs!F88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.75738282505343613},{"$f":"MECs!G88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28895249096243442},{"$f":"MECs!H88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29797778209327541},{"$f":"MECs!I88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30717842868742712},{"$f":"MECs!J88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17726309395937806},{"$f":"MECs!K88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18360289579245295},{"$f":"MECs!L88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9398885953107762E-2},{"$f":"MECs!M88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.028999503959398E-2},{"$f":"MECs!N88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0282821404192895E-2},{"$f":"MECs!O88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17431987381790925},null,"Local Air Quality",null,"All",{"$f":"MECs!T88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4510957212994715},{"$f":"MECs!U88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5167406068370002},{"$f":"MECs!V88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5939999705932604},{"$f":"MECs!W88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.65407714261900407},{"$f":"MECs!X88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.57741488878314362},{"$f":"MECs!Y88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60424214432882695},{"$f":"MECs!Z88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34596616838319322},{"$f":"MECs!AA88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36254091242804892},{"$f":"MECs!AB88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19836141538805518},{"$f":"MECs!AC88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14259164440576685},{"$f":"MECs!AD88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12947510183525954},{"$f":"MECs!AE88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3580211043270588},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.609632922258994},{"$f":"MECs!AK88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1071643043732067},{"$f":"MECs!AL88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0582972253871343},{"$f":"MECs!AM88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2842784095507889},{"$f":"MECs!AN88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9212579440210231},{"$f":"MECs!AO88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3357438240734161},{"$f":"MECs!AP88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.98505675781331703},{"$f":"MECs!AQ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.283675139758885},{"$f":"MECs!AR88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34973965440599519},{"$f":"MECs!AS88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30687920163141119},{"$f":"MECs!AT88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34489272423783945},{"$f":"MECs!AU88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99780146177226148},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.455793190252888},{"$f":"MECs!BA88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3459755561812603},{"$f":"MECs!BB88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6444725494448891},{"$f":"MECs!BC88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6145874277169727},{"$f":"MECs!BD88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1705639251518853},{"$f":"MECs!BE88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6341577889900636},{"$f":"MECs!BF88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2687162378657293},{"$f":"MECs!BG88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5910558998132993},{"$f":"MECs!BH88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.46252416465961227},{"$f":"MECs!BI88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39693958368498011},{"$f":"MECs!BJ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44027733140802738},{"$f":"MECs!BK88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.77978438485152857},null,"Local Air Quality",null,"All",{"$f":"MECs!BP88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.588644605381142},{"$f":"MECs!BQ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6696522455314273},{"$f":"MECs!BR88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8551592709160136},{"$f":"MECs!BS88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4389865172245022},{"$f":"MECs!BT88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1099264438416303},{"$f":"MECs!BU88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3287674257178881},{"$f":"MECs!BV88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.98768618994035973},{"$f":"MECs!BW88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2942512853131414},{"$f":"MECs!BX88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34617743652797528},{"$f":"MECs!BY88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30168505285015629},{"$f":"MECs!BZ88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34335088743089248},{"$f":"MECs!CA88*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8534082945726305}]
["Noise",null,"All",{"$f":"MECs!D89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!E89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!F89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!G89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!H89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!I89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!J89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!K89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!L89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22315331242439174},{"$f":"MECs!O89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24242779198744077},null,"Noise",null,"All",{"$f":"MECs!T89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!U89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!V89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!W89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!X89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!Y89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!Z89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!AA89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.44630662484878347},{"$f":"MECs!AB89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22315331242439174},{"$f":"MECs!AE89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23984163650974324},null,"Noise",null,"All",{"$f":"MECs!AJ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.934512308795195},{"$f":"MECs!AK89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.166045433039113},{"$f":"MECs!AL89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.843885182131809},{"$f":"MECs!AM89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.380818933643974},{"$f":"MECs!AN89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.157665621219586},{"$f":"MECs!AO89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.157665621219586},{"$f":"MECs!AP89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8187457466732351},{"$f":"MECs!AQ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8187457466732351},{"$f":"MECs!AR89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0083798118195255},{"$f":"MECs!AS89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0083798118195255},{"$f":"MECs!AT89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4546864366683088},{"$f":"MECs!AU89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3649006284766854},null,"Noise",null,"All",{"$f":"MECs!AZ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.64587130516599},{"$f":"MECs!BA89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.108937553653828},{"$f":"MECs!BB89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.687770364263617},{"$f":"MECs!BC89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.538484554863558},{"$f":"MECs!BD89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.315331242439171},{"$f":"MECs!BE89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.315331242439171},{"$f":"MECs!BF89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.41433818092208},{"$f":"MECs!BG89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.63749149334647},{"$f":"MECs!BH89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.016759623639051},{"$f":"MECs!BI89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.016759623639051},{"$f":"MECs!BJ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1325261857610096},{"$f":"MECs!BK89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2494954500542104},null,"Noise",null,"All",{"$f":"MECs!BP89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA89*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3812378798457314},{"$f":"MECs!E90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8657605795991317},{"$f":"MECs!F90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4428709722333801},{"$f":"MECs!G90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3460293296477115},{"$f":"MECs!H90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5603761156501812},{"$f":"MECs!I90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8643188192681022},{"$f":"MECs!J90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3235236761261437},{"$f":"MECs!K90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7021648840286883},{"$f":"MECs!L90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3790806821461006},{"$f":"MECs!M90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2461704733168331},{"$f":"MECs!N90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2269417516878338},{"$f":"MECs!O90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4499668287490759},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8980312280988691},{"$f":"MECs!U90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.61487875321213},{"$f":"MECs!V90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6108764815959162},{"$f":"MECs!W90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.5757692428303942},{"$f":"MECs!X90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8994186930689692},{"$f":"MECs!Y90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4591001118048492},{"$f":"MECs!Z90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4960959139447141},{"$f":"MECs!AA90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1755381087879435},{"$f":"MECs!AB90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8305752521547989},{"$f":"MECs!AC90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8410232562125826},{"$f":"MECs!AD90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3415590080214566},{"$f":"MECs!AE90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0549075355025304},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.287888084099531},{"$f":"MECs!AK90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.673745218868753},{"$f":"MECs!AL90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.436735864906851},{"$f":"MECs!AM90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.333822720840299},{"$f":"MECs!AN90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.04790787083606},{"$f":"MECs!AO90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.901908050144971},{"$f":"MECs!AP90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.902492803416759},{"$f":"MECs!AQ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.416200233379499},{"$f":"MECs!AR90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.348710889446703},{"$f":"MECs!AS90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.128485555796242},{"$f":"MECs!AT90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.581176519592379},{"$f":"MECs!AU90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.339873688453469},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.002779813660347},{"$f":"MECs!BA90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.311421436119012},{"$f":"MECs!BB90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.911382397992604},{"$f":"MECs!BC90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.314844368344051},{"$f":"MECs!BD90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.070597884050049},{"$f":"MECs!BE90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.23151279432885},{"$f":"MECs!BF90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.195612564292787},{"$f":"MECs!BG90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.654698495969107},{"$f":"MECs!BH90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.169756265265988},{"$f":"MECs!BI90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.805384942731962},{"$f":"MECs!BJ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.824968016216665},{"$f":"MECs!BK90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.182578110634044},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.022946600642189},{"$f":"MECs!BQ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.711234536767407},{"$f":"MECs!BR90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.763939860185658},{"$f":"MECs!BS90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.1598517133726},{"$f":"MECs!BT90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.343032715060843},{"$f":"MECs!BU90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.015232999863549},{"$f":"MECs!BV90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.611420952375937},{"$f":"MECs!BW90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.228681044953646},{"$f":"MECs!BX90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.182421094875565},{"$f":"MECs!BY90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.843272638323157},{"$f":"MECs!BZ90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.121456956728004},{"$f":"MECs!CA90*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.016684970084825}]
["Indirect Taxation",null,"All",{"$f":"MECs!D91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4721845820586872},{"$f":"MECs!E91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3715636910556011},{"$f":"MECs!F91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2517151020347907},{"$f":"MECs!G91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4794963461796553},{"$f":"MECs!H91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4349829217266974},{"$f":"MECs!I91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3718631016078722},{"$f":"MECs!J91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4841700981237842},{"$f":"MECs!K91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.405537630070111},{"$f":"MECs!L91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.472632567580763},{"$f":"MECs!M91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5002340476406519},{"$f":"MECs!N91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5042272787197015},{"$f":"MECs!O91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4579116324530654},null,"Indirect Taxation",null,"All",{"$f":"MECs!T91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.4004710980222106},{"$f":"MECs!U91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.3225278998833609},{"$f":"MECs!V91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.5966955486751073},{"$f":"MECs!W91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.3117622503229385},{"$f":"MECs!X91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.125583673100679},{"$f":"MECs!Y91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.2796468142849915},{"$f":"MECs!Z91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.0145612732443203},{"$f":"MECs!AA91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.2015908856033286},{"$f":"MECs!AB91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.3819025352690106},{"$f":"MECs!AC91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.1095091990664243},{"$f":"MECs!AD91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.97202199936737743},{"$f":"MECs!AE91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.1683849859234867},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.825490840878629},{"$f":"MECs!AK91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.076918238277567},{"$f":"MECs!AL91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.244071253661946},{"$f":"MECs!AM91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.856035100583426},{"$f":"MECs!AN91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.325717881083541},{"$f":"MECs!AO91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.223486729595674},{"$f":"MECs!AP91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.89912305758118},{"$f":"MECs!AQ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.235564572796356},{"$f":"MECs!AR91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.865934995754236},{"$f":"MECs!AS91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.719496049854717},{"$f":"MECs!AT91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.020513132938179},{"$f":"MECs!AU91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.525009195327206},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.630759456065382},{"$f":"MECs!BA91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.480347367874778},{"$f":"MECs!BB91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-29.198895716325175},{"$f":"MECs!BC91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.838266937983954},{"$f":"MECs!BD91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.995459122326896},{"$f":"MECs!BE91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.427212076498236},{"$f":"MECs!BF91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.748686694963379},{"$f":"MECs!BG91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.378708619136773},{"$f":"MECs!BH91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.741790531182206},{"$f":"MECs!BI91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.164452138585458},{"$f":"MECs!BJ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.507374914704467},{"$f":"MECs!BK91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.415266924479949},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.181582451138642},{"$f":"MECs!BQ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.753982284252711},{"$f":"MECs!BR91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-25.15745759859464},{"$f":"MECs!BS91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.820871542407641},{"$f":"MECs!BT91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.860020635476165},{"$f":"MECs!BU91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.924922584409487},{"$f":"MECs!BV91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.637098305156414},{"$f":"MECs!BW91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.358026414200584},{"$f":"MECs!BX91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.27125598972815},{"$f":"MECs!BY91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.08055062112094},{"$f":"MECs!BZ91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.799281922649604},{"$f":"MECs!CA91*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.551900266231197}]
["Total",null,null,{"$f":"MECs!D92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.198598576644592},{"$f":"MECs!E92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":237.7629670525917},{"$f":"MECs!F92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.723197174793711},{"$f":"MECs!G92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.428284535505767},{"$f":"MECs!H92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.98551661186255},{"$f":"MECs!I92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.058907373539299},{"$f":"MECs!J92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.088183680656137},{"$f":"MECs!K92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.241319078583061},{"$f":"MECs!L92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.518859726899802},{"$f":"MECs!M92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.86428066398785},{"$f":"MECs!N92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9650537024301684},{"$f":"MECs!O92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.930200475430098},null,"Total",null,null,{"$f":"MECs!T92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.687284478968497},{"$f":"MECs!U92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":238.57209516689085},{"$f":"MECs!V92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.879409178986165},{"$f":"MECs!W92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.231890503842429},{"$f":"MECs!X92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.043429701143836},{"$f":"MECs!Y92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.299242465824591},{"$f":"MECs!Z92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.930727621530416},{"$f":"MECs!AA92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.286501804304471},{"$f":"MECs!AB92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.234781723493672},{"$f":"MECs!AC92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.931691849542698},{"$f":"MECs!AD92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6726139611077784},{"$f":"MECs!AE92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.034280723191294},null,"Total",null,null,{"$f":"MECs!AJ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.495454789958195},{"$f":"MECs!AK92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":471.72873618789072},{"$f":"MECs!AL92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":233.40786291362122},{"$f":"MECs!AM92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.424634987269549},{"$f":"MECs!AN92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":200.9731934900519},{"$f":"MECs!AO92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":169.74905228285687},{"$f":"MECs!AP92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.36423701535138},{"$f":"MECs!AQ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.28576468899001},{"$f":"MECs!AR92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.691116293705946},{"$f":"MECs!AS92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.960662446297484},{"$f":"MECs!AT92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.409865906596785},{"$f":"MECs!AU92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.192097682513804},null,"Total",null,null,{"$f":"MECs!AZ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.54704089103187},{"$f":"MECs!BA92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":738.09132082493932},{"$f":"MECs!BB92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":458.18688985939087},{"$f":"MECs!BC92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.071020900217093},{"$f":"MECs!BD92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":319.92479339115596},{"$f":"MECs!BE92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":360.40447438393579},{"$f":"MECs!BF92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":177.09376709185085},{"$f":"MECs!BG92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":311.01517517434411},{"$f":"MECs!BH92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.637339766981583},{"$f":"MECs!BI92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.074910533770591},{"$f":"MECs!BJ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":193.02721742020694},{"$f":"MECs!BK92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.09323793512186},null,"Total",null,null,{"$f":"MECs!BP92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.660813761743661},{"$f":"MECs!BQ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":587.19213750057509},{"$f":"MECs!BR92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":228.7974359569034},{"$f":"MECs!BS92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.946716047857414},{"$f":"MECs!BT92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":235.98111174012345},{"$f":"MECs!BU92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":152.36566913682785},{"$f":"MECs!BV92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.3777996039931},{"$f":"MECs!BW92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.19766382351187},{"$f":"MECs!BX92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.226711519724972},{"$f":"MECs!BY92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.813178202269917},{"$f":"MECs!BZ92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.646453029235026},{"$f":"MECs!CA92*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.868290018632493}]
[]
[]
["Table A 5.4.2a:",null,null,2045,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2045,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2045,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2045,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2045,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13874360178791639},{"$f":"MECs!E98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1204696266397352},{"$f":"MECs!F98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.0785465293299},{"$f":"MECs!G98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15814739512101308},{"$f":"MECs!H98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0112182500787101},{"$f":"MECs!I98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2439290527383742},{"$f":"MECs!J98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2834236248662652},{"$f":"MECs!K98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6258982499290182},{"$f":"MECs!L98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13583658665377313},{"$f":"MECs!M98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4604236081463706},{"$f":"MECs!N98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2996472717181533},{"$f":"MECs!O98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7061940237289885},null,"Congestion*",null,1,{"$f":"MECs!T98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13874360178791639},{"$f":"MECs!U98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1204696266397352},{"$f":"MECs!V98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.0785465293299},{"$f":"MECs!W98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15814739512101308},{"$f":"MECs!X98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0112182500787101},{"$f":"MECs!Y98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2439290527383742},{"$f":"MECs!Z98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2834236248662652},{"$f":"MECs!AA98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6258982499290182},{"$f":"MECs!AB98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13583658665377313},{"$f":"MECs!AC98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4604236081463706},{"$f":"MECs!AD98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2996472717181533},{"$f":"MECs!AE98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7061940237289885},null,"Congestion*",null,1,{"$f":"MECs!AJ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26361284339704116},{"$f":"MECs!AK98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0288922906154969},{"$f":"MECs!AL98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.649238405726805},{"$f":"MECs!AM98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30048005072992484},{"$f":"MECs!AN98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.8213146751495484},{"$f":"MECs!AO98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0634652002029092},{"$f":"MECs!AP98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4385048872459039},{"$f":"MECs!AQ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7892066748651327},{"$f":"MECs!AR98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25808951464216895},{"$f":"MECs!AS98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7748048554781044},{"$f":"MECs!AT98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4693298162644912},{"$f":"MECs!AU98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1417686450850786},null,"Congestion*",null,1,{"$f":"MECs!AZ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40235644518495756},{"$f":"MECs!BA98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1493619172552316},{"$f":"MECs!BB98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.727784935056711},{"$f":"MECs!BC98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4586274458509379},{"$f":"MECs!BD98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8325329252282589},{"$f":"MECs!BE98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.307394252941284},{"$f":"MECs!BF98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7219285121121692},{"$f":"MECs!BG98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.415104924794152},{"$f":"MECs!BH98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39392610129594213},{"$f":"MECs!BI98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.235228463624475},{"$f":"MECs!BJ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7689770879826443},{"$f":"MECs!BK98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8479626688140671},null,"Congestion*",null,1,{"$f":"MECs!BP98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34685900446979095},{"$f":"MECs!BQ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3011740665993381},{"$f":"MECs!BR98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.696366323324746},{"$f":"MECs!BS98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3953684878025327},{"$f":"MECs!BT98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0280456251967749},{"$f":"MECs!BU98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.609822631845937},{"$f":"MECs!BV98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.208559062165663},{"$f":"MECs!BW98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.564745624822546},{"$f":"MECs!BX98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33959146663443285},{"$f":"MECs!BY98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6510590203659268},{"$f":"MECs!BZ98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2491181792953832},{"$f":"MECs!CA98*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7654850593224722}]
[null,null,2,{"$f":"MECs!D99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41674159935505539},{"$f":"MECs!E99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8483932768870002},{"$f":"MECs!F99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.971695965884145},{"$f":"MECs!G99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48640267680895732},{"$f":"MECs!H99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5066599503876636},{"$f":"MECs!I99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.12372736073138},{"$f":"MECs!J99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9925205892323863},{"$f":"MECs!K99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.84881646284277},{"$f":"MECs!L99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4286813905387673},{"$f":"MECs!M99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.852687276853159},{"$f":"MECs!N99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8798507982330888},{"$f":"MECs!O99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4080488516587826},null,null,null,2,{"$f":"MECs!T99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41674159935505539},{"$f":"MECs!U99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8483932768870002},{"$f":"MECs!V99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.971695965884145},{"$f":"MECs!W99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48640267680895732},{"$f":"MECs!X99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5066599503876636},{"$f":"MECs!Y99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.12372736073138},{"$f":"MECs!Z99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9925205892323863},{"$f":"MECs!AA99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.84881646284277},{"$f":"MECs!AB99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4286813905387673},{"$f":"MECs!AC99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.852687276853159},{"$f":"MECs!AD99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8798507982330888},{"$f":"MECs!AE99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4080488516587826},null,null,null,2,{"$f":"MECs!AJ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.79180903877460529},{"$f":"MECs!AK99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.011947226085297},{"$f":"MECs!AL99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.646222335179885},{"$f":"MECs!AM99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.92416508593701885},{"$f":"MECs!AN99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.362653905736559},{"$f":"MECs!AO99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.535081985389617},{"$f":"MECs!AP99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.585789119541535},{"$f":"MECs!AQ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.912751279401249},{"$f":"MECs!AR99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81449464202365773},{"$f":"MECs!AS99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3201058260210017},{"$f":"MECs!AT99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.071716516642867},{"$f":"MECs!AU99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.075292818151686},null,null,null,2,{"$f":"MECs!AZ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2085506381296607},{"$f":"MECs!BA99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.860340502972296},{"$f":"MECs!BB99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.61791830106402},{"$f":"MECs!BC99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4105677627459761},{"$f":"MECs!BD99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.869313856124219},{"$f":"MECs!BE99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.658809346120997},{"$f":"MECs!BF99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.57830970877392},{"$f":"MECs!BG99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.761567742244019},{"$f":"MECs!BH99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2431760325624253},{"$f":"MECs!BI99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.172793102874161},{"$f":"MECs!BJ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.951567314875955},{"$f":"MECs!BK99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.483341669810471},null,null,null,2,{"$f":"MECs!BP99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0418539983876383},{"$f":"MECs!BQ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.120983192217501},{"$f":"MECs!BR99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.42923991471037},{"$f":"MECs!BS99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2160066920223933},{"$f":"MECs!BT99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.266649875969158},{"$f":"MECs!BU99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.809318401828449},{"$f":"MECs!BV99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9813014730809666},{"$f":"MECs!BW99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.622041157106928},{"$f":"MECs!BX99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0717034763469182},{"$f":"MECs!BY99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.6317181921328991},{"$f":"MECs!BZ99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.199626995582722},{"$f":"MECs!CA99*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.520122129146955}]
[null,null,3,{"$f":"MECs!D100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.810511818279352},{"$f":"MECs!E100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.441416923172149},{"$f":"MECs!F100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.387311085301548},{"$f":"MECs!G100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.232976571393996},{"$f":"MECs!H100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.881516573825849},{"$f":"MECs!I100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.419066868384519},{"$f":"MECs!J100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.648823534820259},{"$f":"MECs!K100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.205670044611125},{"$f":"MECs!L100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.526489698396219},{"$f":"MECs!M100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.688733334440183},{"$f":"MECs!N100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.709584602146787},{"$f":"MECs!O100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.479187882042979},null,null,null,3,{"$f":"MECs!T100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.810511818279352},{"$f":"MECs!U100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.441416923172149},{"$f":"MECs!V100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.387311085301548},{"$f":"MECs!W100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.232976571393996},{"$f":"MECs!X100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.881516573825849},{"$f":"MECs!Y100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.419066868384519},{"$f":"MECs!Z100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.648823534820259},{"$f":"MECs!AA100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.205670044611125},{"$f":"MECs!AB100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.526489698396219},{"$f":"MECs!AC100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.688733334440183},{"$f":"MECs!AD100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.709584602146787},{"$f":"MECs!AE100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.479187882042979},null,null,null,3,{"$f":"MECs!AJ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.239972454730768},{"$f":"MECs!AK100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":114.83869215402707},{"$f":"MECs!AL100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":160.33589106207293},{"$f":"MECs!AM100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.042655485648595},{"$f":"MECs!AN100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.574881490269121},{"$f":"MECs!AO100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.996227049930582},{"$f":"MECs!AP100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.832764716158486},{"$f":"MECs!AQ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.390773084761136},{"$f":"MECs!AR100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.600330426952812},{"$f":"MECs!AS100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.308593335436349},{"$f":"MECs!AT100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.548210744078894},{"$f":"MECs!AU100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.610456975881661},null,null,null,3,{"$f":"MECs!AZ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.05048427301012},{"$f":"MECs!BA100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.28010907719923},{"$f":"MECs!BB100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":244.72320214737445},{"$f":"MECs!BC100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.275632057042593},{"$f":"MECs!BD100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":121.45639806409497},{"$f":"MECs!BE100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.4152939183151},{"$f":"MECs!BF100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.481588250978746},{"$f":"MECs!BG100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":116.59644312937228},{"$f":"MECs!BH100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.126820125349035},{"$f":"MECs!BI100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.997326669876532},{"$f":"MECs!BJ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.257795346225684},{"$f":"MECs!BK100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.08964485792464},null,null,null,3,{"$f":"MECs!BP100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.52627954569838},{"$f":"MECs!BQ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.10354230793038},{"$f":"MECs!BR100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":210.96827771325388},{"$f":"MECs!BS100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.582441428484984},{"$f":"MECs!BT100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.70379143456464},{"$f":"MECs!BU100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.047667170961262},{"$f":"MECs!BV100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.622058837050645},{"$f":"MECs!BW100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.51417511152781},{"$f":"MECs!BX100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.316224245990547},{"$f":"MECs!BY100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.72183333610046},{"$f":"MECs!BZ100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.77396150536697},{"$f":"MECs!CA100*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.69796970510744}]
[null,null,4,{"$f":"MECs!D101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.641757997292807},{"$f":"MECs!E101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.3208437208508},{"$f":"MECs!F101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.95708957822805},{"$f":"MECs!G101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.846803029768189},{"$f":"MECs!H101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.9093814293432},{"$f":"MECs!I101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.23775287925326},{"$f":"MECs!J101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.868554665932948},{"$f":"MECs!K101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":214.81812852071639},{"$f":"MECs!L101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.471851387269531},{"$f":"MECs!M101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.513348195221951},{"$f":"MECs!N101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.44183633153888},{"$f":"MECs!O101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.26846910238211},null,null,null,4,{"$f":"MECs!T101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.641757997292807},{"$f":"MECs!U101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.3208437208508},{"$f":"MECs!V101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.95708957822805},{"$f":"MECs!W101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.846803029768189},{"$f":"MECs!X101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.9093814293432},{"$f":"MECs!Y101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.23775287925326},{"$f":"MECs!Z101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.868554665932948},{"$f":"MECs!AA101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":214.81812852071639},{"$f":"MECs!AB101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.471851387269531},{"$f":"MECs!AC101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.513348195221951},{"$f":"MECs!AD101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.44183633153888},{"$f":"MECs!AE101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.26846910238211},null,null,null,4,{"$f":"MECs!AJ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.31934019485632},{"$f":"MECs!AK101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":365.40960306961648},{"$f":"MECs!AL101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":406.51847019863322},{"$f":"MECs!AM101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.10892575655956},{"$f":"MECs!AN101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":277.22782471575209},{"$f":"MECs!AO101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":302.55173047058122},{"$f":"MECs!AP101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.35025386527261},{"$f":"MECs!AQ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":408.15444418936113},{"$f":"MECs!AR101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":105.39651763581209},{"$f":"MECs!AS101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":166.27536157092172},{"$f":"MECs!AT101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":154.73948902992385},{"$f":"MECs!AU101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":194.31009129452605},null,null,null,4,{"$f":"MECs!AZ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.96109819214911},{"$f":"MECs!BA101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":557.73044679046734},{"$f":"MECs!BB101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":620.47555977686125},{"$f":"MECs!BC101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":161.95572878632774},{"$f":"MECs!BD101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":423.13720614509532},{"$f":"MECs!BE101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":461.78948334983454},{"$f":"MECs!BF101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.2188085312055},{"$f":"MECs!BG101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":622.97257271007754},{"$f":"MECs!BH101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":160.86836902308164},{"$f":"MECs!BI101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":253.78870976614368},{"$f":"MECs!BJ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":236.18132536146271},{"$f":"MECs!BK101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":296.57856039690819},null,null,null,4,{"$f":"MECs!BP101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.10439499323201},{"$f":"MECs!BQ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":480.80210930212695},{"$f":"MECs!BR101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":534.89272394557008},{"$f":"MECs!BS101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.61700757442051},{"$f":"MECs!BT101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":364.77345357335798},{"$f":"MECs!BU101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":398.09438219813313},{"$f":"MECs!BV101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":209.67138666483234},{"$f":"MECs!BW101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":537.04532130179098},{"$f":"MECs!BX101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.6796284681738},{"$f":"MECs!BY101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.78337048805489},{"$f":"MECs!BZ101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":203.60459082884719},{"$f":"MECs!CA101*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":255.6711727559553}]
[null,null,5,{"$f":"MECs!D102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.77007027985076},{"$f":"MECs!E102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":629.20196304984097},{"$f":"MECs!F102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":454.18554689068344},{"$f":"MECs!G102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.69211273541882},{"$f":"MECs!H102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":562.08875993276013},{"$f":"MECs!I102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":486.5981383096825},{"$f":"MECs!J102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.43679201196989},{"$f":"MECs!K102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":846.07803696810197},{"$f":"MECs!L102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.55548751305869},{"$f":"MECs!M102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":292.64693575761549},{"$f":"MECs!N102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":223.71120626397922},{"$f":"MECs!O102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":446.72715361974093},null,null,null,5,{"$f":"MECs!T102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.77007027985076},{"$f":"MECs!U102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":629.20196304984097},{"$f":"MECs!V102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":454.18554689068344},{"$f":"MECs!W102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.69211273541882},{"$f":"MECs!X102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":562.08875993276013},{"$f":"MECs!Y102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":486.5981383096825},{"$f":"MECs!Z102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.43679201196989},{"$f":"MECs!AA102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":846.07803696810197},{"$f":"MECs!AB102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.55548751305869},{"$f":"MECs!AC102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":292.64693575761549},{"$f":"MECs!AD102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":223.71120626397922},{"$f":"MECs!AE102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":446.72715361974093},null,null,null,5,{"$f":"MECs!AJ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":303.5631335317164},{"$f":"MECs!AK102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1195.4837297946976},{"$f":"MECs!AL102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":862.95253909229848},{"$f":"MECs!AM102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":299.61501419729575},{"$f":"MECs!AN102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1067.9686438722445},{"$f":"MECs!AO102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":924.53646278839665},{"$f":"MECs!AP102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":371.32990482274283},{"$f":"MECs!AQ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1607.5482702393936},{"$f":"MECs!AR102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":422.85542627481152},{"$f":"MECs!AS102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":556.02917793946938},{"$f":"MECs!AT102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":425.05129190156043},{"$f":"MECs!AU102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":848.78159187750794},null,null,null,5,{"$f":"MECs!AZ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":463.33320381156722},{"$f":"MECs!BA102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1824.6856928445388},{"$f":"MECs!BB102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1317.1380859829819},{"$f":"MECs!BC102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":457.30712693271448},{"$f":"MECs!BD102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1630.0574038050045},{"$f":"MECs!BE102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1411.134601098079},{"$f":"MECs!BF102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":566.76669683471266},{"$f":"MECs!BG102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2453.6263072074953},{"$f":"MECs!BH102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":645.4109137878703},{"$f":"MECs!BI102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":848.67611369708493},{"$f":"MECs!BJ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":648.76249816553957},{"$f":"MECs!BK102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1295.5087454972488},null,null,null,5,{"$f":"MECs!BP102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":399.42517569962689},{"$f":"MECs!BQ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1573.0049076246023},{"$f":"MECs!BR102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1135.4638672267085},{"$f":"MECs!BS102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":394.23028183854706},{"$f":"MECs!BT102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1405.2218998319004},{"$f":"MECs!BU102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1216.495345774206},{"$f":"MECs!BV102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":488.59198002992468},{"$f":"MECs!BW102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2115.1950924202547},{"$f":"MECs!BX102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":556.38871878264672},{"$f":"MECs!BY102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":731.61733939403859},{"$f":"MECs!BZ102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":559.27801565994798},{"$f":"MECs!CA102*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1116.8178840493522}]
[null,null,"Average",{"$f":"MECs!D103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.233414564815959},{"$f":"MECs!E103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.83202289413174},{"$f":"MECs!F103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.382518937618428},{"$f":"MECs!G103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.674356292300889},{"$f":"MECs!H103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.374347744390548},{"$f":"MECs!I103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.600818726819803},{"$f":"MECs!J103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.523330715122498},{"$f":"MECs!K103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.057613704694766},{"$f":"MECs!L103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.950568978793768},{"$f":"MECs!M103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3382876274215203},{"$f":"MECs!N103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5489025074772398},{"$f":"MECs!O103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.644538261926733},null,null,null,"Average",{"$f":"MECs!T103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.233414564815959},{"$f":"MECs!U103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.83202289413174},{"$f":"MECs!V103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.382518937618428},{"$f":"MECs!W103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.674356292300889},{"$f":"MECs!X103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.374347744390548},{"$f":"MECs!Y103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.600818726819803},{"$f":"MECs!Z103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.523330715122498},{"$f":"MECs!AA103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.057613704694766},{"$f":"MECs!AB103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.950568978793768},{"$f":"MECs!AC103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3382876274215203},{"$f":"MECs!AD103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5489025074772398},{"$f":"MECs!AE103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.644538261926733},null,null,null,"Average",{"$f":"MECs!AJ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.643487673150318},{"$f":"MECs!AK103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":468.98084349885011},{"$f":"MECs!AL103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":169.82678598147504},{"$f":"MECs!AM103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.181276955371679},{"$f":"MECs!AN103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":188.81126071434207},{"$f":"MECs!AO103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.3415555809576},{"$f":"MECs!AP103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.594328358732739},{"$f":"MECs!AQ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.109466038920061},{"$f":"MECs!AR103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.806081059708156},{"$f":"MECs!AS103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.742746492100888},{"$f":"MECs!AT103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7429147642067546},{"$f":"MECs!AU103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.624622697660783},null,null,null,"Average",{"$f":"MECs!AZ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.876902237966277},{"$f":"MECs!BA103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":715.81286639298185},{"$f":"MECs!BB103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":259.20930491909354},{"$f":"MECs!BC103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.855633247672564},{"$f":"MECs!BD103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":288.18560845873259},{"$f":"MECs!BE103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":169.94237430777744},{"$f":"MECs!BF103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":129.11765907385526},{"$f":"MECs!BG103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":116.16707974361482},{"$f":"MECs!BH103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.756650038501917},{"$f":"MECs!BI103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.081034119522407},{"$f":"MECs!BJ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.291817271683994},{"$f":"MECs!BK103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.26916095958751},null,null,null,"Average",{"$f":"MECs!BP103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.583536412039905},{"$f":"MECs!BQ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":617.08005723532926},{"$f":"MECs!BR103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":223.45629734404613},{"$f":"MECs!BS103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.185890730752206},{"$f":"MECs!BT103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":248.4358693609764},{"$f":"MECs!BU103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.50204681704952},{"$f":"MECs!BV103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.30832678780625},{"$f":"MECs!BW103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":100.14403426173692},{"$f":"MECs!BX103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.376422446984421},{"$f":"MECs!BY103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.345719068553802},{"$f":"MECs!BZ103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.8722562686930981},{"$f":"MECs!CA103*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.61134565481683}]
["Infrastructure",null,"All",{"$f":"MECs!D104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!F104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!G104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!I104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!J104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!K104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!L104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!N104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!O104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16687506057117024},null,"Infrastructure",null,"All",{"$f":"MECs!T104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!V104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!W104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!Y104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!Z104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!AA104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!AB104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!AD104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21009674395007702},{"$f":"MECs!AE104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17017127853496453},null,"Infrastructure",null,"All",{"$f":"MECs!AJ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8908706955506929},{"$f":"MECs!AK104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.084643709603695},{"$f":"MECs!AL104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.229445533965482},{"$f":"MECs!AM104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8908706955506929},{"$f":"MECs!AN104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5634827822027715},{"$f":"MECs!AO104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.229445533965482},{"$f":"MECs!AP104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3533860382526957},{"$f":"MECs!AQ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.229445533965482},{"$f":"MECs!AR104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8908706955506929},{"$f":"MECs!AS104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.3029023185023094},{"$f":"MECs!AT104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.229445533965482},{"$f":"MECs!AU104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.799584952700483},null,"Infrastructure",null,"All",{"$f":"MECs!AZ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5634827822027715},{"$f":"MECs!BA104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.296252983612931},{"$f":"MECs!BB104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.96010399066378},{"$f":"MECs!BC104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5634827822027715},{"$f":"MECs!BD104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.682286481659776},{"$f":"MECs!BE104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.96010399066378},{"$f":"MECs!BF104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.262092993759623},{"$f":"MECs!BG104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.96010399066378},{"$f":"MECs!BH104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5634827822027715},{"$f":"MECs!BI104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.900545090558392},{"$f":"MECs!BJ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.96010399066378},{"$f":"MECs!BK104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.208666875052174},null,"Infrastructure",null,"All",{"$f":"MECs!BP104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA104*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!F105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!G105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!I105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!J105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!K105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!L105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7246550189278405},{"$f":"MECs!N105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7246550189278405},{"$f":"MECs!O105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7778285741081823},null,"Accident",null,"All",{"$f":"MECs!T105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!V105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!W105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!Y105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!Z105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!AA105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3913786525478882},{"$f":"MECs!AB105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7246550189278405},{"$f":"MECs!AD105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7246550189278405},{"$f":"MECs!AE105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7220864077575109},null,"Accident",null,"All",{"$f":"MECs!AJ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!AK105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AL105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AM105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!AN105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AO105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AP105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AQ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!AR105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!AS105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.37689580622094},{"$f":"MECs!AT105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.37689580622094},{"$f":"MECs!AU105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8032456607854499},null,"Accident",null,"All",{"$f":"MECs!AZ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!BA105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BB105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BC105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!BD105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BE105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BF105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BG105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8841372293844145},{"$f":"MECs!BH105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.73913786525478897},{"$f":"MECs!BI105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.37689580622094},{"$f":"MECs!BJ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.37689580622094},{"$f":"MECs!BK105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7221046759915386},null,"Accident",null,"All",{"$f":"MECs!BP105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA105*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.65117332677788942},{"$f":"MECs!E106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81535425896672975},{"$f":"MECs!F106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.80596074773852089},{"$f":"MECs!G106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31029061740883712},{"$f":"MECs!H106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.31939224915037967},{"$f":"MECs!I106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32820500500198763},{"$f":"MECs!J106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.190334611449227},{"$f":"MECs!K106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19627510438442744},{"$f":"MECs!L106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.4933421016268204E-2},{"$f":"MECs!M106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4090954423329252E-2},{"$f":"MECs!N106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4090040320703659E-2},{"$f":"MECs!O106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18614340632149651},null,"Local Air Quality",null,"All",{"$f":"MECs!T106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.417670991834264},{"$f":"MECs!U106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5426637223639448},{"$f":"MECs!V106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6088388263986395},{"$f":"MECs!W106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.64505226450608188},{"$f":"MECs!X106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.58705456131606648},{"$f":"MECs!Y106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.61250397683141933},{"$f":"MECs!Z106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35183899426616766},{"$f":"MECs!AA106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.36752498567833208},{"$f":"MECs!AB106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19214123556909948},{"$f":"MECs!AC106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13917640985534532},{"$f":"MECs!AD106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.12826196335750223},{"$f":"MECs!AE106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35895471085427466},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8875720497659443},{"$f":"MECs!AK106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.8531514903211228},{"$f":"MECs!AL106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9355105858917661},{"$f":"MECs!AM106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4224516483528364},{"$f":"MECs!AN106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1452500230303642},{"$f":"MECs!AO106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5898409714916037},{"$f":"MECs!AP106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0944545134780457},{"$f":"MECs!AQ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4172445735263794},{"$f":"MECs!AR106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38716780375959992},{"$f":"MECs!AS106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33932566768926709},{"$f":"MECs!AT106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38117618971623279},{"$f":"MECs!AU106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1076600328998261},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.8219752157194042},{"$f":"MECs!BA106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0918712382180553},{"$f":"MECs!BB106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.471387616842625},{"$f":"MECs!BC106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7862944324808525},{"$f":"MECs!BD106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4134009622144785},{"$f":"MECs!BE106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9225353978980286},{"$f":"MECs!BF106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4101404803118913},{"$f":"MECs!BG106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7559558007246803},{"$f":"MECs!BH106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.51171742450769009},{"$f":"MECs!BI106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.43858243373530914},{"$f":"MECs!BJ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48651451427555853},{"$f":"MECs!BK106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.86463995803502081},null,"Local Air Quality",null,"All",{"$f":"MECs!BP106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8818710189588259},{"$f":"MECs!BQ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5220726246652596},{"$f":"MECs!BR106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6576371092664406},{"$f":"MECs!BS106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6045730366332991},{"$f":"MECs!BT106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3715900904433531},{"$f":"MECs!BU106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6001774998696945},{"$f":"MECs!BV106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1004403994261358},{"$f":"MECs!BW106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4381373343396893},{"$f":"MECs!BX106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3859049908140082},{"$f":"MECs!BY106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33505680329079407},{"$f":"MECs!BZ106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38144593321897985},{"$f":"MECs!CA106*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0760287861623907}]
["Noise",null,"All",{"$f":"MECs!D107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!E107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!F107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!G107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!H107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!I107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!J107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!K107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!L107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24637928841826295},{"$f":"MECs!O107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26708170111355189},null,"Noise",null,"All",{"$f":"MECs!T107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!U107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!V107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!W107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!X107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!Y107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!Z107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!AA107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49275857683652591},{"$f":"MECs!AB107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24637928841826295},{"$f":"MECs!AE107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26480331084948194},null,"Noise",null,"All",{"$f":"MECs!AJ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.072585132494886},{"$f":"MECs!AK107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.536378016677515},{"$f":"MECs!AL107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.49292947769667},{"$f":"MECs!AM107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.56534370933141},{"$f":"MECs!AN107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.318964420913149},{"$f":"MECs!AO107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.318964420913149},{"$f":"MECs!AP107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.840688690403569},{"$f":"MECs!AQ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.840688690403569},{"$f":"MECs!AR107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2174135957643664},{"$f":"MECs!AS107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2174135957643664},{"$f":"MECs!AT107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7101721726008923},{"$f":"MECs!AU107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9162719429363673},null,"Noise",null,"All",{"$f":"MECs!AZ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.898790976571501},{"$f":"MECs!BA107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.826376744936763},{"$f":"MECs!BB107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.98585895539334},{"$f":"MECs!BC107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.884308130244555},{"$f":"MECs!BD107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.637928841826298},{"$f":"MECs!BE107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.637928841826298},{"$f":"MECs!BF107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.434998092388874},{"$f":"MECs!BG107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.681377380807138},{"$f":"MECs!BH107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4348271915287327},{"$f":"MECs!BI107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4348271915287327},{"$f":"MECs!BJ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6667236336200482},{"$f":"MECs!BK107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1070865605883817},null,"Noise",null,"All",{"$f":"MECs!BP107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA107*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2745024159071718},{"$f":"MECs!E108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7790760184090768},{"$f":"MECs!F108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3196085481099309},{"$f":"MECs!G108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2444430357946463},{"$f":"MECs!H108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4727488485218108},{"$f":"MECs!I108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7581062083225856},{"$f":"MECs!J108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2350411041524101},{"$f":"MECs!K108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5952449553280954},{"$f":"MECs!L108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2720775953641588},{"$f":"MECs!M108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1536501467591407},{"$f":"MECs!N108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1361947304910505},{"$f":"MECs!O108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3518793926469845},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2837595894817495},{"$f":"MECs!U108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1410713682524474},{"$f":"MECs!V108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0130886257572298},{"$f":"MECs!W108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0087711249269784},{"$f":"MECs!X108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4684058588092155},{"$f":"MECs!Y108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9615109771893522},{"$f":"MECs!Z108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0863531528668391},{"$f":"MECs!AA108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6916245096663705},{"$f":"MECs!AB108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.221454906430341},{"$f":"MECs!AC108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3831816251212299},{"$f":"MECs!AD108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9342207613637887},{"$f":"MECs!AE108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5747849595991079},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.275311434018754},{"$f":"MECs!AK108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.107954745611309},{"$f":"MECs!AL108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.948546523631748},{"$f":"MECs!AM108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.336967513156509},{"$f":"MECs!AN108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.420599379057215},{"$f":"MECs!AO108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.327161152250856},{"$f":"MECs!AP108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.072005611628878},{"$f":"MECs!AQ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.677207471827629},{"$f":"MECs!AR108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.340368091820093},{"$f":"MECs!AS108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.125667798952591},{"$f":"MECs!AT108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.602053563530291},{"$f":"MECs!AU108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.423463038355123},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.510093957890216},{"$f":"MECs!BA108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.091051806201968},{"$f":"MECs!BB108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.997634703490107},{"$f":"MECs!BC108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.842693949994455},{"$f":"MECs!BD108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.291156249232586},{"$f":"MECs!BE108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.717607233816409},{"$f":"MECs!BF108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.274903445232876},{"$f":"MECs!BG108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.888022241248379},{"$f":"MECs!BH108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.691821335094332},{"$f":"MECs!BI108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.332892693472978},{"$f":"MECs!BJ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.49038829347354},{"$f":"MECs!BK108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.771260644302377},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.739751348077871},{"$f":"MECs!BQ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.591651160986572},{"$f":"MECs!BR108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.65306427762296},{"$f":"MECs!BS108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.968738523894658},{"$f":"MECs!BT108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.876580556478771},{"$f":"MECs!BU108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.548008046488661},{"$f":"MECs!BV108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.522736283021818},{"$f":"MECs!BW108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.432884204225168},{"$f":"MECs!BX108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.91997273055858},{"$f":"MECs!BY108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.494621085093645},{"$f":"MECs!BZ108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.849903430134347},{"$f":"MECs!CA108*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.158062183297574}]
["Indirect Taxation",null,"All",{"$f":"MECs!D109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7735272751181712},{"$f":"MECs!E109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7022780048854427},{"$f":"MECs!F109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6259510863005748},{"$f":"MECs!G109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7777718667615829},{"$f":"MECs!H109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7455335125035656},{"$f":"MECs!I109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7052390865951739},{"$f":"MECs!J109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.779099484308291},{"$f":"MECs!K109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7282362179700785},{"$f":"MECs!L109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7738696764908914},{"$f":"MECs!M109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7905924484448597},{"$f":"MECs!N109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7930572735259638},{"$f":"MECs!O109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7626011127145291},null,"Indirect Taxation",null,"All",{"$f":"MECs!T109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.93813352232084235},{"$f":"MECs!U109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.90660600579682959},{"$f":"MECs!V109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-1.099281604794069},{"$f":"MECs!W109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.87737375332609757},{"$f":"MECs!X109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.75797794959572062},{"$f":"MECs!Y109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.86693144017727208},{"$f":"MECs!Z109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6735619207471637},{"$f":"MECs!AA109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.80729897723722055},{"$f":"MECs!AB109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.92436706067808416},{"$f":"MECs!AC109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.73914732424559915},{"$f":"MECs!AD109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6399476781304434},{"$f":"MECs!AE109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.78148282497413946},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.332449059866669},{"$f":"MECs!AK109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.663652630212285},{"$f":"MECs!AL109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.607940401885454},{"$f":"MECs!AM109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.369951342269179},{"$f":"MECs!AN109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.853818587877591},{"$f":"MECs!AO109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.621733479045378},{"$f":"MECs!AP109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.425287485241428},{"$f":"MECs!AQ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.618149895080382},{"$f":"MECs!AR109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.372019742711721},{"$f":"MECs!AS109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.241428386147682},{"$f":"MECs!AT109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.531189813172807},{"$f":"MECs!AU109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.0308117567634},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.300004074999904},{"$f":"MECs!BA109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.168865127691802},{"$f":"MECs!BB109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-28.586290168768695},{"$f":"MECs!BC109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.502307870593169},{"$f":"MECs!BD109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.641081263969689},{"$f":"MECs!BE109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.941717634514394},{"$f":"MECs!BF109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.414696402851369},{"$f":"MECs!BG109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.828873385735847},{"$f":"MECs!BH109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.41053967044297},{"$f":"MECs!BI109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.800471035821614},{"$f":"MECs!BJ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.112766764076166},{"$f":"MECs!BK109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.067108144734826},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.977129740998503},{"$f":"MECs!BQ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.675935644425685},{"$f":"MECs!BR109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-24.835330796887984},{"$f":"MECs!BS109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.617715698595882},{"$f":"MECs!BT109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.739526455168775},{"$f":"MECs!BU109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.653187509340711},{"$f":"MECs!BV109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.42770717956726},{"$f":"MECs!BW109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.02948904543722},{"$f":"MECs!BX109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.071066674717276},{"$f":"MECs!BY109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.849360300161585},{"$f":"MECs!BZ109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.555775188694282},{"$f":"MECs!CA109*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.32255097357109}]
["Total",null,null,{"$f":"MECs!D110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.425376159455716},{"$f":"MECs!E110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":260.22296514972737},{"$f":"MECs!F110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.22827329310196},{"$f":"MECs!G110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.499620389102482},{"$f":"MECs!H110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.00625632790081},{"$f":"MECs!I110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.486603000074041},{"$f":"MECs!J110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.82203988836693},{"$f":"MECs!K110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.671603955711866},{"$f":"MECs!L110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.081449671665084},{"$f":"MECs!M110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.281372939926767},{"$f":"MECs!N110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.7233756031111387},{"$f":"MECs!O110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.156947509402634},null,"Total",null,null,{"$f":"MECs!T110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.489470200647652},{"$f":"MECs!U110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":260.70338595228583},{"$f":"MECs!V110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.99939875831474},{"$f":"MECs!W110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.943564505244375},{"$f":"MECs!X110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.76606418825462},{"$f":"MECs!Y110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.402136213997807},{"$f":"MECs!Z110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.382194914842842},{"$f":"MECs!AA110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.403698196136737},{"$f":"MECs!AB110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.439798060115123},{"$f":"MECs!AC110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.056250101030415},{"$f":"MECs!AD110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.1525686053642676},{"$f":"MECs!AE110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.953856104547931},null,"Total",null,null,{"$f":"MECs!AJ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.176515790368718},{"$f":"MECs!AK110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":517.78345606023595},{"$f":"MECs!AL110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.7094149301596},{"$f":"MECs!AM110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.766097044748733},{"$f":"MECs!AN110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":228.28987596105236},{"$f":"MECs!AO110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":187.06937140991775},{"$f":"MECs!AP110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.41371295663892},{"$f":"MECs!AQ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.54003964294714},{"$f":"MECs!AR110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.009019369145975},{"$f":"MECs!AS110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.863523293082686},{"$f":"MECs!AT110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.511468217067801},{"$f":"MECs!AU110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.64403656857462},null,"Total",null,null,{"$f":"MECs!AZ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.110378960605061},{"$f":"MECs!BA110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":809.83369126764444},{"$f":"MECs!BB110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":502.92213724609906},{"$f":"MECs!BC110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.16924253725682},{"$f":"MECs!BD110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":362.45343695908053},{"$f":"MECs!BE110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":394.12296936685192},{"$f":"MECs!BF110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.96923491208162},{"$f":"MECs!BG110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":335.50780300070738},{"$f":"MECs!BH110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.287096966647255},{"$f":"MECs!BI110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.764306299217154},{"$f":"MECs!BJ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":209.1596767458617},{"$f":"MECs!BK110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.87581152882217},null,"Total",null,null,{"$f":"MECs!BP110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.228029038078098},{"$f":"MECs!BQ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":644.51784537655533},{"$f":"MECs!BR110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":253.93166793404757},{"$f":"MECs!BS110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.141486592684288},{"$f":"MECs!BT110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":268.94451355272969},{"$f":"MECs!BU110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":168.99704485406713},{"$f":"MECs!BV110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":127.50379629068695},{"$f":"MECs!BW110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.98556675486456},{"$f":"MECs!BX110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.61123349363973},{"$f":"MECs!BY110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.326036656776658},{"$f":"MECs!BZ110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.547830443352144},{"$f":"MECs!CA110*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":110.5228856507057}]
[]
[]
["Table A 5.4.2a:",null,null,2050,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2050,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2050,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2050,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2050,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15559457506520721},{"$f":"MECs!E116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2229612017623928},{"$f":"MECs!F116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.377393159499654},{"$f":"MECs!G116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17380214688390139},{"$f":"MECs!H116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1394413106056449},{"$f":"MECs!I116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.566684341638231},{"$f":"MECs!J116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3788406096480152},{"$f":"MECs!K116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9942350122697086},{"$f":"MECs!L116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14966419146435642},{"$f":"MECs!M116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5915283398236135},{"$f":"MECs!N116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4153184451732808},{"$f":"MECs!O116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.938175160692952},null,"Congestion*",null,1,{"$f":"MECs!T116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15559457506520721},{"$f":"MECs!U116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2229612017623928},{"$f":"MECs!V116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.377393159499654},{"$f":"MECs!W116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17380214688390139},{"$f":"MECs!X116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1394413106056449},{"$f":"MECs!Y116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.566684341638231},{"$f":"MECs!Z116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3788406096480152},{"$f":"MECs!AA116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9942350122697086},{"$f":"MECs!AB116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14966419146435642},{"$f":"MECs!AC116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5915283398236135},{"$f":"MECs!AD116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4153184451732808},{"$f":"MECs!AE116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.938175160692952},null,"Congestion*",null,1,{"$f":"MECs!AJ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29562969262389371},{"$f":"MECs!AK116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2236262833485458},{"$f":"MECs!AL116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.117047003049343},{"$f":"MECs!AM116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33022407907941259},{"$f":"MECs!AN116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0649384901507259},{"$f":"MECs!AO116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6767002491126384},{"$f":"MECs!AP116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6197971583312283},{"$f":"MECs!AQ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.4890465233124459},{"$f":"MECs!AR116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.28436196378227718},{"$f":"MECs!AS116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.023903845664865},{"$f":"MECs!AT116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6891050458292338},{"$f":"MECs!AU116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.5825328053166086},null,"Congestion*",null,1,{"$f":"MECs!AZ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45122426768910084},{"$f":"MECs!BA116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.446587485110939},{"$f":"MECs!BB116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.494440162548983},{"$f":"MECs!BC116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50402622596331403},{"$f":"MECs!BD116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2043798007563709},{"$f":"MECs!BE116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.243384590750868},{"$f":"MECs!BF116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9986377679792438},{"$f":"MECs!BG116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.483281535582154},{"$f":"MECs!BH116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.43402615524663352},{"$f":"MECs!BI116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6154321854884781},{"$f":"MECs!BJ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1044234910025139},{"$f":"MECs!BK116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5207079660095619},null,"Congestion*",null,1,{"$f":"MECs!BP116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38898643766301805},{"$f":"MECs!BQ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.557403004405983},{"$f":"MECs!BR116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.943482898749131},{"$f":"MECs!BS116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.43450536720975341},{"$f":"MECs!BT116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3486032765141118},{"$f":"MECs!BU116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.416710854095577},{"$f":"MECs!BV116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4471015241200385},{"$f":"MECs!BW116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.485587530674271},{"$f":"MECs!BX116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37416047866089097},{"$f":"MECs!BY116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9788208495590336},{"$f":"MECs!BZ116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5382961129332022},{"$f":"MECs!CA116*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3454379017323799}]
[null,null,2,{"$f":"MECs!D117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45672375009179156},{"$f":"MECs!E117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3783038805798542},{"$f":"MECs!F117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.075559108413813},{"$f":"MECs!G117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53470940109998899},{"$f":"MECs!H117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9135967401286837},{"$f":"MECs!I117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.263500784845},{"$f":"MECs!J117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2704409847564779},{"$f":"MECs!K117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.244667367693268},{"$f":"MECs!L117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47395251982366504},{"$f":"MECs!M117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1608550142421725},{"$f":"MECs!N117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4603980623826534},{"$f":"MECs!O117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9428640862543647},null,null,null,2,{"$f":"MECs!T117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45672375009179156},{"$f":"MECs!U117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3783038805798542},{"$f":"MECs!V117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.075559108413813},{"$f":"MECs!W117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53470940109998899},{"$f":"MECs!X117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9135967401286837},{"$f":"MECs!Y117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.263500784845},{"$f":"MECs!Z117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2704409847564779},{"$f":"MECs!AA117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.244667367693268},{"$f":"MECs!AB117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47395251982366504},{"$f":"MECs!AC117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1608550142421725},{"$f":"MECs!AD117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.4603980623826534},{"$f":"MECs!AE117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9428640862543647},null,null,null,2,{"$f":"MECs!AJ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.86777512517440369},{"$f":"MECs!AK117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.018777373101722},{"$f":"MECs!AL117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.543562305986242},{"$f":"MECs!AM117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0159478620899789},{"$f":"MECs!AN117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.135833806244499},{"$f":"MECs!AO117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.700651491205498},{"$f":"MECs!AP117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1138378710373082},{"$f":"MECs!AQ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.564867998617203},{"$f":"MECs!AR117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.90050978766496337},{"$f":"MECs!AS117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9056245270601284},{"$f":"MECs!AT117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.174756318527042},{"$f":"MECs!AU117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.091441763883292},null,null,null,2,{"$f":"MECs!AZ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3244988752661955},{"$f":"MECs!BA117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.397081253681577},{"$f":"MECs!BB117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.61912141440004},{"$f":"MECs!BC117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5506572631899678},{"$f":"MECs!BD117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.049430546373184},{"$f":"MECs!BE117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.964152276050498},{"$f":"MECs!BF117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.384278855793786},{"$f":"MECs!BG117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.809535366310477},{"$f":"MECs!BH117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3744623074886284},{"$f":"MECs!BI117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.066479541302304},{"$f":"MECs!BJ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.635154380909697},{"$f":"MECs!BK117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.03430585013766},null,null,null,2,{"$f":"MECs!BP117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1418093752294789},{"$f":"MECs!BQ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.445759701449635},{"$f":"MECs!BR117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.18889777103453},{"$f":"MECs!BS117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3367735027499723},{"$f":"MECs!BT117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.283991850321708},{"$f":"MECs!BU117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.658751962112497},{"$f":"MECs!BV117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.676102461891196},{"$f":"MECs!BW117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.111668419233162},{"$f":"MECs!BX117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1848812995591624},{"$f":"MECs!BY117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.402137535605434},{"$f":"MECs!BZ117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.650995155956636},{"$f":"MECs!CA117*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.857160215635915}]
[null,null,3,{"$f":"MECs!D118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.337861272968226},{"$f":"MECs!E118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.758067540709504},{"$f":"MECs!F118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.813369671480032},{"$f":"MECs!G118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.610395964893437},{"$f":"MECs!H118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.626839650878978},{"$f":"MECs!I118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.710064099507285},{"$f":"MECs!J118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.708569634116515},{"$f":"MECs!K118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.1210794592985},{"$f":"MECs!L118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.045419735290697},{"$f":"MECs!M118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.592136582097037},{"$f":"MECs!N118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.126127539189369},{"$f":"MECs!O118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.641458744638605},null,null,null,3,{"$f":"MECs!T118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.337861272968226},{"$f":"MECs!U118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.758067540709504},{"$f":"MECs!V118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.813369671480032},{"$f":"MECs!W118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.610395964893437},{"$f":"MECs!X118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.626839650878978},{"$f":"MECs!Y118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.710064099507285},{"$f":"MECs!Z118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.708569634116515},{"$f":"MECs!AA118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.1210794592985},{"$f":"MECs!AB118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.045419735290697},{"$f":"MECs!AC118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.592136582097037},{"$f":"MECs!AD118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.126127539189369},{"$f":"MECs!AE118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.641458744638605},null,null,null,3,{"$f":"MECs!AJ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.141936418639627},{"$f":"MECs!AK118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.04032832734808},{"$f":"MECs!AL118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.54540237581205},{"$f":"MECs!AM118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.659752333297529},{"$f":"MECs!AN118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.890995336670059},{"$f":"MECs!AO118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.34912178906383},{"$f":"MECs!AP118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.746282304821378},{"$f":"MECs!AQ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.930050972667146},{"$f":"MECs!AR118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.48629749705232},{"$f":"MECs!AS118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.02505950598437},{"$f":"MECs!AT118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":150.33964232445976},{"$f":"MECs!AU118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.61877161481334},null,null,null,3,{"$f":"MECs!AZ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.479797691607857},{"$f":"MECs!BA118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":187.79839586805755},{"$f":"MECs!BB118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":263.35877204729212},{"$f":"MECs!BC118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.270148298190975},{"$f":"MECs!BD118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.51783498754902},{"$f":"MECs!BE118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":118.05918588857111},{"$f":"MECs!BF118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.454851938937892},{"$f":"MECs!BG118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.05113043196565},{"$f":"MECs!BH118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.53171723234302},{"$f":"MECs!BI118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.617196088081407},{"$f":"MECs!BJ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.46576986364909},{"$f":"MECs!BK118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.260230359451938},null,null,null,3,{"$f":"MECs!BP118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.344653182420572},{"$f":"MECs!BQ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":161.89516885177375},{"$f":"MECs!BR118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.03342417870013},{"$f":"MECs!BS118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.025989912233591},{"$f":"MECs!BT118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.06709912719745},{"$f":"MECs!BU118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.77516024876822},{"$f":"MECs!BV118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.771424085291287},{"$f":"MECs!BW118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.80269864824626},{"$f":"MECs!BX118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.11354933822674},{"$f":"MECs!BY118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.980341455242598},{"$f":"MECs!BZ118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.8153188479734},{"$f":"MECs!CA118*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.603646861596502}]
[null,null,4,{"$f":"MECs!D119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.966639647558111},{"$f":"MECs!E119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":204.96859939660314},{"$f":"MECs!F119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.70075335580444},{"$f":"MECs!G119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.849048964280364},{"$f":"MECs!H119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.44250289126163},{"$f":"MECs!I119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":167.47764903587182},{"$f":"MECs!J119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.619611490715826},{"$f":"MECs!K119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":226.05069099675768},{"$f":"MECs!L119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.93163506049406},{"$f":"MECs!M119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.898589443054007},{"$f":"MECs!N119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.13482883857931},{"$f":"MECs!O119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.18934345678061},null,null,null,4,{"$f":"MECs!T119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.966639647558111},{"$f":"MECs!U119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":204.96859939660314},{"$f":"MECs!V119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.70075335580444},{"$f":"MECs!W119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.849048964280364},{"$f":"MECs!X119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":151.44250289126163},{"$f":"MECs!Y119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":167.47764903587182},{"$f":"MECs!Z119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.619611490715826},{"$f":"MECs!AA119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":226.05069099675768},{"$f":"MECs!AB119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.93163506049406},{"$f":"MECs!AC119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.898589443054007},{"$f":"MECs!AD119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.13482883857931},{"$f":"MECs!AE119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":107.18934345678061},null,null,null,4,{"$f":"MECs!AJ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.6366153303604},{"$f":"MECs!AK119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":389.440338853546},{"$f":"MECs!AL119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":436.43143137602851},{"$f":"MECs!AM119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.91319303213267},{"$f":"MECs!AN119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":287.74075549339705},{"$f":"MECs!AO119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":318.20753316815649},{"$f":"MECs!AP119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":170.27726183236004},{"$f":"MECs!AQ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":429.49631289383956},{"$f":"MECs!AR119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.9701066149387},{"$f":"MECs!AS119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.20731994180261},{"$f":"MECs!AT119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":163.65617479330069},{"$f":"MECs!AU119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":203.65975256788315},null,null,null,4,{"$f":"MECs!AZ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.60325497791854},{"$f":"MECs!BA119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":594.40893825014916},{"$f":"MECs!BB119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":666.13218473183304},{"$f":"MECs!BC119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":167.76224199641302},{"$f":"MECs!BD119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":439.1832583846587},{"$f":"MECs!BE119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":485.68518220402831},{"$f":"MECs!BF119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":259.89687332307585},{"$f":"MECs!BG119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":655.54700389059713},{"$f":"MECs!BH119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":170.90174167543273},{"$f":"MECs!BI119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":278.1059093848566},{"$f":"MECs!BJ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":249.79100363187996},{"$f":"MECs!BK119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":310.84909602466377},null,null,null,4,{"$f":"MECs!BP119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.41659911889528},{"$f":"MECs!BQ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":512.42149849150792},{"$f":"MECs!BR119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":574.25188338951114},{"$f":"MECs!BS119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":144.62262241070087},{"$f":"MECs!BT119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":378.60625722815399},{"$f":"MECs!BU119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":418.69412258967958},{"$f":"MECs!BV119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":224.04902872678954},{"$f":"MECs!BW119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":565.12672749189414},{"$f":"MECs!BX119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":147.32908765123511},{"$f":"MECs!BY119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":239.74647360763501},{"$f":"MECs!BZ119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":215.33707209644828},{"$f":"MECs!CA119*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":267.97335864195151}]
[null,null,5,{"$f":"MECs!D120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.4610512333563},{"$f":"MECs!E120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":708.35888934453601},{"$f":"MECs!F120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":493.06602694187347},{"$f":"MECs!G120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.84938419342521},{"$f":"MECs!H120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":609.87542998235506},{"$f":"MECs!I120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":523.44755120518732},{"$f":"MECs!J120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.09827702882083},{"$f":"MECs!K120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":892.26313647561506},{"$f":"MECs!L120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.1013098429718},{"$f":"MECs!M120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":315.92212986496276},{"$f":"MECs!N120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":241.04579598428504},{"$f":"MECs!O120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":479.93879797008879},null,null,null,5,{"$f":"MECs!T120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.4610512333563},{"$f":"MECs!U120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":708.35888934453601},{"$f":"MECs!V120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":493.06602694187347},{"$f":"MECs!W120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.84938419342521},{"$f":"MECs!X120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":609.87542998235506},{"$f":"MECs!Y120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":523.44755120518732},{"$f":"MECs!Z120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.09827702882083},{"$f":"MECs!AA120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":892.26313647561506},{"$f":"MECs!AB120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.1013098429718},{"$f":"MECs!AC120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":315.92212986496276},{"$f":"MECs!AD120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":241.04579598428504},{"$f":"MECs!AE120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":479.93879797008879},null,null,null,5,{"$f":"MECs!AJ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":327.67599734337693},{"$f":"MECs!AK120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1345.8818897546182},{"$f":"MECs!AL120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":936.82545118955943},{"$f":"MECs!AM120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":309.41382996750787},{"$f":"MECs!AN120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1158.7633169664741},{"$f":"MECs!AO120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":994.55034728985584},{"$f":"MECs!AP120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":402.98672635475953},{"$f":"MECs!AQ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1695.2999593036689},{"$f":"MECs!AR120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":431.49248870164638},{"$f":"MECs!AS120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":600.2520467434291},{"$f":"MECs!AT120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":457.98701237014143},{"$f":"MECs!AU120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":911.88371614316861},null,null,null,5,{"$f":"MECs!AZ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":500.13704857673315},{"$f":"MECs!BA120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2054.2407790991542},{"$f":"MECs!BB120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1429.8914781314329},{"$f":"MECs!BC120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":472.2632141609331},{"$f":"MECs!BD120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1768.6387469488291},{"$f":"MECs!BE120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1517.997898495043},{"$f":"MECs!BF120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":615.08500338358033},{"$f":"MECs!BG120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2587.5630957792837},{"$f":"MECs!BH120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":658.59379854461827},{"$f":"MECs!BI120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":916.17417660839192},{"$f":"MECs!BJ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":699.03280835442661},{"$f":"MECs!BK120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1391.8225141132573},null,null,null,5,{"$f":"MECs!BP120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":431.15262808339071},{"$f":"MECs!BQ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1770.8972233613399},{"$f":"MECs!BR120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1232.6650673546835},{"$f":"MECs!BS120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":407.12346048356301},{"$f":"MECs!BT120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1524.6885749558874},{"$f":"MECs!BU120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1308.6188780129683},{"$f":"MECs!BV120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":530.24569257205212},{"$f":"MECs!BW120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2230.6578411890378},{"$f":"MECs!BX120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":567.7532746074296},{"$f":"MECs!BY120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":789.80532466240697},{"$f":"MECs!BZ120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":602.61448996071249},{"$f":"MECs!CA120*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1199.8469949252219}]
[null,null,"Average",{"$f":"MECs!D121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.094223990988237},{"$f":"MECs!E121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":276.76494614847076},{"$f":"MECs!F121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.41761712371212},{"$f":"MECs!G121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.009586437125765},{"$f":"MECs!H121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.02833580512045},{"$f":"MECs!I121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.670039562942094},{"$f":"MECs!J121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.003646188372592},{"$f":"MECs!K121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.147027629096904},{"$f":"MECs!L121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.816936551560623},{"$f":"MECs!M121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.366743749961122},{"$f":"MECs!N121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1868068169887875},{"$f":"MECs!O121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.530162831637575},null,null,null,"Average",{"$f":"MECs!T121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.094223990988237},{"$f":"MECs!U121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":276.76494614847076},{"$f":"MECs!V121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.41761712371212},{"$f":"MECs!W121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.009586437125765},{"$f":"MECs!X121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.02833580512045},{"$f":"MECs!Y121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.670039562942094},{"$f":"MECs!Z121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.003646188372592},{"$f":"MECs!AA121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.147027629096904},{"$f":"MECs!AB121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.816936551560623},{"$f":"MECs!AC121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.366743749961122},{"$f":"MECs!AD121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1868068169887875},{"$f":"MECs!AE121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.530162831637575},null,null,null,"Average",{"$f":"MECs!AJ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.079025582877648},{"$f":"MECs!AK121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":525.8533976820944},{"$f":"MECs!AL121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.093472535053},{"$f":"MECs!AM121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.61821423053896},{"$f":"MECs!AN121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":207.15383802972883},{"$f":"MECs!AO121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.97307516958996},{"$f":"MECs!AP121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.106927757907911},{"$f":"MECs!AQ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.079352495284112},{"$f":"MECs!AR121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.252179447965183},{"$f":"MECs!AS121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.696813124926134},{"$f":"MECs!AT121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.754932952278697},{"$f":"MECs!AU121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.00730938011138},null,null,null,"Average",{"$f":"MECs!AZ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.173249573865874},{"$f":"MECs!BA121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":802.6183438305651},{"$f":"MECs!BB121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":282.51108965876517},{"$f":"MECs!BC121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.627800667664729},{"$f":"MECs!BD121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":316.18217383484921},{"$f":"MECs!BE121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.64311473253204},{"$f":"MECs!BF121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":142.11057394628054},{"$f":"MECs!BG121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.22638012438101},{"$f":"MECs!BH121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.069115999525806},{"$f":"MECs!BI121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.063556874887258},{"$f":"MECs!BJ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.941739769267482},{"$f":"MECs!BK121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":117.53747221174896},null,null,null,"Average",{"$f":"MECs!BP121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.735559977470594},{"$f":"MECs!BQ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":691.91236537117675},{"$f":"MECs!BR121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.54404280928031},{"$f":"MECs!BS121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.023966092814419},{"$f":"MECs!BT121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":272.57083951280111},{"$f":"MECs!BU121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.17509890735525},{"$f":"MECs!BV121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.50911547093148},{"$f":"MECs!BW121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":105.36756907274226},{"$f":"MECs!BX121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.542341378901561},{"$f":"MECs!BY121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.91685937490281},{"$f":"MECs!BZ121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.467017042471971},{"$f":"MECs!CA121*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.32540707909394}]
["Infrastructure",null,"All",{"$f":"MECs!D122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!F122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!G122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!I122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!J122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!K122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!L122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!N122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!O122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17799610040870381},null,"Infrastructure",null,"All",{"$f":"MECs!T122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!V122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!W122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!Y122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!Z122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!AA122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!AB122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!AD122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22424956994269379},{"$f":"MECs!AE122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18166782784365507},null,"Infrastructure",null,"All",{"$f":"MECs!AJ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0182461294842433},{"$f":"MECs!AK122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.763979357249301},{"$f":"MECs!AL122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.074163558481452},{"$f":"MECs!AM122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0182461294842433},{"$f":"MECs!AN122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0729845179369732},{"$f":"MECs!AO122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.074163558481452},{"$f":"MECs!AP122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8487349479942807},{"$f":"MECs!AQ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.074163558481452},{"$f":"MECs!AR122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0182461294842433},{"$f":"MECs!AS122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.7274870982808128},{"$f":"MECs!AT122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.074163558481452},{"$f":"MECs!AU122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.59033174571384},null,"Infrastructure",null,"All",{"$f":"MECs!AZ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0729845179369732},{"$f":"MECs!BA122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.673927750372549},{"$f":"MECs!BB122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.6786439125504},{"$f":"MECs!BC122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0729845179369732},{"$f":"MECs!BD122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.479695382722106},{"$f":"MECs!BE122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.6786439125504},{"$f":"MECs!BF122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.031196242836717},{"$f":"MECs!BG122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.6786439125504},{"$f":"MECs!BH122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0729845179369732},{"$f":"MECs!BI122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.443203123753619},{"$f":"MECs!BJ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.6786439125504},{"$f":"MECs!BK122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.294892058528593},null,"Infrastructure",null,"All",{"$f":"MECs!BP122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA122*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!F123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!G123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!I123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!J123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!K123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!L123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9041584985407618},{"$f":"MECs!N123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9041584985407618},{"$f":"MECs!O123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1667501659053041},null,"Accident",null,"All",{"$f":"MECs!T123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!V123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!W123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!Y123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!Z123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!AA123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1606792794604086},{"$f":"MECs!AB123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9041584985407618},{"$f":"MECs!AD123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9041584985407618},{"$f":"MECs!AE123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1097841486215367},null,"Accident",null,"All",{"$f":"MECs!AJ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!AK123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AL123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AM123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!AN123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AO123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AP123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AQ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!AR123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!AS123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2487698500551296},{"$f":"MECs!AT123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2487698500551296},{"$f":"MECs!AU123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4042463768733393},null,"Accident",null,"All",{"$f":"MECs!AZ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!BA123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BB123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BC123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!BD123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BE123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BF123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BG123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.70472456475777},{"$f":"MECs!BH123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81606792794604088},{"$f":"MECs!BI123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2487698500551296},{"$f":"MECs!BJ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2487698500551296},{"$f":"MECs!BK123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0870452561164772},null,"Accident",null,"All",{"$f":"MECs!BP123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA123*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.71338156967900901},{"$f":"MECs!E124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.89226832765891506},{"$f":"MECs!F124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.88068347106974865},{"$f":"MECs!G124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33994741176361598},{"$f":"MECs!H124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.34977640659800535},{"$f":"MECs!I124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35908764445382679},{"$f":"MECs!J124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20851237056170616},{"$f":"MECs!K124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21476851454247387},{"$f":"MECs!L124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2951331614397545E-2},{"$f":"MECs!M124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0019785075355223E-2},{"$f":"MECs!N124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0020753663838378E-2},{"$f":"MECs!O124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20361911219284495},null,"Local Air Quality",null,"All",{"$f":"MECs!T124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4700950586384751},{"$f":"MECs!U124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6344234139576703},{"$f":"MECs!V124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6972714060157224},{"$f":"MECs!W124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.67222121352148878},{"$f":"MECs!X124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62179875473857049},{"$f":"MECs!Y124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.647727706423885},{"$f":"MECs!Z124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3727270523930365},{"$f":"MECs!AA124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38867512352430839},{"$f":"MECs!AB124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19826317654272535},{"$f":"MECs!AC124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14415396687027465},{"$f":"MECs!AD124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.13395186113706495},{"$f":"MECs!AE124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37738554744155223},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1932639863628896},{"$f":"MECs!AK124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6578220115590714},{"$f":"MECs!AL124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8906109541755693},{"$f":"MECs!AM124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5739060064092294},{"$f":"MECs!AN124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3860277710290281},{"$f":"MECs!AO124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8660073801275243},{"$f":"MECs!AP124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2131030216484311},{"$f":"MECs!AQ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5630589251362694},{"$f":"MECs!AR124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.42830041047077777},{"$f":"MECs!AS124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37501616011318073},{"$f":"MECs!AT124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.42101980789907328},{"$f":"MECs!AU124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2286554743303397},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2251196857699949},{"$f":"MECs!BA124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8990764621265797},{"$f":"MECs!BB124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3715051514638734},{"$f":"MECs!BC124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9748711899318265},{"$f":"MECs!BD124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6787954082673857},{"$f":"MECs!BE124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2337772423277249},{"$f":"MECs!BF124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5632885403414694},{"$f":"MECs!BG124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.935922653142145},{"$f":"MECs!BH124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.56580438888357854},{"$f":"MECs!BI124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.48445183493479399},{"$f":"MECs!BJ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5374474520428878},{"$f":"MECs!BK124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.95813208453828969},null,"Local Air Quality",null,"All",{"$f":"MECs!BP124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1968312013495024},{"$f":"MECs!BQ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3990987650693807},{"$f":"MECs!BR124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.4876599229277243},{"$f":"MECs!BS124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7805013780238232},{"$f":"MECs!BT124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6413763611225103},{"$f":"MECs!BU124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8822021311468311},{"$f":"MECs!BV124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2191906101020549},{"$f":"MECs!BW124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5883362711464872},{"$f":"MECs!BX124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4284541334707489},{"$f":"MECs!BY124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37068394071303679},{"$f":"MECs!BZ124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4218035437854688},{"$f":"MECs!CA124*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.306911823236542}]
["Noise",null,"All",{"$f":"MECs!D125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!E125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!F125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!G125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!H125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!I125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!J125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!K125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!L125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27202264264868031},{"$f":"MECs!O125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.2945892801856233},null,"Noise",null,"All",{"$f":"MECs!T125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!U125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!V125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!W125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!X125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!Y125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!Z125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!AA125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.54404528529736063},{"$f":"MECs!AB125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.27202264264868031},{"$f":"MECs!AE125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29237813383723893},null,"Noise",null,"All",{"$f":"MECs!AJ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.329109489785337},{"$f":"MECs!AK125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.049335916272138},{"$f":"MECs!AL125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.3136076280563},{"$f":"MECs!AM125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.873154775082693},{"$f":"MECs!AN125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.601132132434016},{"$f":"MECs!AO125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.601132132434016},{"$f":"MECs!AP125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.968996276541933},{"$f":"MECs!AQ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.968996276541933},{"$f":"MECs!AR125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4482037838381228},{"$f":"MECs!AS125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4482037838381228},{"$f":"MECs!AT125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9922490691354833},{"$f":"MECs!AU125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5303211750023138},null,"Noise",null,"All",{"$f":"MECs!AZ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.386196336921984},{"$f":"MECs!BA125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.826649189895583},{"$f":"MECs!BB125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.627215256112599},{"$f":"MECs!BC125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.474286907516703},{"$f":"MECs!BD125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.202264264868031},{"$f":"MECs!BE125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.202264264868031},{"$f":"MECs!BF125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.665969910435184},{"$f":"MECs!BG125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.937992553083866},{"$f":"MECs!BH125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8964075676762455},{"$f":"MECs!BI125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8964075676762455},{"$f":"MECs!BJ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2565207809196464},{"$f":"MECs!BK125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.060581129864268},null,"Noise",null,"All",{"$f":"MECs!BP125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA125*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.315419069184451},{"$f":"MECs!E126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.854447762520905},{"$f":"MECs!F126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3931653021074721},{"$f":"MECs!G126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2869702427306549},{"$f":"MECs!H126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5334412169414486},{"$f":"MECs!I126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8187541045366267},{"$f":"MECs!J126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2849543042314528},{"$f":"MECs!K126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6474822210104936},{"$f":"MECs!L126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.312479218501458},{"$f":"MECs!M126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1979416134779028},{"$f":"MECs!N126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1806688188053327},{"$f":"MECs!O126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4008883819987741},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0011996896658291},{"$f":"MECs!U126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9390550215078415},{"$f":"MECs!V126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7459035344660974},{"$f":"MECs!W126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.7489954216324959},{"$f":"MECs!X126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2813453020114602},{"$f":"MECs!Y126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.7408565147978505},{"$f":"MECs!Z126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9069390927766783},{"$f":"MECs!AA126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4738352577544713},{"$f":"MECs!AB126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9403059441478945},{"$f":"MECs!AC126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1796983387385032},{"$f":"MECs!AD126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.7548726695009496},{"$f":"MECs!AE126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3602943680553254},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.518323542819722},{"$f":"MECs!AK126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.801394005009168},{"$f":"MECs!AL126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.788371822177673},{"$f":"MECs!AM126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.591421576277053},{"$f":"MECs!AN126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.05515323893427},{"$f":"MECs!AO126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.062713575750234},{"$f":"MECs!AP126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.489883099370235},{"$f":"MECs!AQ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.234834447677354},{"$f":"MECs!AR126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.587227357255983},{"$f":"MECs!AS126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.370123204428733},{"$f":"MECs!AT126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.873365982426801},{"$f":"MECs!AU126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.765322818357092},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.288664633329326},{"$f":"MECs!BA126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.257305750409394},{"$f":"MECs!BB126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.585628030610245},{"$f":"MECs!BC126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.645437131009366},{"$f":"MECs!BD126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.864655776348286},{"$f":"MECs!BE126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.589506097767661},{"$f":"MECs!BF126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.662337759353079},{"$f":"MECs!BG126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.504086566331516},{"$f":"MECs!BH126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.486398380595588},{"$f":"MECs!BI126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.14561272407828},{"$f":"MECs!BJ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.466396310002455},{"$f":"MECs!BK126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.645947863876621},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.633903809215195},{"$f":"MECs!BQ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.633445953460907},{"$f":"MECs!BR126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.794578221223411},{"$f":"MECs!BS126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.952713040702957},{"$f":"MECs!BT126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.559183737124975},{"$f":"MECs!BU126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.299907584456257},{"$f":"MECs!BV126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.603582556271938},{"$f":"MECs!BW126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.847050472720674},{"$f":"MECs!BX126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.832530753921422},{"$f":"MECs!BY126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.328285479774856},{"$f":"MECs!BZ126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.765315115005116},{"$f":"MECs!CA126*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.487562602204008}]
["Indirect Taxation",null,"All",{"$f":"MECs!D127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8353350636772845},{"$f":"MECs!E127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7719374821219427},{"$f":"MECs!F127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7085764967542962},{"$f":"MECs!G127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8386810577172208},{"$f":"MECs!H127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8096925012976459},{"$f":"MECs!I127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7761355732830273},{"$f":"MECs!J127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8389181612833083},{"$f":"MECs!K127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7962796274645876},{"$f":"MECs!L127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8356808326980056},{"$f":"MECs!M127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8491521139960163},{"$f":"MECs!N127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8511836448263415},{"$f":"MECs!O127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8252826345643078},null,"Indirect Taxation",null,"All",{"$f":"MECs!T127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.72408310541594567},{"$f":"MECs!U127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.71219650428240477},{"$f":"MECs!V127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.86652489210713879},{"$f":"MECs!W127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6758432221379862},{"$f":"MECs!X127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.58639435054925959},{"$f":"MECs!Y127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.67428646848439011},{"$f":"MECs!Z127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.51478052746502045},{"$f":"MECs!AA127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.62321249430880576},{"$f":"MECs!AB127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.71243577208947462},{"$f":"MECs!AC127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.56695202436626879},{"$f":"MECs!AD127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.48569431664661994},{"$f":"MECs!AE127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.60149518036692373},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.972441084468455},{"$f":"MECs!AK127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.355471001606261},{"$f":"MECs!AL127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.130143386599002},{"$f":"MECs!AM127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.013111627283601},{"$f":"MECs!AN127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.496658463155601},{"$f":"MECs!AO127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.170015538062508},{"$f":"MECs!AP127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.069384375071506},{"$f":"MECs!AQ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.15301367326415},{"$f":"MECs!AR127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.010778032846041},{"$f":"MECs!AS127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.889984855173749},{"$f":"MECs!AT127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.169980854805262},{"$f":"MECs!AU127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.666250959063811},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.070196817374484},{"$f":"MECs!BA127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.954885933272465},{"$f":"MECs!BB127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-28.145010930435898},{"$f":"MECs!BC127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.268699163550895},{"$f":"MECs!BD127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.398120693834741},{"$f":"MECs!BE127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.583333196760627},{"$f":"MECs!BF127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.172787193514885},{"$f":"MECs!BG127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.423040089965596},{"$f":"MECs!BH127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.180212620178336},{"$f":"MECs!BI127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.546988631965592},{"$f":"MECs!BJ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.838234425207233},{"$f":"MECs!BK127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.825366869554816},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.642619929197325},{"$f":"MECs!BQ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.335553388520999},{"$f":"MECs!BR127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-24.281081740616127},{"$f":"MECs!BS127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.273119294172446},{"$f":"MECs!BT127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.387720693079491},{"$f":"MECs!BU127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.176094594306285},{"$f":"MECs!BV127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.062370807106436},{"$f":"MECs!BW127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.525344687253241},{"$f":"MECs!BX127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.737579957921833},{"$f":"MECs!BY127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.496509212016859},{"$f":"MECs!BZ127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.183527660804174},{"$f":"MECs!CA127*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.919232962805527}]
["Total",null,null,{"$f":"MECs!D128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.502404978826341},{"$f":"MECs!E128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":291.21257385547295},{"$f":"MECs!F128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.32901652834408},{"$f":"MECs!G128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.019230434634618},{"$f":"MECs!H128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.65022006465799},{"$f":"MECs!I128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.552991019916035},{"$f":"MECs!J128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.265005159149517},{"$f":"MECs!K128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.734532126814919},{"$f":"MECs!L128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.058047934374482},{"$f":"MECs!M128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.612265330993853},{"$f":"MECs!N128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.689110745416436},{"$f":"MECs!O128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.599288506893132},null,"Total",null,null,{"$f":"MECs!T128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.385480919173954},{"$f":"MECs!U128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":291.55520221435432},{"$f":"MECs!V128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.92324130678726},{"$f":"MECs!W128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.299005135439124},{"$f":"MECs!X128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.27405964602167},{"$f":"MECs!Y128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.313311450379899},{"$f":"MECs!Z128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.697505940777759},{"$f":"MECs!AA128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.315299650767344},{"$f":"MECs!AB128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.243069900161768},{"$f":"MECs!AC128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.252052099687084},{"$f":"MECs!AD128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.990367742112317},{"$f":"MECs!AE128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.250177677069964},null,"Total",null,null,{"$f":"MECs!AJ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.981595574807429},{"$f":"MECs!AK128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":580.47518253533542},{"$f":"MECs!AL128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":281.73480767610278},{"$f":"MECs!AM128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.477899018454622},{"$f":"MECs!AN128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":251.47720179166529},{"$f":"MECs!AO128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":204.11180084307841},{"$f":"MECs!AP128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.26298529314909},{"$f":"MECs!AQ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":159.47211659461476},{"$f":"MECs!AR128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.539447024114317},{"$f":"MECs!AS128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.976428366468355},{"$f":"MECs!AT128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.194520365471377},{"$f":"MECs!AU128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.85993601132448},null,"Total",null,null,{"$f":"MECs!AZ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.89208585839572},{"$f":"MECs!BA128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":907.02514161485453},{"$f":"MECs!BB128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":547.33379564382392},{"$f":"MECs!BC128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.34274917845471},{"$f":"MECs!BD128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":398.71418853797809},{"$f":"MECs!BE128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":427.46869761804294},{"$f":"MECs!BF128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.56530377048989},{"$f":"MECs!BG128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":359.56471028428109},{"$f":"MECs!BH128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":94.726566162385879},{"$f":"MECs!BI128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.735013343419752},{"$f":"MECs!BJ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":232.2912836496308},{"$f":"MECs!BK128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.75870373511839},null,"Total",null,null,{"$f":"MECs!BP128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.923675058837972},{"$f":"MECs!BQ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":723.60935670118613},{"$f":"MECs!BR128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":278.54519921281536},{"$f":"MECs!BS128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.484061217368748},{"$f":"MECs!BT128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":296.38367891796901},{"$f":"MECs!BU128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.18111402865205},{"$f":"MECs!BV128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":141.26951783019905},{"$f":"MECs!BW128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":128.27761112935616},{"$f":"MECs!BX128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.065746308371899},{"$f":"MECs!BY128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.119319583373844},{"$f":"MECs!BZ128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.470608040458387},{"$f":"MECs!CA128*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.20064854172895}]
[]
[]
["Table A 5.4.2a:",null,null,2055,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2055,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2055,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2055,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2055,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15689845255651091},{"$f":"MECs!E134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4175638946347155},{"$f":"MECs!F134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.695218220967497},{"$f":"MECs!G134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18561942967421532},{"$f":"MECs!H134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2649023456059605},{"$f":"MECs!I134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9368582303085224},{"$f":"MECs!J134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4766240428453614},{"$f":"MECs!K134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3646830145109305},{"$f":"MECs!L134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15981142537241391},{"$f":"MECs!M134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7179729170720131},{"$f":"MECs!N134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5363415840853123},{"$f":"MECs!O134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1788743903346304},null,"Congestion*",null,1,{"$f":"MECs!T134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15689845255651091},{"$f":"MECs!U134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4175638946347155},{"$f":"MECs!V134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.695218220967497},{"$f":"MECs!W134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18561942967421532},{"$f":"MECs!X134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2649023456059605},{"$f":"MECs!Y134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9368582303085224},{"$f":"MECs!Z134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4766240428453614},{"$f":"MECs!AA134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3646830145109305},{"$f":"MECs!AB134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15981142537241391},{"$f":"MECs!AC134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7179729170720131},{"$f":"MECs!AD134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5363415840853123},{"$f":"MECs!AE134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1788743903346304},null,"Congestion*",null,1,{"$f":"MECs!AJ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.29810705985737074},{"$f":"MECs!AK134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5933713998059584},{"$f":"MECs!AL134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.620914619838238},{"$f":"MECs!AM134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35267691638100912},{"$f":"MECs!AN134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3033144566513242},{"$f":"MECs!AO134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3800306375861915},{"$f":"MECs!AP134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8055856814061864},{"$f":"MECs!AQ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.192897727570767},{"$f":"MECs!AR134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.3036417082075864},{"$f":"MECs!AS134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2641485424368248},{"$f":"MECs!AT134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9190490097620931},{"$f":"MECs!AU134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0398613416357971},null,"Congestion*",null,1,{"$f":"MECs!AZ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45500551241388171},{"$f":"MECs!BA134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0109352944406735},{"$f":"MECs!BB134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.316132840805736},{"$f":"MECs!BC134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53829634605522447},{"$f":"MECs!BD134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5682168022572842},{"$f":"MECs!BE134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.316888867894715},{"$f":"MECs!BF134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2822097242515476},{"$f":"MECs!BG134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.557580742081701},{"$f":"MECs!BH134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.46345313358000029},{"$f":"MECs!BI134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9821214595088374},{"$f":"MECs!BJ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4553905938474054},{"$f":"MECs!BK134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2187357319704279},null,"Congestion*",null,1,{"$f":"MECs!BP134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39224613139127723},{"$f":"MECs!BQ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.0439097365867882},{"$f":"MECs!BR134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.23804555241874},{"$f":"MECs!BS134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4640485741855383},{"$f":"MECs!BT134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6622558640149014},{"$f":"MECs!BU134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.342145575771305},{"$f":"MECs!BV134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6915601071134034},{"$f":"MECs!BW134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.411707536277325},{"$f":"MECs!BX134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39952856343103477},{"$f":"MECs!BY134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2949322926800324},{"$f":"MECs!BZ134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.840853960213281},{"$f":"MECs!CA134*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9471859758365753}]
[null,null,2,{"$f":"MECs!D135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49121756373049674},{"$f":"MECs!E135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9211146201916831},{"$f":"MECs!F135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.047392318118114},{"$f":"MECs!G135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.57448806630586446},{"$f":"MECs!H135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3213402696678997},{"$f":"MECs!I135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.569091935168597},{"$f":"MECs!J135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5713782663045546},{"$f":"MECs!K135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.793569637511691},{"$f":"MECs!L135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5099392292897037},{"$f":"MECs!M135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4928764233373375},{"$f":"MECs!N135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0003494868243923},{"$f":"MECs!O135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5710268268722221},null,null,null,2,{"$f":"MECs!T135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49121756373049674},{"$f":"MECs!U135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9211146201916831},{"$f":"MECs!V135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.047392318118114},{"$f":"MECs!W135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.57448806630586446},{"$f":"MECs!X135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.3213402696678997},{"$f":"MECs!Y135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.569091935168597},{"$f":"MECs!Z135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5713782663045546},{"$f":"MECs!AA135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.793569637511691},{"$f":"MECs!AB135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5099392292897037},{"$f":"MECs!AC135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4928764233373375},{"$f":"MECs!AD135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.0003494868243923},{"$f":"MECs!AE135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5710268268722221},null,null,null,2,{"$f":"MECs!AJ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.93331337108794377},{"$f":"MECs!AK135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.0501177783642},{"$f":"MECs!AL135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.09004540442443},{"$f":"MECs!AM135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0915273259811422},{"$f":"MECs!AN135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.91054651236901},{"$f":"MECs!AO135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.18127467682033},{"$f":"MECs!AP135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6856187059786514},{"$f":"MECs!AQ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.507782311272209},{"$f":"MECs!AR135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9688845356504372},{"$f":"MECs!AS135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5364652043409404},{"$f":"MECs!AT135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.200664024966343},{"$f":"MECs!AU135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.284950971057224},null,null,null,2,{"$f":"MECs!AZ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4245309348184405},{"$f":"MECs!BA135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.97123239855588},{"$f":"MECs!BB135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.13743772254256},{"$f":"MECs!BC135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6660153922870069},{"$f":"MECs!BD135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.231886782036909},{"$f":"MECs!BE135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.750366611988923},{"$f":"MECs!BF135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.256996972283206},{"$f":"MECs!BG135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.30135194878391},{"$f":"MECs!BH135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.478823764940141},{"$f":"MECs!BI135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.02934162767828},{"$f":"MECs!BJ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.201013511790737},{"$f":"MECs!BK135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.855977797929445},null,null,null,2,{"$f":"MECs!BP135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2280439093262419},{"$f":"MECs!BQ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.802786550479212},{"$f":"MECs!BR135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.1184807952953},{"$f":"MECs!BS135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4362201657646609},{"$f":"MECs!BT135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.303350674169746},{"$f":"MECs!BU135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.922729837921494},{"$f":"MECs!BV135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.428445665761387},{"$f":"MECs!BW135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.98392409377923},{"$f":"MECs!BX135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.2748480732242595},{"$f":"MECs!BY135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.232191058343345},{"$f":"MECs!BZ135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.000873717060976},{"$f":"MECs!CA135*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.427567067180554}]
[null,null,3,{"$f":"MECs!D136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.69195694546903},{"$f":"MECs!E136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.410354819823198},{"$f":"MECs!F136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.697293878167073},{"$f":"MECs!G136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.74736423935564},{"$f":"MECs!H136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.114387203372438},{"$f":"MECs!I136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.545419524948123},{"$f":"MECs!J136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.584599088655992},{"$f":"MECs!K136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.531727202857319},{"$f":"MECs!L136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.35813008138452},{"$f":"MECs!M136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.53763095552018},{"$f":"MECs!N136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.236335828528681},{"$f":"MECs!O136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.092541171854069},null,null,null,3,{"$f":"MECs!T136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.69195694546903},{"$f":"MECs!U136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.410354819823198},{"$f":"MECs!V136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.697293878167073},{"$f":"MECs!W136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.74736423935564},{"$f":"MECs!X136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.114387203372438},{"$f":"MECs!Y136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.545419524948123},{"$f":"MECs!Z136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.584599088655992},{"$f":"MECs!AA136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.531727202857319},{"$f":"MECs!AB136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.35813008138452},{"$f":"MECs!AC136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.53763095552018},{"$f":"MECs!AD136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.236335828528681},{"$f":"MECs!AE136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.092541171854069},null,null,null,3,{"$f":"MECs!AJ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.714718196391157},{"$f":"MECs!AK136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.87967415766408},{"$f":"MECs!AL136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":185.62485836851741},{"$f":"MECs!AM136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.819992054775717},{"$f":"MECs!AN136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.617335686407628},{"$f":"MECs!AO136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.736297097401419},{"$f":"MECs!AP136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.310738268446386},{"$f":"MECs!AQ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.410281685428899},{"$f":"MECs!AR136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.980447154630582},{"$f":"MECs!AS136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.821498815488336},{"$f":"MECs!AT136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.349038074204501},{"$f":"MECs!AU136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.475828226522729},null,null,null,3,{"$f":"MECs!AZ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.406675141860191},{"$f":"MECs!BA136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":201.29002897748725},{"$f":"MECs!BB136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":283.32215224668448},{"$f":"MECs!BC136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.567356294131351},{"$f":"MECs!BD136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.73172288978009},{"$f":"MECs!BE136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.28171662234955},{"$f":"MECs!BF136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.895337357102377},{"$f":"MECs!BG136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.94200888828621},{"$f":"MECs!BH136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.338577236015105},{"$f":"MECs!BI136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.359129771008519},{"$f":"MECs!BJ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.585373902733181},{"$f":"MECs!BK136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.568369398376802},null,null,null,3,{"$f":"MECs!BP136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.729892363672576},{"$f":"MECs!BQ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.52588704955798},{"$f":"MECs!BR136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":244.24323469541764},{"$f":"MECs!BS136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.868410598389097},{"$f":"MECs!BT136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.28596800843111},{"$f":"MECs!BU136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.86354881237028},{"$f":"MECs!BV136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.461497721639986},{"$f":"MECs!BW136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":116.3293180071433},{"$f":"MECs!BX136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.395325203461304},{"$f":"MECs!BY136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.34407738880045},{"$f":"MECs!BZ136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.090839571321709},{"$f":"MECs!CA136*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.731352929635165}]
[null,null,4,{"$f":"MECs!D137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.993286192989046},{"$f":"MECs!E137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.5826713011291},{"$f":"MECs!F137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.45043849317261},{"$f":"MECs!G137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.423626512421912},{"$f":"MECs!H137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.90753721613575},{"$f":"MECs!I137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":178.74583795531589},{"$f":"MECs!J137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.379129597337695},{"$f":"MECs!K137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":240.32817695778672},{"$f":"MECs!L137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.813617850141597},{"$f":"MECs!M137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.39568445366754},{"$f":"MECs!N137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.097007505464774},{"$f":"MECs!O137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.37684804851588},null,null,null,4,{"$f":"MECs!T137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.993286192989046},{"$f":"MECs!U137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.5826713011291},{"$f":"MECs!V137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.45043849317261},{"$f":"MECs!W137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.423626512421912},{"$f":"MECs!X137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.90753721613575},{"$f":"MECs!Y137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":178.74583795531589},{"$f":"MECs!Z137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.379129597337695},{"$f":"MECs!AA137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":240.32817695778672},{"$f":"MECs!AB137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.813617850141597},{"$f":"MECs!AC137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.39568445366754},{"$f":"MECs!AD137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":92.097007505464774},{"$f":"MECs!AE137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.37684804851588},null,null,null,4,{"$f":"MECs!AJ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.08724376667917},{"$f":"MECs!AK137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":405.80707547214524},{"$f":"MECs!AL137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":468.25583313702788},{"$f":"MECs!AM137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.9048903736016},{"$f":"MECs!AN137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":309.52432071065789},{"$f":"MECs!AO137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":339.61709211510009},{"$f":"MECs!AP137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.12034623494159},{"$f":"MECs!AQ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":456.62353621979469},{"$f":"MECs!AR137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.34587391526904},{"$f":"MECs!AS137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.65180046196835},{"$f":"MECs!AT137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":174.98431426038306},{"$f":"MECs!AU137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":213.51601129218014},null,null,null,4,{"$f":"MECs!AZ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":200.08052995966821},{"$f":"MECs!BA137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":619.38974677327417},{"$f":"MECs!BB137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":714.7062716302006},{"$f":"MECs!BC137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.32851688602352},{"$f":"MECs!BD137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":472.43185792679367},{"$f":"MECs!BE137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":518.36293007041593},{"$f":"MECs!BF137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":279.4994758322793},{"$f":"MECs!BG137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":696.9517131775815},{"$f":"MECs!BH137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.15949176541059},{"$f":"MECs!BI137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":294.04748491563589},{"$f":"MECs!BJ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":267.08132176584786},{"$f":"MECs!BK137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.89285934069608},null,null,null,4,{"$f":"MECs!BP137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.48321548247259},{"$f":"MECs!BQ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":533.95667825282271},{"$f":"MECs!BR137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":616.12609623293156},{"$f":"MECs!BS137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":148.55906628105475},{"$f":"MECs!BT137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":407.26884304033939},{"$f":"MECs!BU137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":446.86459488828962},{"$f":"MECs!BV137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":240.94782399334429},{"$f":"MECs!BW137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":600.8204423944668},{"$f":"MECs!BX137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":157.03404462535397},{"$f":"MECs!BY137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":253.48921113416887},{"$f":"MECs!BZ137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":230.24251876366191},{"$f":"MECs!CA137*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":280.94212012128969}]
[null,null,5,{"$f":"MECs!D138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":179.26241594869484},{"$f":"MECs!E138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":743.09560374510852},{"$f":"MECs!F138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":529.63682941780166},{"$f":"MECs!G138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.39647316177476},{"$f":"MECs!H138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":663.45472944379981},{"$f":"MECs!I138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":564.7798773036302},{"$f":"MECs!J138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":230.17077130274646},{"$f":"MECs!K138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":948.12175948427773},{"$f":"MECs!L138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":241.3954028355771},{"$f":"MECs!M138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":339.11062815780571},{"$f":"MECs!N138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":261.68470090749452},{"$f":"MECs!O138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":510.55553230766918},null,null,null,5,{"$f":"MECs!T138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":179.26241594869484},{"$f":"MECs!U138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":743.09560374510852},{"$f":"MECs!V138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":529.63682941780166},{"$f":"MECs!W138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.39647316177476},{"$f":"MECs!X138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":663.45472944379981},{"$f":"MECs!Y138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":564.7798773036302},{"$f":"MECs!Z138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":230.17077130274646},{"$f":"MECs!AA138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":948.12175948427773},{"$f":"MECs!AB138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":241.3954028355771},{"$f":"MECs!AC138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":339.11062815780571},{"$f":"MECs!AD138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":261.68470090749452},{"$f":"MECs!AE138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":510.55553230766918},null,null,null,5,{"$f":"MECs!AJ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":340.59859030252017},{"$f":"MECs!AK138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1411.8816471157063},{"$f":"MECs!AL138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1006.3099758938231},{"$f":"MECs!AM138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":329.45329900737204},{"$f":"MECs!AN138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1260.5639859432197},{"$f":"MECs!AO138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1073.0817668768973},{"$f":"MECs!AP138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":437.32446547521823},{"$f":"MECs!AQ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1801.4313430201278},{"$f":"MECs!AR138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":458.65126538759642},{"$f":"MECs!AS138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":644.3101934998308},{"$f":"MECs!AT138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":497.20093172423958},{"$f":"MECs!AU138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":970.05551138457145},null,null,null,5,{"$f":"MECs!AZ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":519.86100625121503},{"$f":"MECs!BA138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2154.9772508608144},{"$f":"MECs!BB138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1535.9468053116248},{"$f":"MECs!BC138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":502.84977216914683},{"$f":"MECs!BD138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1924.0187153870193},{"$f":"MECs!BE138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1637.8616441805277},{"$f":"MECs!BF138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":667.49523677796458},{"$f":"MECs!BG138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2749.5531025044056},{"$f":"MECs!BH138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":700.04666822317358},{"$f":"MECs!BI138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":983.42082165763668},{"$f":"MECs!BJ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":758.8856326317341},{"$f":"MECs!BK138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1480.6110436922404},null,null,null,5,{"$f":"MECs!BP138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":448.15603987173711},{"$f":"MECs!BQ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1857.739009362771},{"$f":"MECs!BR138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1324.0920735445043},{"$f":"MECs!BS138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":433.49118290443698},{"$f":"MECs!BT138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1658.6368236094997},{"$f":"MECs!BU138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1411.9496932590757},{"$f":"MECs!BV138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":575.42692825686606},{"$f":"MECs!BW138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2370.3043987106944},{"$f":"MECs!BX138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":603.4885070889427},{"$f":"MECs!BY138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":847.77657039451435},{"$f":"MECs!BZ138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":654.21175226873629},{"$f":"MECs!CA138*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1276.388830769173}]
[null,null,"Average",{"$f":"MECs!D139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.471783093870147},{"$f":"MECs!E139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":297.97131841413716},{"$f":"MECs!F139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.17648895652472},{"$f":"MECs!G139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.501613107375736},{"$f":"MECs!H139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.54405074858144},{"$f":"MECs!I139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.057966159276674},{"$f":"MECs!J139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.559672025561774},{"$f":"MECs!K139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.363416015537815},{"$f":"MECs!L139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.582350406001687},{"$f":"MECs!M139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.352501810441231},{"$f":"MECs!N139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2433879515613615},{"$f":"MECs!O139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.615557563203851},null,null,null,"Average",{"$f":"MECs!T139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.471783093870147},{"$f":"MECs!U139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":297.97131841413716},{"$f":"MECs!V139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.17648895652472},{"$f":"MECs!W139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.501613107375736},{"$f":"MECs!X139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.54405074858144},{"$f":"MECs!Y139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.057966159276674},{"$f":"MECs!Z139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.559672025561774},{"$f":"MECs!AA139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.363416015537815},{"$f":"MECs!AB139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.582350406001687},{"$f":"MECs!AC139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.352501810441231},{"$f":"MECs!AD139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2433879515613615},{"$f":"MECs!AE139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.615557563203851},null,null,null,"Average",{"$f":"MECs!AJ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.596387878353276},{"$f":"MECs!AK139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":566.14550498686049},{"$f":"MECs!AL139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":201.73532901739696},{"$f":"MECs!AM139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.353064904013891},{"$f":"MECs!AN139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.13369642230469},{"$f":"MECs!AO139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.21013570262565},{"$f":"MECs!AP139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.76337684856736},{"$f":"MECs!AQ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.290490429521839},{"$f":"MECs!AR139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.506465771403207},{"$f":"MECs!AS139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.56975343983834},{"$f":"MECs!AT139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.062437107966586},{"$f":"MECs!AU139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.86955937008733},null,null,null,"Average",{"$f":"MECs!AZ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.068170972223413},{"$f":"MECs!BA139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":864.11682340099787},{"$f":"MECs!BB139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":307.91181797392164},{"$f":"MECs!BC139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.854678011389623},{"$f":"MECs!BD139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":346.67774717088616},{"$f":"MECs!BE139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":200.26810186190235},{"$f":"MECs!BF139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":155.32304887412914},{"$f":"MECs!BG139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":128.65390644505965},{"$f":"MECs!BH139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.088816177404894},{"$f":"MECs!BI139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.922255250279569},{"$f":"MECs!BJ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.305825059527947},{"$f":"MECs!BK139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":126.48511693329117},null,null,null,"Average",{"$f":"MECs!BP139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.679457734675367},{"$f":"MECs!BQ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":744.92829603534278},{"$f":"MECs!BR139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":265.44122239131178},{"$f":"MECs!BS139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.254032768439345},{"$f":"MECs!BT139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":298.86012687145359},{"$f":"MECs!BU139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":172.6449153981917},{"$f":"MECs!BV139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.89918006390442},{"$f":"MECs!BW139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":110.90854003884454},{"$f":"MECs!BX139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.455876015004222},{"$f":"MECs!BY139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.381254526103074},{"$f":"MECs!BZ139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.608469878903405},{"$f":"MECs!CA139*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.03889390800965}]
["Infrastructure",null,"All",{"$f":"MECs!D140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!F140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!G140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!I140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!J140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!K140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!L140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!N140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!O140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.18994520653285393},null,"Infrastructure",null,"All",{"$f":"MECs!T140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!V140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!W140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!Y140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!Z140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!AA140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!AB140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!AD140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23929058601906572},{"$f":"MECs!AE140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19387862798601019},null,"Infrastructure",null,"All",{"$f":"MECs!AJ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.153615274171591},{"$f":"MECs!AK140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.485948128915153},{"$f":"MECs!AL140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.097407789832204},{"$f":"MECs!AM140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.153615274171591},{"$f":"MECs!AN140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6144610966863642},{"$f":"MECs!AO140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.097407789832204},{"$f":"MECs!AP140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3751705106672993},{"$f":"MECs!AQ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.097407789832204},{"$f":"MECs!AR140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.153615274171591},{"$f":"MECs!AS140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1787175805719707},{"$f":"MECs!AT140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.097407789832204},{"$f":"MECs!AU140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.439350084694878},null,"Infrastructure",null,"All",{"$f":"MECs!AZ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6144610966863642},{"$f":"MECs!BA140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.200818451203034},{"$f":"MECs!BB140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.13260522378641},{"$f":"MECs!BC140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6144610966863642},{"$f":"MECs!BD140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.389904424421346},{"$f":"MECs!BE140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.13260522378641},{"$f":"MECs!BF140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.911323252383212},{"$f":"MECs!BG140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.13260522378641},{"$f":"MECs!BH140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6144610966863642},{"$f":"MECs!BI140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.082673876078164},{"$f":"MECs!BJ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.13260522378641},{"$f":"MECs!BK140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.47360543539995},null,"Infrastructure",null,"All",{"$f":"MECs!BP140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA140*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!F141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!G141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!I141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!J141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!K141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!L141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1023448444889903},{"$f":"MECs!N141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1023448444889903},{"$f":"MECs!O141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6017127556925459},null,"Accident",null,"All",{"$f":"MECs!T141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!V141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!W141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!Y141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!Z141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!AA141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0100493335242451},{"$f":"MECs!AB141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1023448444889903},{"$f":"MECs!AD141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1023448444889903},{"$f":"MECs!AE141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5376829487211703},null,"Accident",null,"All",{"$f":"MECs!AJ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!AK141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AL141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AM141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!AN141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AO141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AP141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AQ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!AR141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!AS141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.211389244660809},{"$f":"MECs!AT141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.211389244660809},{"$f":"MECs!AU141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0708150137948129},null,"Accident",null,"All",{"$f":"MECs!AZ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!BA141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BB141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BC141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!BD141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BE141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BF141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BG141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.610719289092529},{"$f":"MECs!BH141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.9010049333524246},{"$f":"MECs!BI141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.211389244660809},{"$f":"MECs!BJ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.211389244660809},{"$f":"MECs!BK141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.4987600816427067},null,"Accident",null,"All",{"$f":"MECs!BP141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA141*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.7875480204013301},{"$f":"MECs!E142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.98569528639416093},{"$f":"MECs!F142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.97272859383498034},{"$f":"MECs!G142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37531329564028826},{"$f":"MECs!H142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.38624515754352334},{"$f":"MECs!I142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.39647220346949918},{"$f":"MECs!J142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23021753695100147},{"$f":"MECs!K142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.23713465780539311},{"$f":"MECs!L142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.10261253364608144},{"$f":"MECs!M142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7307185538173145E-2},{"$f":"MECs!N142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7309661133513022E-2},{"$f":"MECs!O142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.22493785111741876},null,"Local Air Quality",null,"All",{"$f":"MECs!T142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6180897320954966},{"$f":"MECs!U142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8060075720414941},{"$f":"MECs!V142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8741036818171757},{"$f":"MECs!W142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.74021983219905185},{"$f":"MECs!X142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.68676925507703623},{"$f":"MECs!Y142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.71523556492052665},{"$f":"MECs!Z142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41154616947874872},{"$f":"MECs!AA142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.42908929338670204},{"$f":"MECs!AB142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.21810874233161293},{"$f":"MECs!AC142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.15908139481940062},{"$f":"MECs!AD142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.14789262423342511},{"$f":"MECs!AE142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41639863541081729},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5296868338667298},{"$f":"MECs!AK142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5263986225843968},{"$f":"MECs!AL142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.940634891009228},{"$f":"MECs!AM142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7404264943205408},{"$f":"MECs!AN142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6490395290309992},{"$f":"MECs!AO142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1705252068093115},{"$f":"MECs!AP142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3431953520426168},{"$f":"MECs!AQ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7233143543305565},{"$f":"MECs!AR142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47361209946913235},{"$f":"MECs!AS142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41435086375978875},{"$f":"MECs!AT142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.46519330400945064},{"$f":"MECs!AU142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3610980208695331},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.66898501807652},{"$f":"MECs!BA142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7767563452093587},{"$f":"MECs!BB142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.358844236262923},{"$f":"MECs!BC142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1814007228423438},{"$f":"MECs!BD142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.969984068172753},{"$f":"MECs!BE142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5764888553166001},{"$f":"MECs!BF142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7311873433318561},{"$f":"MECs!BG142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.133949811662823},{"$f":"MECs!BH142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62540336515194139},{"$f":"MECs!BI142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53497226005222043},{"$f":"MECs!BJ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.59373820974810165},{"$f":"MECs!BK142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0605581503866559},null,"Local Air Quality",null,"All",{"$f":"MECs!BP142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5396012436852491},{"$f":"MECs!BQ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3427218974362578},{"$f":"MECs!BR142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.3880618556478552},{"$f":"MECs!BS142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9713145159326704},{"$f":"MECs!BT142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9334328524063622},{"$f":"MECs!BU142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.1882966404027804},{"$f":"MECs!BV142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3482925329299038},{"$f":"MECs!BW142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7515100261147485},{"$f":"MECs!BX142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47484034555962534},{"$f":"MECs!BY142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.40963026956734155},{"$f":"MECs!BZ142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.46605739802727947},{"$f":"MECs!CA142*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5567796833045557}]
["Noise",null,"All",{"$f":"MECs!D143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!E143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!F143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!G143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!H143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!I143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!J143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!K143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!L143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30033497778414153},{"$f":"MECs!O143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32533737571007859},null,"Noise",null,"All",{"$f":"MECs!T143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!U143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!V143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!W143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!X143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!Y143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!Z143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!AA143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.60066995556828306},{"$f":"MECs!AB143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.30033497778414153},{"$f":"MECs!AE143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32281019640168324},null,"Noise",null,"All",{"$f":"MECs!AJ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.716413911422935},{"$f":"MECs!AK143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.719763689264347},{"$f":"MECs!AL143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.323783422674047},{"$f":"MECs!AM143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.317083866991215},{"$f":"MECs!AN143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.016748889207076},{"$f":"MECs!AO143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.016748889207076},{"$f":"MECs!AP143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.214739022502229},{"$f":"MECs!AQ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.214739022502229},{"$f":"MECs!AR143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7030148000572738},{"$f":"MECs!AS143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7030148000572738},{"$f":"MECs!AT143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3036847556255573},{"$f":"MECs!AU143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2090934240681088},null,"Noise",null,"All",{"$f":"MECs!AZ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.132492845061726},{"$f":"MECs!BA143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.139192400744555},{"$f":"MECs!BB143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.647566845348095},{"$f":"MECs!BC143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.333832756198294},{"$f":"MECs!BD143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.033497778414151},{"$f":"MECs!BE143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.033497778414151},{"$f":"MECs!BF143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.129143067220305},{"$f":"MECs!BG143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.429478045004458},{"$f":"MECs!BH143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4060296001145476},{"$f":"MECs!BI143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4060296001145476},{"$f":"MECs!BJ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.9077044890352548},{"$f":"MECs!BK143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.108014576454854},null,"Noise",null,"All",{"$f":"MECs!BP143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA143*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4955652908714065},{"$f":"MECs!E144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.094600406450839},{"$f":"MECs!F144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6646102456125949},{"$f":"MECs!G144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.465852313336915},{"$f":"MECs!H144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7427720786686569},{"$f":"MECs!I144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0443218445771629},{"$f":"MECs!J144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4692491632755926},{"$f":"MECs!K144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8552031722144156},{"$f":"MECs!L144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4920859457534745},{"$f":"MECs!M144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3727783590124538},{"$f":"MECs!N144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3547171583519888},{"$f":"MECs!O144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5922079509784441},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3663868046471377},{"$f":"MECs!U144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3552983278389208},{"$f":"MECs!V144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.2040798294979123},{"$f":"MECs!W144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0989138151940239},{"$f":"MECs!X144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.635018045275503},{"$f":"MECs!Y144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1200159986064797},{"$f":"MECs!Z144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.2218116046603145},{"$f":"MECs!AA144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8230475758297802},{"$f":"MECs!AB144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.2990330621401061},{"$f":"MECs!AC144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5073813511450931},{"$f":"MECs!AD144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.0532182192387483},{"$f":"MECs!AE144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.7009037017393727},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.177871121341962},{"$f":"MECs!AK144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.956030600606894},{"$f":"MECs!AL144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.212392286579941},{"$f":"MECs!AM144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.261172616545895},{"$f":"MECs!AN144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.183937164735433},{"$f":"MECs!AO144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.355381598087753},{"$f":"MECs!AP144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.352398178410912},{"$f":"MECs!AQ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.308729763321416},{"$f":"MECs!AR144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.252238345633302},{"$f":"MECs!AS144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.02614360249332},{"$f":"MECs!AT144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.572012236900303},{"$f":"MECs!AU144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.544063965622549},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.269156102383949},{"$f":"MECs!BA144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.71597891401256},{"$f":"MECs!BB144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.568570253871606},{"$f":"MECs!BC144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.65179905278017},{"$f":"MECs!BD144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.716134083561634},{"$f":"MECs!BE144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.794483624163028},{"$f":"MECs!BF144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.303236702777859},{"$f":"MECs!BG144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.428460180982377},{"$f":"MECs!BH144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.488663997118778},{"$f":"MECs!BI144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.17020892154914},{"$f":"MECs!BJ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.681251602854289},{"$f":"MECs!BK144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.737017416200501},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.049852172827428},{"$f":"MECs!BQ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.407288333640132},{"$f":"MECs!BR144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.802395319625802},{"$f":"MECs!BS144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.476122853946329},{"$f":"MECs!BT144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.934103616222302},{"$f":"MECs!BU144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.809569484261594},{"$f":"MECs!BV144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.253557065376455},{"$f":"MECs!BW144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.955622487561783},{"$f":"MECs!BX144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.274278641907486},{"$f":"MECs!BY144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.687914285888517},{"$f":"MECs!BZ144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.240464345996202},{"$f":"MECs!CA144*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.456640974279033}]
["Indirect Taxation",null,"All",{"$f":"MECs!D145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8396857356926912},{"$f":"MECs!E145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7752313574290326},{"$f":"MECs!F145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.713900011683464},{"$f":"MECs!G145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8428827627843254},{"$f":"MECs!H145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8130870282118854},{"$f":"MECs!I145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7806411795935044},{"$f":"MECs!J145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8425172719388669},{"$f":"MECs!K145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8009897804153423},{"$f":"MECs!L145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8400601027715291},{"$f":"MECs!M145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8528972405711921},{"$f":"MECs!N145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8548405714861744},{"$f":"MECs!O145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8292872758880101},null,"Indirect Taxation",null,"All",{"$f":"MECs!T145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.70513866385906754},{"$f":"MECs!U145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.70319856103487144},{"$f":"MECs!V145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.85170618899631612},{"$f":"MECs!W145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6583400718423944},{"$f":"MECs!X145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.57717423554966885},{"$f":"MECs!Y145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6620322295970883},{"$f":"MECs!Z145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.50487729194968123},{"$f":"MECs!AA145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.61007294919357002},{"$f":"MECs!AB145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.69335407086959422},{"$f":"MECs!AC145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.55484219526710044},{"$f":"MECs!AD145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.47537923654907538},{"$f":"MECs!AE145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.58870196387434082},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.7961503181544},{"$f":"MECs!AK145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.227947749697808},{"$f":"MECs!AL145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.903121507016362},{"$f":"MECs!AM145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.838545797618773},{"$f":"MECs!AN145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.343938561575216},{"$f":"MECs!AO145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.958014119491768},{"$f":"MECs!AP145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.902854549176725},{"$f":"MECs!AQ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.91639072942986},{"$f":"MECs!AR145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.83399878801136},{"$f":"MECs!AS145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.718930084666646},{"$f":"MECs!AT145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.996744575554091},{"$f":"MECs!AU145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.491460774854692},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.878369706558026},{"$f":"MECs!BA145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.757759163110521},{"$f":"MECs!BB145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-27.772138950618569},{"$f":"MECs!BC145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.073112085503254},{"$f":"MECs!BD145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.195256748998624},{"$f":"MECs!BE145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.288773167820935},{"$f":"MECs!BF145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.967236278223023},{"$f":"MECs!BG145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.084608728131013},{"$f":"MECs!BH145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.990086097971108},{"$f":"MECs!BI145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.336951706769527},{"$f":"MECs!BJ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.614922266227106},{"$f":"MECs!BK145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.625423334276238},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.448140556372174},{"$f":"MECs!BQ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.164189813462396},{"$f":"MECs!BR145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.960871048044769},{"$f":"MECs!BS145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.071871239543137},{"$f":"MECs!BT145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.207995525323383},{"$f":"MECs!BU145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.902797925371026},{"$f":"MECs!BV145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.849171277791864},{"$f":"MECs!BW145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.217406067445101},{"$f":"MECs!BX145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.54628579397261},{"$f":"MECs!BY145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.289859405063112},{"$f":"MECs!BZ145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.96881405404209},{"$f":"MECs!CA145*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.687246218705649}]
["Total",null,null,{"$f":"MECs!D146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.195252096403856},{"$f":"MECs!E146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":313.67685533952277},{"$f":"MECs!F146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.37773768276735},{"$f":"MECs!G146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.786331434705549},{"$f":"MECs!H146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.33616488811708},{"$f":"MECs!I146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.129411262028441},{"$f":"MECs!J146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.951665872838831},{"$f":"MECs!K146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.106753501084562},{"$f":"MECs!L146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.017108988172772},{"$f":"MECs!M146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.997120026071109},{"$f":"MECs!N146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.172225750825236},{"$f":"MECs!O146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.3789859791232},null,"Total",null,null,{"$f":"MECs!T146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.351790922321999},{"$f":"MECs!U146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":314.27943562809435},{"$f":"MECs!V146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.25297615395507},{"$f":"MECs!W146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.283076638494698},{"$f":"MECs!X146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.13867368849589},{"$f":"MECs!Y146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.081195368318177},{"$f":"MECs!Z146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.538162382862751},{"$f":"MECs!AA146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.855489810672317},{"$f":"MECs!AB146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.406138139603815},{"$f":"MECs!AC146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.805757791646677},{"$f":"MECs!AD146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611089966776657},{"$f":"MECs!AE146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.19852970958857},null,"Total",null,null,{"$f":"MECs!AJ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.278829634354494},{"$f":"MECs!AK146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":627.21641756762608},{"$f":"MECs!AL146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":308.01714518956851},{"$f":"MECs!AM146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.887822291776786},{"$f":"MECs!AN146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":276.86466382948186},{"$f":"MECs!AO146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.50290435616282},{"$f":"MECs!AP146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.75674465210625},{"$f":"MECs!AQ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.32900991917094},{"$f":"MECs!AR146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.155952436075566},{"$f":"MECs!AS146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.384439446714865},{"$f":"MECs!AT146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.715379863440845},{"$f":"MECs!AU146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.0025191042825},null,"Total",null,null,{"$f":"MECs!AZ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":124.77590126122638},{"$f":"MECs!BA146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":979.80252963814962},{"$f":"MECs!BB146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":595.45798487166473},{"$f":"MECs!BC146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":132.46406448774599},{"$f":"MECs!BD146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":438.20273006554999},{"$f":"MECs!BE146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":463.12712346485426},{"$f":"MECs!BF146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":240.04142225071183},{"$f":"MECs!BG146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":385.30451026745726},{"$f":"MECs!BH146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.13429307185784},{"$f":"MECs!BI146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.990577445964917},{"$f":"MECs!BJ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.2175915633857},{"$f":"MECs!BK146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":176.73764925909958},null,"Total",null,null,{"$f":"MECs!BP146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.820770594815869},{"$f":"MECs!BQ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":781.51411645295684},{"$f":"MECs!BR146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":305.6708085185407},{"$f":"MECs!BS146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.629598898775214},{"$f":"MECs!BT146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":326.51966781475886},{"$f":"MECs!BU146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":202.73998359748504},{"$f":"MECs!BV146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":155.65185838441892},{"$f":"MECs!BW146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.39826648507596},{"$f":"MECs!BX146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.658709208498735},{"$f":"MECs!BY146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.188939676495821},{"$f":"MECs!BZ146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.346177568884794},{"$f":"MECs!CA146*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.3650683468876}]
[]
[]
["Table A 5.4.2a:",null,null,2060,{"$f":"\"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2060,{"$f":"\"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2060,{"$f":"\"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2060,{"$f":"\"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2023 prices, 1 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2e:",null,null,2060,{"$f":"\"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, \"&$B$14&\" prices, 1 d.p.)\"","v":"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2023 prices, 1 d.p.)"}]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,{"$f":"MECs!D152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1728313052843532},{"$f":"MECs!E152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5863320787430664},{"$f":"MECs!F152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.332708633414352},{"$f":"MECs!G152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19924917694664049},{"$f":"MECs!H152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2982715748119786},{"$f":"MECs!I152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3055875652249798},{"$f":"MECs!J152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5881848930750013},{"$f":"MECs!K152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.744095367716529},{"$f":"MECs!L152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17098445290853823},{"$f":"MECs!M152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8653770115033861},{"$f":"MECs!N152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6747361861748036},{"$f":"MECs!O152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4390391431789835},null,"Congestion*",null,1,{"$f":"MECs!T152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.1728313052843532},{"$f":"MECs!U152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5863320787430664},{"$f":"MECs!V152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.332708633414352},{"$f":"MECs!W152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.19924917694664049},{"$f":"MECs!X152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.2982715748119786},{"$f":"MECs!Y152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3055875652249798},{"$f":"MECs!Z152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5881848930750013},{"$f":"MECs!AA152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.744095367716529},{"$f":"MECs!AB152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17098445290853823},{"$f":"MECs!AC152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8653770115033861},{"$f":"MECs!AD152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6747361861748036},{"$f":"MECs!AE152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.4390391431789835},null,"Congestion*",null,1,{"$f":"MECs!AJ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32837948004027095},{"$f":"MECs!AK152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9140309496118251},{"$f":"MECs!AL152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.732146403487263},{"$f":"MECs!AM152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.37857343619861689},{"$f":"MECs!AN152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3667159921427592},{"$f":"MECs!AO152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.080616373927462},{"$f":"MECs!AP152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.0175512968425027},{"$f":"MECs!AQ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.913781198661404},{"$f":"MECs!AR152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.32487046052622265},{"$f":"MECs!AS152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5442163218564335},{"$f":"MECs!AT152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.181998753732127},{"$f":"MECs!AU152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.5341743720400691},null,"Congestion*",null,1,{"$f":"MECs!AZ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.50121078532462415},{"$f":"MECs!BA152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.5003630283548919},{"$f":"MECs!BB152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.064855036901626},{"$f":"MECs!BC152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5778226131452574},{"$f":"MECs!BD152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6649875669547374},{"$f":"MECs!BE152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.386203939152443},{"$f":"MECs!BF152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6057361899175033},{"$f":"MECs!BG152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.657876566377933},{"$f":"MECs!BH152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49585491343476085},{"$f":"MECs!BI152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4095933333598198},{"$f":"MECs!BJ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8567349399069304},{"$f":"MECs!BK152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9732135152190526},null,"Congestion*",null,1,{"$f":"MECs!BP152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.43207826321088288},{"$f":"MECs!BQ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4658301968576648},{"$f":"MECs!BR152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.33177158353589},{"$f":"MECs!BS152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.49812294236660126},{"$f":"MECs!BT152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7456789370299468},{"$f":"MECs!BU152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.263968913062451},{"$f":"MECs!BV152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9704622326875025},{"$f":"MECs!BW152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.360238419291324},{"$f":"MECs!BX152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.42746113227134563},{"$f":"MECs!BY152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.6634425287584653},{"$f":"MECs!BZ152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.1868404654370099},{"$f":"MECs!CA152*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5975978579474592}]
[null,null,2,{"$f":"MECs!D153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53481623562980851},{"$f":"MECs!E153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.475283671900236},{"$f":"MECs!F153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.760182938780602},{"$f":"MECs!G153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62000980744822731},{"$f":"MECs!H153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7704051450764489},{"$f":"MECs!I153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.020704970348035},{"$f":"MECs!J153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8996623750133876},{"$f":"MECs!K153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.36642298509063},{"$f":"MECs!L153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.55210116691025779},{"$f":"MECs!M153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8435088523172514},{"$f":"MECs!N153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6509385903835039},{"$f":"MECs!O153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2236474085411349},null,null,null,2,{"$f":"MECs!T153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.53481623562980851},{"$f":"MECs!U153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.475283671900236},{"$f":"MECs!V153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.760182938780602},{"$f":"MECs!W153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.62000980744822731},{"$f":"MECs!X153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.7704051450764489},{"$f":"MECs!Y153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.020704970348035},{"$f":"MECs!Z153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8996623750133876},{"$f":"MECs!AA153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.36642298509063},{"$f":"MECs!AB153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.55210116691025779},{"$f":"MECs!AC153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8435088523172514},{"$f":"MECs!AD153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.6509385903835039},{"$f":"MECs!AE153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2236474085411349},null,null,null,2,{"$f":"MECs!AJ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0161508476966361},{"$f":"MECs!AK153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.103038976610449},{"$f":"MECs!AL153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.14434758368314},{"$f":"MECs!AM153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1780186341516317},{"$f":"MECs!AN153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.763769775645253},{"$f":"MECs!AO153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.939339443661268},{"$f":"MECs!AP153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.309358512525435},{"$f":"MECs!AQ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.496203671672184},{"$f":"MECs!AR153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0489922171294896},{"$f":"MECs!AS153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2026668194027774},{"$f":"MECs!AT153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.436783321728658},{"$f":"MECs!AU153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.524930076228156},null,null,null,2,{"$f":"MECs!AZ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5509670833264446},{"$f":"MECs!BA153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.578322648510685},{"$f":"MECs!BB153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":155.90453052246374},{"$f":"MECs!BC153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7980284415998589},{"$f":"MECs!BD153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.5341749207217},{"$f":"MECs!BE153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.96004441400931},{"$f":"MECs!BF153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.209020887538822},{"$f":"MECs!BG153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.862626656762828},{"$f":"MECs!BH153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.6010933840397474},{"$f":"MECs!BI153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.046175671720029},{"$f":"MECs!BJ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.087721912112166},{"$f":"MECs!BK153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.748577484769285},null,null,null,2,{"$f":"MECs!BP153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3370405890745212},{"$f":"MECs!BQ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.18820917975059},{"$f":"MECs!BR153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.4004573469515},{"$f":"MECs!BS153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5500245186205681},{"$f":"MECs!BT153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.42601286269112},{"$f":"MECs!BU153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.551762425870088},{"$f":"MECs!BV153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.24915593753347},{"$f":"MECs!BW153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.91605746272657},{"$f":"MECs!BX153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.3802529172756444},{"$f":"MECs!BY153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.108772130793126},{"$f":"MECs!BZ153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.627346475958763},{"$f":"MECs!CA153*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.059118521352836}]
[null,null,3,{"$f":"MECs!D154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.227890195987772},{"$f":"MECs!E154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.988257188513884},{"$f":"MECs!F154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.73223267461501},{"$f":"MECs!G154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.340296988184964},{"$f":"MECs!H154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.429098293599907},{"$f":"MECs!I154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.687833608509436},{"$f":"MECs!J154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.727492607084319},{"$f":"MECs!K154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.322479307841881},{"$f":"MECs!L154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.59830780351637},{"$f":"MECs!M154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.345626042557869},{"$f":"MECs!N154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":307.01967602218588},{"$f":"MECs!O154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.203001566246783},null,null,null,3,{"$f":"MECs!T154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.227890195987772},{"$f":"MECs!U154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.988257188513884},{"$f":"MECs!V154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.73223267461501},{"$f":"MECs!W154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.340296988184964},{"$f":"MECs!X154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.429098293599907},{"$f":"MECs!Y154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.687833608509436},{"$f":"MECs!Z154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.727492607084319},{"$f":"MECs!AA154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.322479307841881},{"$f":"MECs!AB154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.59830780351637},{"$f":"MECs!AC154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.345626042557869},{"$f":"MECs!AD154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":307.01967602218588},{"$f":"MECs!AE154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.203001566246783},null,null,null,3,{"$f":"MECs!AJ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.632991372376772},{"$f":"MECs!AK154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.67768865817638},{"$f":"MECs!AL154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":198.99124208176852},{"$f":"MECs!AM154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.84656427755143},{"$f":"MECs!AN154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.915286757839823},{"$f":"MECs!AO154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.70688385616792},{"$f":"MECs!AP154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.382235953460196},{"$f":"MECs!AQ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.612710684899568},{"$f":"MECs!AR154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.336784826681097},{"$f":"MECs!AS154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.356689480859956},{"$f":"MECs!AT154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":583.33738444215328},{"$f":"MECs!AU154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.785702975868872},null,null,null,3,{"$f":"MECs!AZ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.860881568364555},{"$f":"MECs!BA154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.66594584669033},{"$f":"MECs!BB154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":303.7234747563835},{"$f":"MECs!BC154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.186861265736397},{"$f":"MECs!BD154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":143.34438505143976},{"$f":"MECs!BE154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.39471746467737},{"$f":"MECs!BF154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.109728560544511},{"$f":"MECs!BG154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.93518999274144},{"$f":"MECs!BH154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.935092630197474},{"$f":"MECs!BI154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.702315523417823},{"$f":"MECs!BJ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":890.35706046433916},{"$f":"MECs!BK154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":104.98870454211567},null,null,null,3,{"$f":"MECs!BP154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.569725489969443},{"$f":"MECs!BQ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.47064297128472},{"$f":"MECs!BR154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":261.83058168653753},{"$f":"MECs!BS154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.850742470462407},{"$f":"MECs!BT154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.57274573399978},{"$f":"MECs!BU154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":116.71958402127356},{"$f":"MECs!BV154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.818731517710788},{"$f":"MECs!BW154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.80619826960471},{"$f":"MECs!BX154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.495769508790922},{"$f":"MECs!BY154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.364065106394669},{"$f":"MECs!BZ154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":767.54919005546469},{"$f":"MECs!CA154*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.507503915616951}]
[null,null,4,{"$f":"MECs!D155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.816549496175568},{"$f":"MECs!E155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.77316956458037},{"$f":"MECs!F155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":264.84155900189296},{"$f":"MECs!G155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.651646981097493},{"$f":"MECs!H155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.25341561809702},{"$f":"MECs!I155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.4385099191708},{"$f":"MECs!J155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.01547475703025},{"$f":"MECs!K155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":300.91010254379938},{"$f":"MECs!L155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.028520265493398},{"$f":"MECs!M155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.1226195655093},{"$f":"MECs!N155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.213314173808655},{"$f":"MECs!O155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":121.44532200617527},null,null,null,4,{"$f":"MECs!T155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.816549496175568},{"$f":"MECs!U155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":229.77316956458037},{"$f":"MECs!V155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":264.84155900189296},{"$f":"MECs!W155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.651646981097493},{"$f":"MECs!X155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.25341561809702},{"$f":"MECs!Y155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":192.4385099191708},{"$f":"MECs!Z155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.01547475703025},{"$f":"MECs!AA155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":300.91010254379938},{"$f":"MECs!AB155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.028520265493398},{"$f":"MECs!AC155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.1226195655093},{"$f":"MECs!AD155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.213314173808655},{"$f":"MECs!AE155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":121.44532200617527},null,null,null,4,{"$f":"MECs!AJ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":138.35144404273356},{"$f":"MECs!AK155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":436.56902217270266},{"$f":"MECs!AL155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":503.1989621035965},{"$f":"MECs!AM155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.03812926408524},{"$f":"MECs!AN155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":332.98148967438431},{"$f":"MECs!AO155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":365.63316884642455},{"$f":"MECs!AP155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.72940203835748},{"$f":"MECs!AQ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":571.72919483321868},{"$f":"MECs!AR155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.45418850443748},{"$f":"MECs!AS155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":205.43297717446765},{"$f":"MECs!AT155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.70529693023641},{"$f":"MECs!AU155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":230.74611181173302},null,null,null,4,{"$f":"MECs!AZ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.16799353890917},{"$f":"MECs!BA155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":666.34219173728297},{"$f":"MECs!BB155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":768.04052110548935},{"$f":"MECs!BC155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":181.68977624518277},{"$f":"MECs!BD155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":508.23490529248124},{"$f":"MECs!BE155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":558.07167876559538},{"$f":"MECs!BF155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":298.74487679538777},{"$f":"MECs!BG155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":872.63929737701812},{"$f":"MECs!BH155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":191.48270876993087},{"$f":"MECs!BI155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":313.55559673997692},{"$f":"MECs!BJ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":281.91861110404511},{"$f":"MECs!BK155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":352.19143381790826},null,null,null,4,{"$f":"MECs!BP155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":182.04137374043893},{"$f":"MECs!BQ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":574.43292391145098},{"$f":"MECs!BR155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":662.10389750473223},{"$f":"MECs!BS155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":156.62911745274374},{"$f":"MECs!BT155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":438.13353904524251},{"$f":"MECs!BU155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":481.09627479792692},{"$f":"MECs!BV155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.5386868925757},{"$f":"MECs!BW155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":752.27525635949837},{"$f":"MECs!BX155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.0713006637335},{"$f":"MECs!BY155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":270.30654891377321},{"$f":"MECs!BZ155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.03328543452162},{"$f":"MECs!CA155*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":303.61330501543819}]
[null,null,5,{"$f":"MECs!D156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":194.59941948532023},{"$f":"MECs!E156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":826.61853218013573},{"$f":"MECs!F156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":572.0540525098661},{"$f":"MECs!G156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.7535400236745},{"$f":"MECs!H156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":704.67290078201825},{"$f":"MECs!I156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":612.40404522007907},{"$f":"MECs!J156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":249.51886146277653},{"$f":"MECs!K156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1015.3574467159198},{"$f":"MECs!L156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.4936522555555},{"$f":"MECs!M156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":365.56597273817749},{"$f":"MECs!N156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":279.52309650845939},{"$f":"MECs!O156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":543.95873755443802},null,null,null,5,{"$f":"MECs!T156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":194.59941948532023},{"$f":"MECs!U156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":826.61853218013573},{"$f":"MECs!V156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":572.0540525098661},{"$f":"MECs!W156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":183.7535400236745},{"$f":"MECs!X156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":704.67290078201825},{"$f":"MECs!Y156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":612.40404522007907},{"$f":"MECs!Z156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":249.51886146277653},{"$f":"MECs!AA156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1015.3574467159198},{"$f":"MECs!AB156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":257.4936522555555},{"$f":"MECs!AC156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":365.56597273817749},{"$f":"MECs!AD156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":279.52309650845939},{"$f":"MECs!AE156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":543.95873755443802},null,null,null,5,{"$f":"MECs!AJ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":369.73889702210846},{"$f":"MECs!AK156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1570.5752111422578},{"$f":"MECs!AL156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1086.9026997687456},{"$f":"MECs!AM156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":349.13172604498158},{"$f":"MECs!AN156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1338.8785114858345},{"$f":"MECs!AO156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1163.5676859181503},{"$f":"MECs!AP156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":474.08583677927544},{"$f":"MECs!AQ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1929.1791487602472},{"$f":"MECs!AR156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":489.23793928555534},{"$f":"MECs!AS156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":694.57534820253716},{"$f":"MECs!AT156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":531.09388336607287},{"$f":"MECs!AU156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1033.5216013534323},null,null,null,5,{"$f":"MECs!AZ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":564.33831650742866},{"$f":"MECs!BA156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2397.1937433223934},{"$f":"MECs!BB156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1658.9567522786115},{"$f":"MECs!BC156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":532.88526606865594},{"$f":"MECs!BD156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2043.551412267853},{"$f":"MECs!BE156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1775.9717311382296},{"$f":"MECs!BF156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":723.60469824205188},{"$f":"MECs!BG156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2944.5365954761669},{"$f":"MECs!BH156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":746.7315915411109},{"$f":"MECs!BI156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1060.1413209407146},{"$f":"MECs!BJ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":810.61697987453215},{"$f":"MECs!BK156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1577.4803389078702},null,null,null,5,{"$f":"MECs!BP156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":486.49854871330052},{"$f":"MECs!BQ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2066.5463304503392},{"$f":"MECs!BR156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1430.1351312746651},{"$f":"MECs!BS156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":459.38385005918616},{"$f":"MECs!BT156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1761.6822519550458},{"$f":"MECs!BU156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1531.0101130501978},{"$f":"MECs!BV156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":623.7971536569413},{"$f":"MECs!BW156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2538.3936167897991},{"$f":"MECs!BX156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":643.7341306388887},{"$f":"MECs!BY156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":913.91493184544379},{"$f":"MECs!BZ156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":698.80774127114853},{"$f":"MECs!CA156*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1359.896843886095}]
[null,null,"Average",{"$f":"MECs!D157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.374863931680526},{"$f":"MECs!E157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":332.16839397992158},{"$f":"MECs!F157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.93503506572578},{"$f":"MECs!G157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.110573806271194},{"$f":"MECs!H157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.29333516651363},{"$f":"MECs!I157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.335061222861611},{"$f":"MECs!J157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.721155116707173},{"$f":"MECs!K157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.828603963550407},{"$f":"MECs!L157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.772488400979118},{"$f":"MECs!M157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.479893205565151},{"$f":"MECs!N157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.459220514901915},{"$f":"MECs!O157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.447936185815024},null,null,null,"Average",{"$f":"MECs!T157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.374863931680526},{"$f":"MECs!U157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":332.16839397992158},{"$f":"MECs!V157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.93503506572578},{"$f":"MECs!W157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.110573806271194},{"$f":"MECs!X157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.29333516651363},{"$f":"MECs!Y157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.335061222861611},{"$f":"MECs!Z157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.721155116707173},{"$f":"MECs!AA157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.828603963550407},{"$f":"MECs!AB157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.772488400979118},{"$f":"MECs!AC157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.479893205565151},{"$f":"MECs!AD157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.459220514901915},{"$f":"MECs!AE157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.447936185815024},null,null,null,"Average",{"$f":"MECs!AJ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.112241470192998},{"$f":"MECs!AK157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":631.11994856185095},{"$f":"MECs!AL157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":220.276566624879},{"$f":"MECs!AM157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.310090231915275},{"$f":"MECs!AN157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":247.55733681637591},{"$f":"MECs!AO157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":143.13661632343704},{"$f":"MECs!AP157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.57019472174362},{"$f":"MECs!AQ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.97434753074576},{"$f":"MECs!AR157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.567727961860321},{"$f":"MECs!AS157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.711797090573786},{"$f":"MECs!AT157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.272518978313631},{"$f":"MECs!AU157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.951078753048549},null,null,null,"Average",{"$f":"MECs!AZ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.487105401873535},{"$f":"MECs!BA157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":963.28834254177252},{"$f":"MECs!BB157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":336.21160169060477},{"$f":"MECs!BC157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.420664038186473},{"$f":"MECs!BD157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":377.85067198288954},{"$f":"MECs!BE157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.47167754629868},{"$f":"MECs!BF157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":170.2913498384508},{"$f":"MECs!BG157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":135.80295149429617},{"$f":"MECs!BH157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.340216362839442},{"$f":"MECs!BI157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.191690296138944},{"$f":"MECs!BJ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.731739493215549},{"$f":"MECs!BK157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":143.39901493886359},null,null,null,"Average",{"$f":"MECs!BP157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.93715982920132},{"$f":"MECs!BQ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":830.42098494980382},{"$f":"MECs!BR157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":289.83758766431447},{"$f":"MECs!BS157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.776434515678005},{"$f":"MECs!BT157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":325.73333791628409},{"$f":"MECs!BU157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":188.33765305715403},{"$f":"MECs!BV157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.80288779176794},{"$f":"MECs!BW157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":117.07150990887602},{"$f":"MECs!BX157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.431221002447799},{"$f":"MECs!BY157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.19973301391288},{"$f":"MECs!BZ157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.148051287254788},{"$f":"MECs!CA157*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.61984046453756}]
["Infrastructure",null,"All",{"$f":"MECs!D158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!F158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!G158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!I158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!J158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!K158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!L158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!N158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!O158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20329086451975739},null,"Infrastructure",null,"All",{"$f":"MECs!T158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!V158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!W158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!Y158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!Z158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!AA158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!AB158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!AD158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25598746135599071},{"$f":"MECs!AE158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.20743782467624283},null,"Infrastructure",null,"All",{"$f":"MECs!AJ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3038871522039166},{"$f":"MECs!AK158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.287398145087556},{"$f":"MECs!AL158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.453479732554143},{"$f":"MECs!AM158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3038871522039166},{"$f":"MECs!AN158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2155486088156664},{"$f":"MECs!AO158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.453479732554143},{"$f":"MECs!AP158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.9595611474596737},{"$f":"MECs!AQ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.453479732554143},{"$f":"MECs!AR158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3038871522039166},{"$f":"MECs!AS158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6796238406797208},{"$f":"MECs!AT158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.453479732554143},{"$f":"MECs!AU158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.380440801711226},null,"Infrastructure",null,"All",{"$f":"MECs!AZ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2155486088156664},{"$f":"MECs!BA158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.005893507806448},{"$f":"MECs!BB158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.95761800276028},{"$f":"MECs!BC158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2155486088156664},{"$f":"MECs!BD158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.510407592210818},{"$f":"MECs!BE158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.95761800276028},{"$f":"MECs!BF158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.99843266949884},{"$f":"MECs!BG158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.95761800276028},{"$f":"MECs!BH158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2155486088156664},{"$f":"MECs!BI158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.902633287802988},{"$f":"MECs!BJ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":211.95761800276028},{"$f":"MECs!BK158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.76715768908096},null,"Infrastructure",null,"All",{"$f":"MECs!BP158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA158*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Accident",null,"All",{"$f":"MECs!D159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!E159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!F159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!G159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!H159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!I159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!J159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!K159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!L159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3211585845067839},{"$f":"MECs!N159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3211585845067839},{"$f":"MECs!O159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0855525192569999},null,"Accident",null,"All",{"$f":"MECs!T159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!U159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!V159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!W159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!X159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!Y159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!Z159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!AA159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9478225050290767},{"$f":"MECs!AB159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3211585845067839},{"$f":"MECs!AD159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.3211585845067839},{"$f":"MECs!AE159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0101308287653854},null,"Accident",null,"All",{"$f":"MECs!AJ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!AK159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AL159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AM159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!AN159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AO159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AP159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AQ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!AR159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!AS159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.274198839032952},{"$f":"MECs!AT159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.274198839032952},{"$f":"MECs!AU159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.8021078743454035},null,"Accident",null,"All",{"$f":"MECs!AZ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!BA159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BB159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BC159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!BD159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BE159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BF159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BG159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.611010672031012},{"$f":"MECs!BH159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.99478225050290736},{"$f":"MECs!BI159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.274198839032952},{"$f":"MECs!BJ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.274198839032952},{"$f":"MECs!BK159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.9479124039190232},null,"Accident",null,"All",{"$f":"MECs!BP159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA159*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Local Air Quality",null,"All",{"$f":"MECs!D160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.86944199886876761},{"$f":"MECs!E160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0886238867927422},{"$f":"MECs!F160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.0741423555830951},{"$f":"MECs!G160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.41438326576192658},{"$f":"MECs!H160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.4265203320684603},{"$f":"MECs!I160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.43776143376839355},{"$f":"MECs!J160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.25419250634575186},{"$f":"MECs!K160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.26184530542793732},{"$f":"MECs!L160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.11327992334581918},{"$f":"MECs!M160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.5353156428710414E-2},{"$f":"MECs!N160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.535785089375314E-2},{"$f":"MECs!O160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24851996539249585},null,"Local Air Quality",null,"All",{"$f":"MECs!T160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7817213144888984},{"$f":"MECs!U160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9958236900545445},{"$f":"MECs!V160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.0693757295675481},{"$f":"MECs!W160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.81489112264715835},{"$f":"MECs!X160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.75853129290690413},{"$f":"MECs!Y160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.78980538306581638},{"$f":"MECs!Z160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45440370281286435},{"$f":"MECs!AA160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.47371275315477129},{"$f":"MECs!AB160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.24000802422580966},{"$f":"MECs!AC160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.17555420860799023},{"$f":"MECs!AD160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.16328426293092965},{"$f":"MECs!AE160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45945274330604297},null,"Local Air Quality",null,"All",{"$f":"MECs!AJ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9014326225674782},{"$f":"MECs!AK160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.5065531919123636},{"$f":"MECs!AL160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.103713407802367},{"$f":"MECs!AM160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9249469156427648},{"$f":"MECs!AN160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9432820898975796},{"$f":"MECs!AO160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5087309557266475},{"$f":"MECs!AP160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4875348592960589},{"$f":"MECs!AQ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9004805532904505},{"$f":"MECs!AR160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.52371805622590162},{"$f":"MECs!AS160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45787454214670231},{"$f":"MECs!AT160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.5140273615044042},{"$f":"MECs!AU160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.5064082146126032},null,"Local Air Quality",null,"All",{"$f":"MECs!AZ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1593309935126994},{"$f":"MECs!BA160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.7596136192548517},{"$f":"MECs!BB160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.452269844972419},{"$f":"MECs!BC160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.4100243400378623},{"$f":"MECs!BD160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2944080315906894},{"$f":"MECs!BE160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9578673919968232},{"$f":"MECs!BF160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9172709793852694},{"$f":"MECs!BG160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.35395941094185},{"$f":"MECs!BH160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.69137343249129657},{"$f":"MECs!BI160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.59080563654677276},{"$f":"MECs!BJ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.65599980766328436},{"$f":"MECs!BK160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.1753743782398733},null,"Local Air Quality",null,"All",{"$f":"MECs!BP160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9185401753577933},{"$f":"MECs!BQ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.398670245696467},{"$f":"MECs!BR160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.384241114748654},{"$f":"MECs!BS160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.1836641248039337},{"$f":"MECs!BT160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.259548017733441},{"$f":"MECs!BU160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.5281265333552101},{"$f":"MECs!BV160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.4915149158218806},{"$f":"MECs!BW160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.9318628218833875},{"$f":"MECs!BX160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.52632343321163644},{"$f":"MECs!BY160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.45271145083718956},{"$f":"MECs!BZ160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.51502845751392301},{"$f":"MECs!CA160*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.8348185928883907}]
["Noise",null,"All",{"$f":"MECs!D161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!E161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!F161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!G161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!H161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!I161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!J161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!K161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!L161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!M161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!N161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33159408350096914},{"$f":"MECs!O161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35953150254630151},null,"Noise",null,"All",{"$f":"MECs!T161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!U161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!V161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!W161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!X161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!Y161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!Z161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!AA161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.66318816700193828},{"$f":"MECs!AB161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AC161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!AD161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.33159408350096914},{"$f":"MECs!AE161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0.35640737346865187},null,"Noise",null,"All",{"$f":"MECs!AJ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.248110091547492},{"$f":"MECs!AK161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.564050926557183},{"$f":"MECs!AL161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.543179928568804},{"$f":"MECs!AM161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.911298258549426},{"$f":"MECs!AN161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.579704175048459},{"$f":"MECs!AO161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.579704175048459},{"$f":"MECs!AP161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.590139674042645},{"$f":"MECs!AQ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.590139674042645},{"$f":"MECs!AR161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9843467515087223},{"$f":"MECs!AS161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.9843467515087223},{"$f":"MECs!AT161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.6475349185106611},{"$f":"MECs!AU161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9494491061596273},null,"Noise",null,"All",{"$f":"MECs!AZ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.16462609959401},{"$f":"MECs!BA161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.796507769613392},{"$f":"MECs!BB161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.086359857137609},{"$f":"MECs!BC161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.491002433597885},{"$f":"MECs!BD161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.159408350096918},{"$f":"MECs!BE161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.159408350096918},{"$f":"MECs!BF161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.848685264584311},{"$f":"MECs!BG161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.180279348085289},{"$f":"MECs!BH161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9686935030174446},{"$f":"MECs!BI161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.9686935030174446},{"$f":"MECs!BJ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6266639205222901},{"$f":"MECs!BK161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.283938637287143},null,"Noise",null,"All",{"$f":"MECs!BP161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BQ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BR161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BS161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BT161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BU161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BV161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BW161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BX161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BY161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!BZ161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0},{"$f":"MECs!CA161*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":0}]
["Greenhouse Gases",null,"All",{"$f":"MECs!D162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6849678675509763},{"$f":"MECs!E162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.3501930335357559},{"$f":"MECs!F162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.9520814342487927},{"$f":"MECs!G162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6529362373680812},{"$f":"MECs!H162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.965411447901801},{"$f":"MECs!I162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.2832006147887896},{"$f":"MECs!J162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6633202408981353},{"$f":"MECs!K162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":3.074087017323353},{"$f":"MECs!L162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.6807435033015325},{"$f":"MECs!M162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5560437337528858},{"$f":"MECs!N162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.5373814406675552},{"$f":"MECs!O162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":2.7937691681724903},null,"Greenhouse Gases",null,"All",{"$f":"MECs!T162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.7543058857171783},{"$f":"MECs!U162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.8010604679470106},{"$f":"MECs!V162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.6909738061944832},{"$f":"MECs!W162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.4641469029468581},{"$f":"MECs!X162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.0122303637356511},{"$f":"MECs!Y162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.5228226430307021},{"$f":"MECs!Z162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.5546931392812438},{"$f":"MECs!AA162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.1922209056938886},{"$f":"MECs!AB162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.6782768435884341},{"$f":"MECs!AC162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.8527418786880716},{"$f":"MECs!AD162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":4.3673669733450202},{"$f":"MECs!AE162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.060904586445079},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AJ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.965748736497137},{"$f":"MECs!AK162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.318288015264347},{"$f":"MECs!AL162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.831220082249359},{"$f":"MECs!AM162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.061205388415313},{"$f":"MECs!AN162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.494682951346846},{"$f":"MECs!AO162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.840894604752464},{"$f":"MECs!AP162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.365689467328465},{"$f":"MECs!AQ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.546251908989504},{"$f":"MECs!AR162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.046240883952997},{"$f":"MECs!AS162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.811364382798828},{"$f":"MECs!AT162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.402896785435182},{"$f":"MECs!AU162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.462194146598822},null,"Greenhouse Gases",null,"All",{"$f":"MECs!AZ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.403632692203598},{"$f":"MECs!BA162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.499605750481955},{"$f":"MECs!BB162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.870352091250354},{"$f":"MECs!BC162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.818625147614249},{"$f":"MECs!BD162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.814381183807761},{"$f":"MECs!BE162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.274809606431063},{"$f":"MECs!BF162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.159943924759283},{"$f":"MECs!BG162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.589073601693229},{"$f":"MECs!BH162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.653121338239437},{"$f":"MECs!BI162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.353445507937966},{"$f":"MECs!BJ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.071518875546012},{"$f":"MECs!BK162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.996386791122955},null,"Greenhouse Gases",null,"All",{"$f":"MECs!BP162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.650728146204564},{"$f":"MECs!BQ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.524232379713716},{"$f":"MECs!BR162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.123654282109953},{"$f":"MECs!BS162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.202917237745289},{"$f":"MECs!BT162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.605932133406895},{"$f":"MECs!BU162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.613758417228105},{"$f":"MECs!BV162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.115957562706768},{"$f":"MECs!BW162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.304826462636974},{"$f":"MECs!BX162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.907583476570402},{"$f":"MECs!BY162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.22734456229864},{"$f":"MECs!BZ162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.906163870722864},{"$f":"MECs!CA162*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.666795049070224}]
["Indirect Taxation",null,"All",{"$f":"MECs!D163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8438937250619027},{"$f":"MECs!E163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.77841370025701},{"$f":"MECs!F163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7191680952743378},{"$f":"MECs!G163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8470466904729637},{"$f":"MECs!H163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8162888575121909},{"$f":"MECs!I163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.7850079565563748},{"$f":"MECs!J163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.846024563164061},{"$f":"MECs!K163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8055916089033313},{"$f":"MECs!L163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8443095413749087},{"$f":"MECs!M163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8565840980524539},{"$f":"MECs!N163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8584210811923425},{"$f":"MECs!O163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1.8331841003697058},null,"Indirect Taxation",null,"All",{"$f":"MECs!T163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.68721768962090091},{"$f":"MECs!U163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.69470069697441361},{"$f":"MECs!V163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.83713011750393174},{"$f":"MECs!W163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.64077813871047418},{"$f":"MECs!X163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.56844951069562077},{"$f":"MECs!Y163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.6501691111794794},{"$f":"MECs!Z163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.49522129964525025},{"$f":"MECs!AA163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.59725675235624265},{"$f":"MECs!AB163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.67504934474010958},{"$f":"MECs!AC163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.54292359538436996},{"$f":"MECs!AD163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.46524000133494997},{"$f":"MECs!AE163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-0.57623975389939275},null,"Indirect Taxation",null,"All",{"$f":"MECs!AJ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.622614378069374},{"$f":"MECs!AK163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.114448315724772},{"$f":"MECs!AL163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-16.680951895623},{"$f":"MECs!AM163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.667053496109709},{"$f":"MECs!AN163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.196567636157322},{"$f":"MECs!AO163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.754371012511903},{"$f":"MECs!AP163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.739888525906055},{"$f":"MECs!AQ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.686117563765215},{"$f":"MECs!AR163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.660086884911298},{"$f":"MECs!AS163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.550741916803281},{"$f":"MECs!AT163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-11.826125326311224},{"$f":"MECs!AU163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-12.319273153378509},null,"Indirect Taxation",null,"All",{"$f":"MECs!AZ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.68863748902031},{"$f":"MECs!BA163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.578622458944828},{"$f":"MECs!BB163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-27.406644514430639},{"$f":"MECs!BC163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.881834069261267},{"$f":"MECs!BD163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.000824633208477},{"$f":"MECs!BE163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-22.00842793266413},{"$f":"MECs!BF163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.765071562939109},{"$f":"MECs!BG163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.758103969468458},{"$f":"MECs!BH163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-13.804785030004821},{"$f":"MECs!BI163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.130815618951207},{"$f":"MECs!BJ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.396193995399656},{"$f":"MECs!BK163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.430132041665818},null,"Indirect Taxation",null,"All",{"$f":"MECs!BP163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.25619148474067},{"$f":"MECs!BQ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-21.00602277330281},{"$f":"MECs!BR163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-23.64595955387707},{"$f":"MECs!BS163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.877106639699422},{"$f":"MECs!BT163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-19.038577456097315},{"$f":"MECs!BU163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-20.641810007871307},{"$f":"MECs!BV163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-15.642371475207783},{"$f":"MECs!BW163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-18.918127521714975},{"$f":"MECs!BX163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.358940156358884},{"$f":"MECs!BY163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.086827271939125},{"$f":"MECs!BZ163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-14.758397737624632},{"$f":"MECs!CA163*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":-17.46282233292682}]
["Total",null,null,{"$f":"MECs!D164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.436355690164106},{"$f":"MECs!E164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":349.25262273389416},{"$f":"MECs!F164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.54742508421901},{"$f":"MECs!G164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.688128166876112},{"$f":"MECs!H164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.36855393738304},{"$f":"MECs!I164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.708029361362179},{"$f":"MECs!J164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.351690560502135},{"$f":"MECs!K164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.837126028592031},{"$f":"MECs!L164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.410821369001376},{"$f":"MECs!M164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.555020239661975},{"$f":"MECs!N164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.849121017019307},{"$f":"MECs!O164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.971784306072792},null,"Total",null,null,{"$f":"MECs!T164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.88686160926764},{"$f":"MECs!U164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":350.1375755743357},{"$f":"MECs!V164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.7252526173709},{"$f":"MECs!W164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.412021860156678},{"$f":"MECs!X164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.36264544584756},{"$f":"MECs!Y164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.86451827116565},{"$f":"MECs!Z164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.102028792543038},{"$f":"MECs!AA164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.764279003429827},{"$f":"MECs!AB164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.015723924053248},{"$f":"MECs!AC164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.542411743339621},{"$f":"MECs!AD164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.433371879206657},{"$f":"MECs!AE164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.966029788577046},null,"Total",null,null,{"$f":"MECs!AJ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.903587945442553},{"$f":"MECs!AK164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":699.29280119697864},{"$f":"MECs!AL164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":337.13821855246169},{"$f":"MECs!AM164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.839156701119876},{"$f":"MECs!AN164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":303.20499767735816},{"$f":"MECs!AO164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":243.37606545103787},{"$f":"MECs!AP164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":161.84424201599541},{"$f":"MECs!AQ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":184.3895925078883},{"$f":"MECs!AR164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.760616171343457},{"$f":"MECs!AS164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.368463529937436},{"$f":"MECs!AT164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.73853128903977},{"$f":"MECs!AU164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.7324057430977},null,"Total",null,null,{"$f":"MECs!AZ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":139.73638855748209},{"$f":"MECs!BA164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":1091.3823514020157},{"$f":"MECs!BB164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":648.78256764432581},{"$f":"MECs!BC164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":146.46881274949376},{"$f":"MECs!BD164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":479.23946317941829},{"$f":"MECs!BE164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":503.42396363695065},{"$f":"MECs!BF164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":264.06162178577046},{"$f":"MECs!BG164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":413.73678856033933},{"$f":"MECs!BH164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":119.05895046590138},{"$f":"MECs!BI164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":98.15065145152586},{"$f":"MECs!BJ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":296.92154494334073},{"$f":"MECs!BK164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":199.13965279684768},null,"Total",null,null,{"$f":"MECs!BP164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.250236666023014},{"$f":"MECs!BQ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":872.33786480191134},{"$f":"MECs!BR164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":335.69952350729608},{"$f":"MECs!BS164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.285909238527822},{"$f":"MECs!BT164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":357.56024061132706},{"$f":"MECs!BU164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.83772799986602},{"$f":"MECs!BV164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.76798879508877},{"$f":"MECs!BW164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":147.3900716716814},{"$f":"MECs!BX164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.506187755870954},{"$f":"MECs!BY164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.792961755109587},{"$f":"MECs!BZ164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.810845877866946},{"$f":"MECs!CA164*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP(MECs!$B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":152.65863177356934}]
[]
[]
[]
["Table A 5.4.2f:",null,null,{"$f":"\"Marginal External CO2 emissions - Cars (tonnes per vehicle km, 5 d.p.)\"","v":"Marginal External CO2 emissions - Cars (tonnes per vehicle km, 5 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2f:",null,null,{"$f":"\"Marginal External CO2 emissions - LGVs (tonnes per vehicle km, 5 d.p.)\"","v":"Marginal External CO2 emissions - LGVs (tonnes per vehicle km, 5 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2f:",null,null,{"$f":"\"Marginal External CO2 emissions - Rigids (tonnes per vehicle km, 5 d.p.)\"","v":"Marginal External CO2 emissions - Rigids (tonnes per vehicle km, 5 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2f:",null,null,{"$f":"\"Marginal External CO2 emissions - Artics (tonnes per vehicle km, 5 d.p.)\"","v":"Marginal External CO2 emissions - Artics (tonnes per vehicle km, 5 d.p.)"},null,null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2f:",null,null,{"$f":"\"Marginal External CO2 emissions - PSVs (tonnes per vehicle km, 5 d.p.)\"","v":"Marginal External CO2 emissions - PSVs (tonnes per vehicle km, 5 d.p.)"}]
[null,null,null,"London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,null,"London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,null,"London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,null,"London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,null,"London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Year",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Year",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Year",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Year",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Year",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
[2025,null,null,{"$f":"D36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.4917887587930466E-4},{"$f":"E36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.6717463756934115E-4},{"$f":"F36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.0542457461511672E-4},{"$f":"G36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.4646728930603297E-4},{"$f":"H36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.5290781635253031E-4},{"$f":"I36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.7262113858569096E-4},{"$f":"J36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.4125321699992856E-4},{"$f":"K36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.6441786765109204E-4},{"$f":"L36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.4999640483124386E-4},{"$f":"M36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.386756653296248E-4},{"$f":"N36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.3697414050926651E-4},{"$f":"O36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.5018963404849202E-4},null,2025,null,null,{"$f":"T36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.8348053427051023E-4},{"$f":"U36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.4887619567191105E-4},{"$f":"V36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":3.0359459874961545E-4},{"$f":"W36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.6870876857730108E-4},{"$f":"X36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.2207332990285114E-4},{"$f":"Y36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.5136209841109019E-4},{"$f":"Z36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.066754340039936E-4},{"$f":"AA36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.4016370441169705E-4},{"$f":"AB36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.8551857363232709E-4},{"$f":"AC36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.26224590293594E-4},{"$f":"AD36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.0181180415899673E-4},{"$f":"AE36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":2.3691518786829021E-4},null,2025,null,null,{"$f":"AJ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.4378024823959061E-4},{"$f":"AK36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":7.1277771986664703E-4},{"$f":"AL36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.988694175998366E-4},{"$f":"AM36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.4286154875275439E-4},{"$f":"AN36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":7.4345352028134745E-4},{"$f":"AO36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.5103135164204017E-4},{"$f":"AP36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.8477849093666993E-4},{"$f":"AQ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.1016789829323091E-4},{"$f":"AR36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.4462937476884375E-4},{"$f":"AS36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.3552707202085997E-4},{"$f":"AT36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.5044859603271806E-4},{"$f":"AU36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":6.7233329256272665E-4},null,2025,null,null,{"$f":"AZ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.3085964678407084E-4},{"$f":"BA36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.2590512976614382E-3},{"$f":"BB36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.6339652210014277E-3},{"$f":"BC36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.3844899372630957E-4},{"$f":"BD36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.1012670476377561E-3},{"$f":"BE36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.3137805935555821E-3},{"$f":"BF36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.0409003157708509E-3},{"$f":"BG36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.2682415999729377E-3},{"$f":"BH36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.3236333214509628E-4},{"$f":"BI36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.6106278310525458E-4},{"$f":"BJ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":9.3633719867732706E-4},{"$f":"BK36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.7108085463968063E-4},null,2025,null,null,{"$f":"BP36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":7.8096052317851161E-4},{"$f":"BQ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.0446091767829838E-3},{"$f":"BR36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.2601421489036391E-3},{"$f":"BS36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.0651587269408426E-4},{"$f":"BT36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":9.7627354666468731E-4},{"$f":"BU36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.1031199329499858E-3},{"$f":"BV36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.4425858005554707E-4},{"$f":"BW36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":1.038661250757654E-3},{"$f":"BX36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":7.8147537884197787E-4},{"$f":"BY36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":7.769247624754592E-4},{"$f":"BZ36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":8.1275333310662935E-4},{"$f":"CA36/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A171,'A3.4'!$B$26:$B$116,0))/100","v":9.36088792230286E-4}]
[2030,null,null,{"$f":"D54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1239399629880529E-4},{"$f":"E54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.284677505487549E-4},{"$f":"F54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.5628552197711199E-4},{"$f":"G54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.102807629431205E-4},{"$f":"H54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1676788821538095E-4},{"$f":"I54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.3115087415733613E-4},{"$f":"J54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0736414253594367E-4},{"$f":"K54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.2465267790320682E-4},{"$f":"L54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1252835237104723E-4},{"$f":"M54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0490654480989119E-4},{"$f":"N54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0380496452640785E-4},{"$f":"O54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.137459019490385E-4},null,2030,null,null,{"$f":"T54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.5790203684047627E-4},{"$f":"U54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.3082065926479319E-4},{"$f":"V54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.7718950613485181E-4},{"$f":"W54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.4243066372121554E-4},{"$f":"X54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.0463032246431913E-4},{"$f":"Y54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.298442524210055E-4},{"$f":"Z54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.8965685473987633E-4},{"$f":"AA54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.1925120637752234E-4},{"$f":"AB54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.5606236994990062E-4},{"$f":"AC54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.0624669686722274E-4},{"$f":"AD54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.8466519222937335E-4},{"$f":"AE54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":2.1560454399868769E-4},null,2030,null,null,{"$f":"AJ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.0223069356987497E-4},{"$f":"AK54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.8110947208903459E-4},{"$f":"AL54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":8.4616502375701173E-4},{"$f":"AM54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.0208937415218405E-4},{"$f":"AN54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.0363734959383707E-4},{"$f":"AO54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":8.0006494926476994E-4},{"$f":"AP54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.4415924160522188E-4},{"$f":"AQ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.5940012156995389E-4},{"$f":"AR54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.035252657713427E-4},{"$f":"AS54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":5.9532128027601518E-4},{"$f":"AT54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.0934196868504559E-4},{"$f":"AU54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":6.3107790502341674E-4},null,2030,null,null,{"$f":"AZ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.3765496289414237E-4},{"$f":"BA54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1441402219819414E-3},{"$f":"BB54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.462183590011319E-3},{"$f":"BC54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.473211366155495E-4},{"$f":"BD54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":9.9173172089413717E-4},{"$f":"BE54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1740832945636101E-3},{"$f":"BF54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":9.3133543423549125E-4},{"$f":"BG54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.1302124909228061E-3},{"$f":"BH54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.4232641253540056E-4},{"$f":"BI54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.6661543179737033E-4},{"$f":"BJ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":8.3386749792246071E-4},{"$f":"BK54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.7651391265106252E-4},null,2030,null,null,{"$f":"BP54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.5813571077993009E-4},{"$f":"BQ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0454187820913099E-3},{"$f":"BR54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.2427400079338593E-3},{"$f":"BS54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.8746822594666659E-4},{"$f":"BT54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":9.6724786206821994E-4},{"$f":"BU54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0847146342147333E-3},{"$f":"BV54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":8.2639618147789496E-4},{"$f":"BW54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":1.0166344957291691E-3},{"$f":"BX54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.6181266934508397E-4},{"$f":"BY54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.5606804088291688E-4},{"$f":"BZ54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":7.9165158194120051E-4},{"$f":"CA54/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A172,'A3.4'!$B$26:$B$116,0))/100","v":9.1893883789516254E-4}]
[2035,null,null,{"$f":"D72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.117533348483337E-5},{"$f":"E72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.5470266100688758E-5},{"$f":"F72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.1550146215557931E-4},{"$f":"G72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.9816194443868216E-5},{"$f":"H72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.5911513318167132E-5},{"$f":"I72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.6381041114033548E-5},{"$f":"J72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.8443981890196653E-5},{"$f":"K72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.1238476083159369E-5},{"$f":"L72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.1167226532564751E-5},{"$f":"M72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.6194659457277654E-5},{"$f":"N72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.5482896912540433E-5},{"$f":"O72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.2911781719357709E-5},null,2035,null,null,{"$f":"T72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":2.0516398274603658E-4},{"$f":"U72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.8970358220612765E-4},{"$f":"V72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":2.2543719350256883E-4},{"$f":"W72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.9338902603964917E-4},{"$f":"X72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.6664269448427515E-4},{"$f":"Y72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.8644988826251992E-4},{"$f":"Z72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.5367400692756716E-4},{"$f":"AA72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.7730704836667482E-4},{"$f":"AB72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":2.0319450614774564E-4},{"$f":"AC72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.662537743068092E-4},{"$f":"AD72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.4897452534195577E-4},{"$f":"AE72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.7368771552181352E-4},null,2035,null,null,{"$f":"AJ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.5256518314846165E-4},{"$f":"AK72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.3822150311335123E-4},{"$f":"AL72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.8176539859820362E-4},{"$f":"AM72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.5325387304754254E-4},{"$f":"AN72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.5315757778398723E-4},{"$f":"AO72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.3828338101176788E-4},{"$f":"AP72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.9518590722206215E-4},{"$f":"AQ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.9839149468744653E-4},{"$f":"AR72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.5413426008553586E-4},{"$f":"AS72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.4722692416953652E-4},{"$f":"AT72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.6015015114918294E-4},{"$f":"AU72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":5.8100865695106879E-4},null,2035,null,null,{"$f":"AZ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.3395881903705335E-4},{"$f":"BA72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.0020003906840037E-3},{"$f":"BB72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.2617951517401968E-3},{"$f":"BC72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.4278933884515501E-4},{"$f":"BD72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.5952066111203481E-4},{"$f":"BE72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.0124088431332334E-3},{"$f":"BF72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.0710824747760119E-4},{"$f":"BG72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.7096635237455832E-4},{"$f":"BH72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.385216288875736E-4},{"$f":"BI72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.5820075837343117E-4},{"$f":"BJ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.1613698687760907E-4},{"$f":"BK72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":6.6775214071804266E-4},null,2035,null,null,{"$f":"BP72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.4308137993252536E-4},{"$f":"BQ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.0480242790458865E-3},{"$f":"BR72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.2275413853828612E-3},{"$f":"BS72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.7328376105289197E-4},{"$f":"BT72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.6122781647092921E-4},{"$f":"BU72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":1.0697231309718177E-3},{"$f":"BV72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":8.1262229423894174E-4},{"$f":"BW72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.9774504144865416E-4},{"$f":"BX72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.470293572574366E-4},{"$f":"BY72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.3962239195104768E-4},{"$f":"BZ72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":7.7479757439643691E-4},{"$f":"CA72/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A173,'A3.4'!$B$26:$B$116,0))/100","v":9.0539166149907683E-4}]
[2040,null,null,{"$f":"D90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.466815477305647E-5},{"$f":"E90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.7826516314299037E-5},{"$f":"F90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.3499315956823117E-5},{"$f":"G90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.3711983198258581E-5},{"$f":"H90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.9533077869074483E-5},{"$f":"I90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.7787361897589227E-5},{"$f":"J90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.3100788870501707E-5},{"$f":"K90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.3383687712042531E-5},{"$f":"L90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.4609570960033624E-5},{"$f":"M90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.1000079431179243E-5},{"$f":"N90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.0477877950631354E-5},{"$f":"O90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.653465217035091E-5},null,2040,null,null,{"$f":"T90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.6017500794155345E-4},{"$f":"U90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.5248533181749658E-4},{"$f":"V90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.7953400922930899E-4},{"$f":"W90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.5142322042918435E-4},{"$f":"X90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.3305531926189433E-4},{"$f":"Y90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.482547938363373E-4},{"$f":"Z90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.2210213389362011E-4},{"$f":"AA90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.4055399600590671E-4},{"$f":"AB90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.5834308114010294E-4},{"$f":"AC90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.3146945285995648E-4},{"$f":"AD90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.1790531818067592E-4},{"$f":"AE90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.3727798706551097E-4},null,2040,null,null,{"$f":"AJ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.2380828577644966E-4},{"$f":"AK90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.1575925593525575E-4},{"$f":"AL90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.4510954843965966E-4},{"$f":"AM90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.2505574963688042E-4},{"$f":"AN90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.2592052898256963E-4},{"$f":"AO90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.034276637715713E-4},{"$f":"AP90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.676567012454991E-4},{"$f":"AQ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.6307974899358451E-4},{"$f":"AR90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.2546007311916464E-4},{"$f":"AS90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.1947933256317339E-4},{"$f":"AT90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.3177322791857109E-4},{"$f":"AU90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.5237744657184033E-4},null,2040,null,null,{"$f":"AZ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":5.9753760112343378E-4},{"$f":"BA90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.5896528692694346E-4},{"$f":"BB90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.1925175965184214E-3},{"$f":"BC90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.0601245325487153E-4},{"$f":"BD90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":8.1663831007512547E-4},{"$f":"BE90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.5679517848934134E-4},{"$f":"BF90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.6571864266956305E-4},{"$f":"BG90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.1397305141092348E-4},{"$f":"BH90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.0207224216340797E-4},{"$f":"BI90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.1933424443561512E-4},{"$f":"BJ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.7418080633459472E-4},{"$f":"BK90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":6.2957781832114878E-4},null,2040,null,null,{"$f":"BP90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.3387212087671933E-4},{"$f":"BQ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.0512952643949817E-3},{"$f":"BR90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.2156708137524746E-3},{"$f":"BS90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.647474720604879E-4},{"$f":"BT90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.5982376608036467E-4},{"$f":"BU90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":1.0595510627041981E-3},{"$f":"BV90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":8.0416827289948552E-4},{"$f":"BW90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":9.8387564420508071E-4},{"$f":"BX90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.3820302849528392E-4},{"$f":"BY90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.289926488582882E-4},{"$f":"BZ90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":7.6370477150285707E-4},{"$f":"CA90/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A174,'A3.4'!$B$26:$B$116,0))/100","v":8.9664628293121944E-4}]
[2045,null,null,{"$f":"D108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.733817657729189E-5},{"$f":"E108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.0058026912098159E-5},{"$f":"F108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":8.3684369718771515E-5},{"$f":"G108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.6580406423854393E-5},{"$f":"H108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.2335792266586583E-5},{"$f":"I108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.9529396709235982E-5},{"$f":"J108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.6343392115625952E-5},{"$f":"K108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.5423809827248609E-5},{"$f":"L108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.7277049014845189E-5},{"$f":"M108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.429159869735043E-5},{"$f":"N108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.3851563227082218E-5},{"$f":"O108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.9288781124596739E-5},null,2045,null,null,{"$f":"T108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.3319886504179843E-4},{"$f":"U108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.2960182229208462E-4},{"$f":"V108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.5158459933359105E-4},{"$f":"W108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.2626665119709645E-4},{"$f":"X108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.1264452495611902E-4},{"$f":"Y108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.2507526503848112E-4},{"$f":"Z108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.0301331710953645E-4},{"$f":"AA108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.1827166798691137E-4},{"$f":"AB108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.3162821957076734E-4},{"$f":"AC108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.1049609806253091E-4},{"$f":"AD108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.9178195253379415E-5},{"$f":"AE108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.1532624717481871E-4},null,2045,null,null,{"$f":"AJ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.1112251147013028E-4},{"$f":"AK108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.0774002984292214E-4},{"$f":"AL108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.2976702975535083E-4},{"$f":"AM108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.1267680621518738E-4},{"$f":"AN108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.1562152210825984E-4},{"$f":"AO108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.8889335115475197E-4},{"$f":"AP108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.5641556866396628E-4},{"$f":"AQ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.4729949097205039E-4},{"$f":"AR108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.1276253176927504E-4},{"$f":"AS108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.0735012894326042E-4},{"$f":"AT108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.1935938903339312E-4},{"$f":"AU108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.4006638902617267E-4},null,2045,null,null,{"$f":"AZ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.9266849280025066E-4},{"$f":"BA108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.6024143091871707E-4},{"$f":"BB108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.1847684392408036E-3},{"$f":"BC108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.0105304185304755E-4},{"$f":"BD108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":8.14031238636849E-4},{"$f":"BE108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.5082722643886203E-4},{"$f":"BF108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.6320330436354744E-4},{"$f":"BG108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.0470502114536346E-4},{"$f":"BH108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":5.9724967784106843E-4},{"$f":"BI108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.1341051481722899E-4},{"$f":"BJ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.6779905395985412E-4},{"$f":"BK108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":6.2446137974253905E-4},null,2045,null,null,{"$f":"BP108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.2450348966822365E-4},{"$f":"BQ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.0484884173924327E-3},{"$f":"BR108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.2012912340256224E-3},{"$f":"BS108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.55485159859198E-4},{"$f":"BT108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.5483480206601636E-4},{"$f":"BU108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":1.0473882134146471E-3},{"$f":"BV108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.9466005687860207E-4},{"$f":"BW108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":9.6885872068751071E-4},{"$f":"BX108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.2904670992572391E-4},{"$f":"BY108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.1832397444540879E-4},{"$f":"BZ108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":7.5248943317104229E-4},{"$f":"CA108/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A175,'A3.4'!$B$26:$B$116,0))/100","v":8.863033793601381E-4}]
[2050,null,null,{"$f":"D126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.4182229281981412E-5},{"$f":"E126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.67958319946038E-5},{"$f":"F126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.9402153518242873E-5},{"$f":"G126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.3516509258233911E-5},{"$f":"H126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.928408153651972E-5},{"$f":"I126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.5960578460349213E-5},{"$f":"J126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.3469335058351126E-5},{"$f":"K126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.1952711121656873E-5},{"$f":"L126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.4113434969158885E-5},{"$f":"M126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.1433184616473842E-5},{"$f":"N126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.1028990605227573E-5},{"$f":"O126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.618226373151636E-5},null,2050,null,null,{"$f":"T126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.170311464895609E-4},{"$f":"U126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1557692306037634E-4},{"$f":"V126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.344576741549625E-4},{"$f":"W126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1112941161212919E-4},{"$f":"X126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.0018611139391953E-4},{"$f":"Y126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1093895619000347E-4},{"$f":"Z126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.1424775986717521E-5},{"$f":"AA126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.0469049466317361E-4},{"$f":"AB126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1560619541897415E-4},{"$f":"AC126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.7807509980823122E-5},{"$f":"AD126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":8.7866328221614467E-5},{"$f":"AE126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.0203356806166379E-4},null,2050,null,null,{"$f":"AJ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.035419961240882E-4},{"$f":"AK126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.0376847732646088E-4},{"$f":"AL126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.2046682325878158E-4},{"$f":"AM126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.0525253503324642E-4},{"$f":"AN126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.0970659936144644E-4},{"$f":"AO126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.8008535969797288E-4},{"$f":"AP126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.4967770147341293E-4},{"$f":"AQ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.3731186468141989E-4},{"$f":"AR126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.0515438773037467E-4},{"$f":"AS126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.0007401712139467E-4},{"$f":"AT126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.1185020742097471E-4},{"$f":"AU126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.3272254558092095E-4},null,2050,null,null,{"$f":"AZ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.9177029490424017E-4},{"$f":"BA126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.6544631141560935E-4},{"$f":"BB126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1837347859853912E-3},{"$f":"BC126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.0011899062333257E-4},{"$f":"BD126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":8.1585437308194476E-4},{"$f":"BE126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.4981938911225009E-4},{"$f":"BF126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.6431877793341609E-4},{"$f":"BG126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.010192903719412E-4},{"$f":"BH126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":5.9639738611798733E-4},{"$f":"BI126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.1182340691046989E-4},{"$f":"BJ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.6613116918120803E-4},{"$f":"BK126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":6.2353155668913379E-4},null,2050,null,null,{"$f":"BP126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.1685217681898494E-4},{"$f":"BQ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.0444500671522691E-3},{"$f":"BR126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.1886243488671137E-3},{"$f":"BS126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.477131233796574E-4},{"$f":"BT126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.4910982723700325E-4},{"$f":"BU126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":1.0366450643239417E-3},{"$f":"BV126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.863444846730142E-4},{"$f":"BW126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":9.5584608577364697E-4},{"$f":"BX126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.2150016940178896E-4},{"$f":"BY126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.0970052007619702E-4},{"$f":"BZ126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":7.4332789674303639E-4},{"$f":"CA126/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A176,'A3.4'!$B$26:$B$116,0))/100","v":8.7723200485287313E-4}]
[2055,null,null,{"$f":"D144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.4208325174480197E-5},{"$f":"E144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.7220483363666784E-5},{"$f":"F144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.9602158500342599E-5},{"$f":"G144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.3562903973126124E-5},{"$f":"H144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.9578116935597691E-5},{"$f":"I144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.6128339374758467E-5},{"$f":"J144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.3636689879156439E-5},{"$f":"K144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.2020329648262374E-5},{"$f":"L144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.4132747319540062E-5},{"$f":"M144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.1541164369778239E-5},{"$f":"N144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.1148841459203482E-5},{"$f":"O144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.6307583712805096E-5},null,2055,null,null,{"$f":"T144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1656791428477262E-4},{"$f":"U144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1632705192035834E-4},{"$f":"V144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.3476416667440591E-4},{"$f":"W144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1075790288547084E-4},{"$f":"X144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.0068122293051437E-4},{"$f":"Y144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1121628160411158E-4},{"$f":"Z144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.1705609597939012E-5},{"$f":"AA144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.0476557446881132E-4},{"$f":"AB144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1510486557637178E-4},{"$f":"AC144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.7908716258408458E-5},{"$f":"AD144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":8.8043447324473724E-5},{"$f":"AE144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.021123820762967E-4},null,2055,null,null,{"$f":"AJ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.0346652086957625E-4},{"$f":"AK144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.0725704229371198E-4},{"$f":"AL144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.2143500612026064E-4},{"$f":"AM144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.0527598446327708E-4},{"$f":"AN144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.1220759725729877E-4},{"$f":"AO144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.8109727597851822E-4},{"$f":"AP144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.507012977922582E-4},{"$f":"AQ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.3664018700401173E-4},{"$f":"AR144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.0508191546231825E-4},{"$f":"AS144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.0017071662444173E-4},{"$f":"AT144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.1202799983988132E-4},{"$f":"AU144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.3314277347042477E-4},null,2055,null,null,{"$f":"AZ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.9233684914551915E-4},{"$f":"BA144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.7131432879465267E-4},{"$f":"BB144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.1853309594618677E-3},{"$f":"BC144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.006485665574719E-4},{"$f":"BD144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":8.1926466448493203E-4},{"$f":"BE144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.5129773515887858E-4},{"$f":"BF144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.6685204025561129E-4},{"$f":"BG144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":8.9990330013947086E-4},{"$f":"BH144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":5.9710496937049478E-4},{"$f":"BI144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.1190939425157529E-4},{"$f":"BJ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.6645391716712589E-4},{"$f":"BK144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":6.2422153022417891E-4},null,2055,null,null,{"$f":"BP144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.1790433217940107E-4},{"$f":"BQ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.0514964430718239E-3},{"$f":"BR144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.190410075301759E-3},{"$f":"BS144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.4888558726887364E-4},{"$f":"BT144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.5433054137640885E-4},{"$f":"BU144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":1.0385128766355741E-3},{"$f":"BV144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.8749476814740952E-4},{"$f":"BW144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":9.5479797133274998E-4},{"$f":"BX144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.2277929299815981E-4},{"$f":"BY144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.1004236730117594E-4},{"$f":"BZ144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":7.4376664565038665E-4},{"$f":"CA144/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A177,'A3.4'!$B$26:$B$116,0))/100","v":8.7879357732016325E-4}]
[2060,null,null,{"$f":"D162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.4138464528489407E-5},{"$f":"E162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.7551760638053266E-5},{"$f":"F162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.9687963169904711E-5},{"$f":"G162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.3492593382169832E-5},{"$f":"H162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.9793200665393076E-5},{"$f":"I162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.620095613501148E-5},{"$f":"J162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.3701971681839516E-5},{"$f":"K162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.1984485161325822E-5},{"$f":"L162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.4053286379120138E-5},{"$f":"M162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.1538897238002408E-5},{"$f":"N162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.1162599292529409E-5},{"$f":"O162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.6332284210854567E-5},null,2060,null,null,{"$f":"T162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.1602719304202721E-4},{"$f":"U162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.1696993106216705E-4},{"$f":"V162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.3491373675101695E-4},{"$f":"W162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.1017655997256635E-4},{"$f":"X162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.0106432148971267E-4},{"$f":"Y162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.113596707693855E-4},{"$f":"Z162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.1838750079362009E-5},{"$f":"AA162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.0469356848705483E-4},{"$f":"AB162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.1449417819661066E-4},{"$f":"AC162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.7848468594487285E-5},{"$f":"AD162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":8.8061590913935374E-5},{"$f":"AE162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.0204576626283381E-4},null,2060,null,null,{"$f":"AJ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.0339794331723709E-4},{"$f":"AK162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.1132409818224803E-4},{"$f":"AL162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.2248433989816616E-4},{"$f":"AM162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.0532268760424947E-4},{"$f":"AN162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.1488084502660354E-4},{"$f":"AO162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.8235232693597807E-4},{"$f":"AP162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.517892509737791E-4},{"$f":"AQ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.3608420071686173E-4},{"$f":"AR162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.0502095017796204E-4},{"$f":"AS162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.002850077929572E-4},{"$f":"AT162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.1221239671429678E-4},{"$f":"AU162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.3357158439976777E-4},null,2060,null,null,{"$f":"AZ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.9288140642352511E-4},{"$f":"BA162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.7792387659489835E-4},{"$f":"BB162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.187034864360934E-3},{"$f":"BC162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.0124912456211604E-4},{"$f":"BD162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":8.2296252207564649E-4},{"$f":"BE162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.5322764711643841E-4},{"$f":"BF162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.6943966277857217E-4},{"$f":"BG162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":8.9907369422090138E-4},{"$f":"BH162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":5.9791198141733023E-4},{"$f":"BI162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.1203299779070313E-4},{"$f":"BJ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.6683898648668748E-4},{"$f":"BK162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":6.2499697187556294E-4},null,2060,null,null,{"$f":"BP162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.1884498301969728E-4},{"$f":"BQ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.0590746079091682E-3},{"$f":"BR162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.1921423339290333E-3},{"$f":"BS162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.5014261420905479E-4},{"$f":"BT162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.5990425036294807E-4},{"$f":"BU162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":1.0407162271933868E-3},{"$f":"BV162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.8871628468987309E-4},{"$f":"BW162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":9.5383289328143E-4},{"$f":"BX162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.2402409646832419E-4},{"$f":"BY162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.1030807000250639E-4},{"$f":"BZ162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":7.4415901499045136E-4},{"$f":"CA162/INDEX('A3.4'!$E$26:$E$116,MATCH('A5.4.2'!$A178,'A3.4'!$B$26:$B$116,0))/100","v":8.8047729114658455E-4}]

{"sheet":"MECs","index":88,"n_rows":164,"n_cols":79,"rows_kept":164,"cut":false,"hidden":true,"merged":[[149,78,150,78],[151,0,156,0],[149,66,150,66],[149,67,149,69],[149,70,149,72],[149,73,149,74],[149,75,149,77],[149,51,149,53],[149,54,149,56],[149,57,149,58],[149,59,149,61],[149,62,150,62],[149,38,149,40],[149,41,149,42],[149,43,149,45],[149,46,150,46],[149,50,150,50],[149,25,149,26],[149,27,149,29],[149,30,150,30],[149,34,150,34],[149,35,149,37],[149,11,149,13],[149,14,150,14],[149,18,150,18],[149,19,149,21],[149,22,149,24],[133,0,138,0],[149,2,150,2],[149,3,149,5],[149,6,149,8],[149,9,149,10],[131,2,132,2],[131,3,131,5],[131,6,131,8],[131,9,131,10],[131,11,131,13],[131,67,131,69],[131,70,131,72],[131,73,131,74],[131,75,131,77],[131,78,132,78],[131,54,131,56],[131,57,131,58],[131,59,131,61],[131,62,132,62],[131,66,132,66],[131,41,131,42],[131,43,131,45],[131,46,132,46],[131,50,132,50],[131,51,131,53],[131,27,131,29],[131,30,132,30],[131,34,132,34],[131,35,131,37],[131,38,131,40],[131,18,132,18],[131,19,131,21],[131,22,131,24],[131,25,131,26],[131,14,132,14],[6,0,6,1],[7,0,7,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[5,4,5,18],[0,64,0,78],[0,80,0,94],[0,3,0,14],[0,16,0,30],[0,32,0,46],[0,48,0,62]]}
[]
[]
["TAG Table 5.4.2"]
["Marginal External Costs and Indirect Tax"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"All costs are in 2010 undiscounted market prices."]
["Links:"]
["Contents"]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2010}]
[]
["Source year:",2010]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"This feeds into Table A 5.4.2"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 2)"]
[2055,2060]
[]
["Table A 5.4.2a:",null,null,2025,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2025,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2025,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2025,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2025,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,3.7744523736957136E-2,1.2442654064469023,8.7182707229629148,5.6957621876584048E-2,1.079271019479078,2.5219207771967183,0.72347599505871674,2.6920234202173607,3.804495480833834E-2,0.75620124795270904,0.68282098928671009,1.5380413744505292,null,"Congestion*",null,1,3.7744523736957136E-2,1.2442654064469023,8.7182707229629148,5.6957621876584048E-2,1.079271019479078,2.5219207771967183,0.72347599505871674,2.6920234202173607,3.804495480833834E-2,0.75620124795270904,0.68282098928671009,1.5380413744505292,null,"Congestion*",null,1,7.1714595100218548E-2,2.3641042722491141,16.564714373629538,0.10821948156550969,2.050614937010248,4.7916494766737641,1.3746043906115617,5.1148444984129862,7.2285414135842829E-2,1.4367823711101471,1.297359879644749,2.9222786114560058,null,"Congestion*",null,1,0.1094591188371757,3.6083696786960169,25.282985096592451,0.16517710344209371,3.1298859564893262,7.3135702538704823,2.0980803856702783,7.8068679186303465,0.11033036894418118,2.1929836190628564,1.9801808689314591,4.4603199859065352,null,"Congestion*",null,1,9.4361309342392841E-2,3.1106635161172558,21.795676807407286,0.14239405469146013,2.6981775486976951,6.3048019429917961,1.8086899876467917,6.7300585505434025,9.5112387020845846E-2,1.8905031198817728,1.7070524732167751,3.845103436126323]
[null,null,2,0.13374572390332087,4.1957688927833168,23.990783528502014,0.18915064040126275,3.6629182074756024,10.013883512277232,2.2354404784655961,10.382352768544555,0.14227004473408031,2.0199486974126013,3.6375892023254237,3.8246730154144544,null,null,null,2,0.13374572390332087,4.1957688927833168,23.990783528502014,0.18915064040126275,3.6629182074756024,10.013883512277232,2.2354404784655961,10.382352768544555,0.14227004473408031,2.0199486974126013,3.6375892023254237,3.8246730154144544,null,null,null,2,0.25411687541630962,7.9719608962883015,45.582488704153825,0.35938621676239918,6.9595445942036438,19.026378673326739,4.2473369090846322,19.726470260234656,0.27031308499475254,3.8379025250839423,6.911419484418305,7.2668787292874626,null,null,null,2,0.38786259931963052,12.167729789071618,69.573272232655839,0.54853685716366196,10.622462801679246,29.040262185603972,6.4827773875502288,30.108823028779209,0.41258312972883282,5.857851222496544,10.549008686743727,11.091551744701919,null,null,null,2,0.33436430975830217,10.489422231958292,59.976958821255032,0.47287660100315687,9.1572955186890059,25.03470878069308,5.5886011961639905,25.955881921361385,0.35567511183520079,5.0498717435315035,9.0939730058135595,9.5616825385361359]
[null,null,3,5.5708814109116069,34.356372750926646,48.372867929812109,5.8100377968694419,25.076076817087461,22.271201708813948,13.175618788933845,23.103159789028712,4.4219113073465648,6.3399824141178041,10.690147643086785,12.715022903928482,null,null,null,3,5.5708814109116069,34.356372750926646,48.372867929812109,5.8100377968694419,25.076076817087461,22.271201708813948,13.175618788933845,23.103159789028712,4.4219113073465648,6.3399824141178041,10.690147643086785,12.715022903928482,null,null,null,3,10.584674680732054,65.277108226760632,91.908449066643016,11.039071814051939,47.644545952466174,42.315283246746496,25.033675698974303,43.896003599154554,8.4016314839584716,12.045966586823829,20.311280521864891,24.158543517464111,null,null,null,3,16.15555609164366,99.63348097768727,140.2813169964551,16.849109610921381,72.720622769553643,64.586484955560451,38.209294487908146,66.999163388183263,12.823542791305035,18.385949000941633,31.001428164951676,36.873566421392596,null,null,null,3,13.927203527279017,85.890931877316618,120.93216982453028,14.525094492173604,62.69019204271865,55.678004272034876,32.939046972334609,57.757899472571779,11.054778268366411,15.849956035294509,26.725369107716961,31.787557259821202]
[null,null,4,36.511161880946261,119.13783348855419,122.95201478222678,34.015114426441365,93.539673155968259,91.317566752665002,49.95623585718149,126.40175488129485,32.054956638647312,63.839792920167952,50.199959405439635,71.279417700667466,null,null,null,4,36.511161880946261,119.13783348855419,122.95201478222678,34.015114426441365,93.539673155968259,91.317566752665002,49.95623585718149,126.40175488129485,32.054956638647312,63.839792920167952,50.199959405439635,71.279417700667466,null,null,null,4,69.371207573797889,226.36188362825297,233.60882808623089,64.628717410238579,177.72537899633971,173.5033768300635,94.91684812864483,240.1633342744602,60.904417613429899,121.2956065483191,95.379922870335307,135.43089363126819,null,null,null,4,105.88236945474415,345.49971711680718,356.56084286845766,98.643831836679951,271.26505215230799,264.82094358272849,144.87308398582633,366.56508915575506,92.959374252077197,185.13539946848707,145.57988227577493,206.71031133193566,null,null,null,4,91.277904702365646,297.84458372138545,307.38003695556694,85.037786066103408,233.84918288992068,228.29391688166251,124.89058964295373,316.00438720323712,80.137391596618286,159.59948230041988,125.49989851359909,178.19854425166869]
[null,null,5,107.47791910742116,284.32933996028373,239.48552430832854,86.951178900641423,252.37452795615374,252.79287970456292,97.006342596416189,474.60382519549665,109.95838091856029,159.31694861930018,117.87243044427946,232.48377028727785,null,null,null,5,107.47791910742116,284.32933996028373,239.48552430832854,86.951178900641423,252.37452795615374,252.79287970456292,97.006342596416189,474.60382519549665,109.95838091856029,159.31694861930018,117.87243044427946,232.48377028727785,null,null,null,5,204.20804630410021,540.22574592453907,455.0224961858242,165.20723991121869,479.51160311669213,480.30647143866952,184.31205093319076,901.74726787144357,208.92092374526456,302.7022023766703,223.95761784413097,441.71916354582794,null,null,null,5,311.68596541152135,824.55508588482269,694.50802049415267,252.15841881186012,731.88613107284584,733.09935114323252,281.31839352960696,1376.3510930669402,318.87930466382483,462.01915099597045,341.83004828841041,674.2029338331057,null,null,null,5,268.69479776855292,710.82334990070933,598.71381077082128,217.37794725160353,630.93631989038431,631.98219926140735,242.51585649104049,1186.5095629887417,274.89595229640076,398.2923715482504,294.68107611069865,581.20942571819467]
[null,null,"Average",5.7813459311182127,100.42922111734205,43.361965729872715,7.4703328419235655,41.020436205562753,28.169739991464425,19.498555308070635,22.093457385903783,5.5389516487666697,4.175229174424552,1.6489289857315386,16.284963728082889,null,null,null,"Average",5.7813459311182127,100.42922111734205,43.361965729872715,7.4703328419235655,41.020436205562753,28.169739991464425,19.498555308070635,22.093457385903783,5.5389516487666697,4.175229174424552,1.6489289857315386,16.284963728082889,null,null,null,"Average",10.984557269124604,190.81552012294989,82.387734886758139,14.193632399654774,77.938828790569232,53.522505983782409,37.047255085334214,41.977569033217186,10.524008132656672,7.9329354314066487,3.1329650728899234,30.941431083357486,null,null,null,"Average",16.765903200242818,291.24474124029194,125.74970061663086,21.663965241578339,118.95926499613199,81.692245975246834,56.545810393404849,64.071026419120969,16.062959781423341,12.108164605831201,4.7818940586214618,47.226394811440372,null,null,null,"Average",14.453364827795532,251.07305279335515,108.40491432468178,18.675832104808915,102.55109051390689,70.424349978661056,48.746388270176595,55.23364346475946,13.847379121916674,10.43807293606138,4.122322464328847,40.712409320207215]
["Infrastructure",null,"All",0,0.11260597680084905,0.11260597680084905,0,0.11260597680084905,0.11260597680084905,0.11260597680084905,0.11260597680084905,0,0.11260597680084905,0.11260597680084905,9.0725746847407626E-2,null,"Infrastructure",null,"All",0,0.11260597680084905,0.11260597680084905,0,0.11260597680084905,0.11260597680084905,0.11260597680084905,0.11260597680084905,0,0.11260597680084905,0.11260597680084905,9.1075618318279358E-2,null,"Infrastructure",null,"All",1.0134537912076413,5.4050868864407535,22.633801336970659,1.0134537912076413,4.0538151648305654,22.633801336970659,3.9412091880297169,22.633801336970659,1.0134537912076413,3.3781793040254717,22.633801336970659,6.4472049604466815,null,"Infrastructure",null,"All",4.0538151648305654,18.91780410254264,93.237748791103016,4.0538151648305654,14.30095905370783,93.237748791103016,14.075747100106131,93.237748791103016,4.0538151648305654,12.274051471292546,93.237748791103016,9.4623586655754011,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,3.5721754865041784,3.5721754865041784,0,3.5721754865041784,3.5721754865041784,3.5721754865041784,3.5721754865041784,0,0.83350761351764158,0.83350761351764158,1.8661013495624321,null,"Accident",null,"All",0,3.5721754865041784,3.5721754865041784,0,3.5721754865041784,3.5721754865041784,3.5721754865041784,3.5721754865041784,0,0.83350761351764158,0.83350761351764158,1.7963015863326603,null,"Accident",null,"All",0.35721754865041777,3.8103205189377904,3.8103205189377904,0.35721754865041777,3.8103205189377904,3.8103205189377904,3.8103205189377904,3.8103205189377904,0.35721754865041777,4.0484655513714021,4.0484655513714021,2.8558375020444475,null,"Accident",null,"All",0.35721754865041777,3.8103205189377904,3.8103205189377904,0.35721754865041777,3.8103205189377904,3.8103205189377904,3.8103205189377904,3.8103205189377904,0.35721754865041777,4.0484655513714021,4.0484655513714021,1.8591418532317772,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.65355129326752415,0.84653131966510653,0.92195096545417587,0.30698562758476111,0.31997344805021938,0.35142671830003397,0.18385601072467736,0.20770731807402476,9.1786755167560408E-2,7.4207078188907843E-2,7.3312408240254784E-2,0.1984179899399397,null,"Local Air Quality",null,"All",2.4510672087246101,2.0267537570466638,2.2594514462239088,1.0638628418098988,0.76127951743220401,0.81470484036526547,0.45626472746916663,0.48916495290239892,0.35945022637457863,0.24198489584340516,0.20180116386242511,0.52545327060913816,null,"Local Air Quality",null,"All",1.6008536480808737,3.7845854313629994,5.3506211006864621,0.78659838247276581,1.1964983634988289,1.5289781598045948,0.61931470342075867,0.84955989040148494,0.21606326738323339,0.19759281996633399,0.22616457351203939,0.63774713883269074,null,"Local Air Quality",null,"All",1.8920111876014589,4.5647483383360656,6.0802706449510353,0.87943085354264916,1.1726341491653134,1.4624273324633865,0.68987165740507406,0.89355705953220199,0.25239045156565659,0.21950182861217701,0.24481100903770234,0.43889841198056356,null,"Local Air Quality",null,"All",1.9426145992181434,7.3047403007116856,8.6600941505984803,1.0887676505009121,1.6798735002924401,1.978193117481716,0.76801573504349629,1.0931996739001753,0.26577574912419766,0.25170661429364505,0.28919962795832233,1.8197565066046852]
["Noise",null,"All",0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0,0,0.11907251621680595,0.13169785835099543,null,"Noise",null,"All",0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0.2381450324336119,0,0,0.11907251621680595,0.12795040724123338,null,"Noise",null,"All",5.8345532946234915,7.0252784567915514,8.4541486513932202,6.0726983270571022,5.9536258108402969,5.9536258108402969,5.239190713539462,5.239190713539462,1.0716526459512536,1.0716526459512536,1.3097976783848655,2.8832329173619207,null,"Noise",null,"All",11.550034073030176,13.931484397366294,16.90829730278644,12.026324137897401,11.907251621680594,11.907251621680594,10.359308910862117,10.478381427078924,2.1433052919025073,2.1433052919025073,2.7386678729865364,4.4404410678005251,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",3.1446612635636124,3.5240083685837975,4.330309493006494,3.0875015537219479,3.2232665928447806,3.6388195351589658,2.977589938489694,3.4658962027467979,3.1618946125337772,2.9232556579512363,2.8873878505285435,3.165967846300203,null,"Greenhouse Gases",null,"All",5.9757137184491951,5.24626108984583,6.3997142282226953,5.6643278127968717,4.6812619688935406,5.2986634290028025,4.3566773620709345,5.0626034934626922,6.0186751859957717,4.768769718692492,4.2541530047601332,4.9941254058119844,null,"Greenhouse Gases",null,"All",13.570760584925806,15.025213670394688,18.947989934011332,13.551394581045695,15.671853489365864,17.939572944309688,14.434995450108692,17.078179411988089,13.58866000459007,13.396785258972791,13.711328040427908,14.172653124405905,null,"Greenhouse Gases",null,"All",17.514357386724875,26.540552884972435,34.443664400920518,17.674339322534021,23.214492032688298,27.694235641770181,21.941973238114628,26.734282644022194,17.546054777387813,18.151033539883461,19.737803364978546,18.362212510794912,null,"Greenhouse Gases",null,"All",16.462493708551502,22.020155296318581,26.563547813882035,17.001195433073605,20.579653699242062,23.253550489409136,17.796804255851136,21.89477418950873,16.473346764332256,16.377420669375571,17.132679867627271,19.732567006097138]
["Indirect Taxation",null,"All",-2.2419855926161527,-2.5576395651540533,-3.2285611291192189,-2.194423111601107,-2.3073929309664227,-2.6531737087960199,-2.1029658748989259,-2.5092845473972836,-2.2563254280612526,-2.0577544279945399,-2.0279088966872818,-2.2597147577870702,null,"Indirect Taxation",null,"All",-4.6871557340893721,-4.1084231360406189,-5.0235489513775615,-4.4401086098381812,-3.6601645427580998,-4.1499980659194939,-3.4026458425338788,-3.9627130052680339,-4.721240472089181,-3.7295913779009271,-3.3213051422016839,-3.9083839096948485,null,"Indirect Taxation",null,"All",-11.22702391087469,-12.430285840492903,-15.675579472565074,-11.211002510507374,-12.965247802564297,-14.841321025172787,-11.942001191278377,-14.128694365559497,-11.241832013287514,-11.083094973940502,-11.34331467985089,-11.724966667305472,null,"Indirect Taxation",null,"All",-14.489542272434091,-21.956869696633056,-28.495075230847295,-14.621894546088702,-19.205235808176067,-22.911305803222362,-18.152487228292831,-22.117141379527208,-14.515765368822695,-15.016261342471701,-16.328988264143671,-15.190968673063797,null,"Indirect Taxation",null,"All",-11.782169582443883,-15.908131814210627,-19.281109034129852,-12.182097310043936,-14.838715281649618,-16.823794256619053,-12.772750753439254,-15.815049912208318,-11.790226801751587,-11.719012058179697,-12.279710272342276,-14.209845090877106]
["Total",null,null,7.5757179277668083,106.16504773617554,49.308591554952805,8.9085419440627795,46.179209811229974,33.429739031866049,24.479961878124719,27.180702855065963,6.5363075884067552,6.0610510728886471,3.6469064543483514,19.478159761296798,null,"Total",null,null,9.7591161566362565,107.51673932393257,50.920508948680393,9.9965599191257688,46.725739644869051,34.056036690651638,24.831778050815494,27.605439322739478,7.1958365890478388,6.4025060013780113,3.8487641186877095,19.911486106701336,null,"Total",null,null,22.13437222573814,213.43571924638479,125.90903695619254,24.76399251958102,95.659694335478278,90.547483729472646,53.150284468092252,77.459926539495157,15.529223377151773,18.9425160377534,33.719207573705908,46.213140059143662,null,"Total",null,null,37.643796288646222,337.05278178581409,251.73492704448239,42.033197722944699,154.15968656413574,196.89292407797944,89.270544590537753,177.1081754802679,25.899977646937604,33.928260946421595,108.460402383955,66.598478647759762,null,"Total",null,null,21.076303553121292,264.4898165761748,124.34744725503245,24.5836978783395,109.97190243179178,78.832299328932862,54.538457507631975,62.406567415960048,18.796274833621538,15.348188161550897,9.2644916875721623,48.054887742031923]
[]
[]
["Table A 5.4.2a:",null,null,2030,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2030,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2030,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2030,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2030,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,5.3055947003434925E-2,1.3992165109998753,8.9164100125908767,7.0792884842790629E-2,1.1098024192658675,2.4984559591962645,0.7279361156955787,2.8345741778271445,5.4052576890835077E-2,0.76680221709105167,0.71520915398492779,1.588329631727206,null,"Congestion*",null,1,5.3055947003434925E-2,1.3992165109998753,8.9164100125908767,7.0792884842790629E-2,1.1098024192658675,2.4984559591962645,0.7279361156955787,2.8345741778271445,5.4052576890835077E-2,0.76680221709105167,0.71520915398492779,1.588329631727206,null,"Congestion*",null,1,0.10080629930652635,2.6585113708997632,16.941179023922665,0.13450648120130221,2.1086245966051482,4.7470663224729028,1.3830786198215994,5.3856909378715736,0.10269989609258665,1.456924212472998,1.3588973925713628,3.0178263002816914,null,"Congestion*",null,1,0.15386224630996126,4.0577278818996385,25.857589036513541,0.20529936604409285,3.2184270158710158,7.2455222816691673,2.1110147355171782,8.2202651156987177,0.15675247298342174,2.2237264295640498,2.0741065465562905,4.6061559320088978,null,"Congestion*",null,1,0.13263986750858731,3.4980412774996883,22.29102503147719,0.17698221210697657,2.7745060481646688,6.2461398979906617,1.8198402892389469,7.0864354445678615,0.1351314422270877,1.9170055427276291,1.7880228849623194,3.9708240793180147]
[null,null,2,0.17953039917418606,4.3338857065231471,24.22947738463079,0.22720314510469786,3.848012130779761,10.225532833329455,2.3741396147906579,10.856195685582371,0.18970069042594848,2.2166872297819546,3.8042937664402121,4.138830045183262,null,null,null,2,0.17953039917418606,4.3338857065231471,24.22947738463079,0.22720314510469786,3.848012130779761,10.225532833329455,2.3741396147906579,10.856195685582371,0.18970069042594848,2.2166872297819546,3.8042937664402121,4.138830045183262,null,null,null,2,0.34110775843095353,8.2343828423939804,46.036007030798501,0.43168597569892586,7.3112230484815459,19.428512383325963,4.5108652681022505,20.626771802606502,0.3604313118093021,4.2117057365857136,7.228158156236403,7.8637770858481968,null,null,null,2,0.52063815760513954,12.568268548917127,70.265484415429299,0.65888912080362383,11.159235179261305,29.654045216655419,6.8850048828929085,31.482967488188876,0.55013200223525061,6.4283929663676682,11.032451922676614,12.002607131031459,null,null,null,2,0.44882599793546518,10.834714266307868,60.57369346157698,0.56800786276174464,9.6200303269494025,25.563832083323639,5.9353490369766462,27.140489213955931,0.4742517260648712,5.5417180744548862,9.5107344161005312,10.347075112958153]
[null,null,3,5.5023814013527774,35.734728992641799,51.826309069779363,6.720793943507342,25.140263080603088,23.718128512064951,13.900841784275732,24.159220767815352,5.9598419874945714,6.5913773794726067,11.353295222108285,13.35072549151489,null,null,null,3,5.5023814013527774,35.734728992641799,51.826309069779363,6.720793943507342,25.140263080603088,23.718128512064951,13.900841784275732,24.159220767815352,5.9598419874945714,6.5913773794726067,11.353295222108285,13.35072549151489,null,null,null,3,10.454524662570277,67.895985086019422,98.469987232580792,12.769508492663949,47.766499853145859,45.064444172923395,26.411599390123889,45.902519458849163,11.323699776239685,12.523617020997953,21.571260922005742,25.366378433878292,null,null,null,3,15.956906063923055,103.63071407866121,150.29629630236016,19.490302436171291,72.906762933748951,68.782572684988338,40.312441174399623,70.061740226664526,17.283541763734256,19.114994400470557,32.924556144114028,38.717103925393182,null,null,null,3,13.755953503381944,89.3368224816045,129.56577267444843,16.801984858768353,62.850657701507714,59.295321280162369,34.752104460689331,60.398051919538382,14.899604968736428,16.478443448681517,28.383238055270713,33.376813728787226]
[null,null,4,28.13688237707505,123.01078358427151,127.69524019556232,35.8749533095544,96.074284222568139,97.174356222717748,52.646570845312041,131.64264471287061,35.081558736188661,58.719793521426446,53.002133267757124,72.205256975995624,null,null,null,4,28.13688237707505,123.01078358427151,127.69524019556232,35.8749533095544,96.074284222568139,97.174356222717748,52.646570845312041,131.64264471287061,35.081558736188661,58.719793521426446,53.002133267757124,72.205256975995624,null,null,null,4,53.460076516442591,233.72048881011582,242.62095637156841,68.162411288153365,182.54114002287943,184.63127682316372,100.02848460609287,250.12102495445413,66.654961598758447,111.56760769071025,100.70405320873853,137.18998825439169,null,null,null,4,81.596958893517652,356.73127239438736,370.3161965671307,104.03736459770776,278.61542424544757,281.80563304588145,152.67505545140489,381.76366966732473,101.73652033494712,170.28740121213667,153.70618647649565,209.39524523038733,null,null,null,4,70.342205942687627,307.52695896067877,319.23810048890579,89.687383273885999,240.18571055642033,242.93589055679439,131.61642711328011,329.10661178217651,87.703896840471643,146.79948380356612,132.5053331693928,180.51314243998908]
[null,null,5,{"$error":"#N/A"},323.81285080543012,255.58930022432409,93.470168843219824,284.0808561023515,274.12637516472211,106.98993974393845,501.71296706619347,125.82602102413456,166.47087128935348,129.07982024933293,253.30475122684618,null,null,null,5,{"$error":"#N/A"},323.81285080543012,255.58930022432409,93.470168843219824,284.0808561023515,274.12637516472211,106.98993974393845,501.71296706619347,125.82602102413456,166.47087128935348,129.07982024933293,253.30475122684618,null,null,null,5,{"$error":"#N/A"},615.24441653031727,485.61967042621581,177.59332080211766,539.75362659446785,520.84011281297194,203.28088551348304,953.25463742576756,239.06943994585566,316.2946554497716,245.25165847373259,481.27902733100768,null,null,null,5,{"$error":"#N/A"},939.05726733574738,741.20897065053987,271.06348964533748,823.83448269681946,794.9664879776941,310.27082525742151,1454.9676044919609,364.89546096999021,482.76552673912511,374.33147872306552,734.58377855785398,null,null,null,5,{"$error":"#N/A"},809.53212701357529,638.97325056081024,233.67542210804953,710.20214025587882,685.31593791180535,267.47484935984613,1254.2824176654838,314.56505256033637,416.17717822338375,322.69955062333236,633.26187806711539]
[null,null,"Average",5.807011880196864,117.56470270343753,47.312332180719473,9.0957848671020383,47.095698197920569,31.223583802558682,21.9817400867428,23.656082398162926,7.4977146410394351,4.5910078784573258,1.8250263578153663,18.3614666482286,null,null,null,"Average",5.807011880196864,117.56470270343753,47.312332180719473,9.0957848671020383,47.095698197920569,31.223583802558682,21.9817400867428,23.656082398162926,7.4977146410394351,4.5910078784573258,1.8250263578153663,18.3614666482286,null,null,null,"Average",11.033322572374042,223.37293513653128,89.89343114336701,17.28199124749387,89.481826576049073,59.32480922486149,41.765306164811321,44.946556556509563,14.245657817974925,8.7229149690689187,3.4675500798491958,34.886786631634337,null,null,null,"Average",16.840334452570904,340.93763783996883,137.20576332408649,26.37777611459591,136.57752477396963,90.548393027420175,63.74704625155411,68.6026389546725,21.743372459014363,13.313922847526245,5.2925764376645628,53.248253279862936,null,null,null,"Average",14.517529700492158,293.91175675859387,118.28083045179869,22.739462167755097,117.73924549480142,78.058959506396704,54.954350216856994,59.140205995407314,18.744286602598589,11.477519696143316,4.562565894538416,45.903666620571499]
["Infrastructure",null,"All",0,0.12080626946855931,0.12080626946855931,0,0.12080626946855931,0.12080626946855931,0.12080626946855931,0.12080626946855931,0,0.12080626946855931,0.12080626946855931,9.6798892996579233E-2,null,"Infrastructure",null,"All",0,0.12080626946855931,0.12080626946855931,0,0.12080626946855931,0.12080626946855931,0.12080626946855931,0.12080626946855931,0,0.12080626946855931,0.12080626946855931,9.7769951881824149E-2,null,"Infrastructure",null,"All",1.0872564252170338,5.7987009344908467,24.282060163180422,1.0872564252170338,4.3490257008681352,24.282060163180422,4.2282194313995758,24.282060163180422,1.0872564252170338,3.6241880840567791,24.282060163180422,6.8701837764986875,null,"Infrastructure",null,"All",4.3490257008681352,20.295453270717964,100.0275911199671,4.3490257008681352,15.342396222507029,100.0275911199671,15.100783683569913,100.0275911199671,4.3490257008681352,13.167883372072964,100.0275911199671,10.105331988784847,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,3.9439703803108834,3.9439703803108834,0,3.9439703803108834,3.9439703803108834,3.9439703803108834,3.9439703803108834,0,0.92025975540587268,0.92025975540587268,2.0442854560406585,null,"Accident",null,"All",0,3.9439703803108834,3.9439703803108834,0,3.9439703803108834,3.9439703803108834,3.9439703803108834,3.9439703803108834,0,0.92025975540587268,0.92025975540587268,1.9854083547529022,null,"Accident",null,"All",0.39439703803108833,4.2069017389982761,4.2069017389982761,0.39439703803108833,4.2069017389982761,4.2069017389982761,4.2069017389982761,4.2069017389982761,0.39439703803108833,4.4698330976856679,4.4698330976856679,3.1294733699867829,null,"Accident",null,"All",0.39439703803108833,4.2069017389982761,4.2069017389982761,0.39439703803108833,4.2069017389982761,4.2069017389982761,4.2069017389982761,4.2069017389982761,0.39439703803108833,4.4698330976856679,4.4698330976856679,2.0372101282235766,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.47850946388047588,0.61597646704457021,0.6394322429817636,0.22663397104859917,0.23642775271986816,0.2511176417885308,0.13825713309908458,0.14926843074736115,6.475105704882067E-2,5.1258488713481563E-2,5.107690472777391E-2,0.14239250939670306,null,"Local Air Quality",null,"All",1.6316086972223922,1.4047484755968571,1.5285675292155672,0.70934784526493821,0.54719601922269034,0.58021708095547686,0.32782021582742327,0.34821509996163402,0.23124165738044822,0.15954576845738686,0.13682967118418973,0.35975015964606161,null,"Local Air Quality",null,"All",1.5505616322391003,3.6253831853735172,5.0043650185132087,0.76172731594850651,1.1245043574515856,1.4000723268119373,0.58309346535363926,0.77578857482819008,0.20773855186780887,0.1835765254298361,0.20735423056023655,0.60087101051849678,null,"Local Air Quality",null,"All",2.0338530071901819,3.9889440471849813,5.0525647767159203,0.94785927597486808,1.2563732742331981,1.5410946092951652,0.73668170087509188,0.94036080574175718,0.27168068555648184,0.23410257312444827,0.25958458519986854,0.46069904555723551,null,"Local Air Quality",null,"All",1.5846197586744941,3.7758781154462366,4.0128481813632098,0.88714309431263227,1.3227849640493261,1.5059789974229199,0.61955540896461403,0.83902973847158746,0.21292835660049861,0.19225870116556715,0.22006735177088749,1.1223967361646672]
["Noise",null,"All",0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0,0,0.13146567934369613,0.14436910910567577,null,"Noise",null,"All",0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0.26293135868739226,0,0,0.13146567934369613,0.14129841744985192,null,"Noise",null,"All",6.4418182878411105,7.7564750812780714,9.3340632334024232,6.7047496465285015,6.573283967184806,6.573283967184806,5.7844898911226297,5.7844898911226297,1.1831911140932652,1.1831911140932652,1.4461224727806574,3.1821438381806191,null,"Noise",null,"All",12.752170896338521,15.381484483212445,18.668126466804846,13.278033613713307,13.146567934369612,13.146567934369612,11.437514102901559,11.568979782245259,2.3663822281865303,2.3663822281865303,3.0237106249050103,4.8762336182607111,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",2.5552211973577443,2.9206499474076875,3.5530730443497989,2.5071778957293045,2.654659438796132,2.9816494184252571,2.4408699919756982,2.833916182132115,2.5582757153488447,2.3849977389107515,2.3599538630486934,2.5859560950218494,null,"Greenhouse Gases",null,"All",5.8632736007050195,5.2475920490760064,6.3017645522443857,5.5115396838731474,4.6521678630670493,5.2253939286545332,4.311753575939731,4.9845663338875124,5.8214496956062201,4.6889153253263807,4.1982706295465455,4.9016612916534701,null,"Greenhouse Gases",null,"All",13.691413105537542,15.484682617531803,19.237137893188503,13.68820027937624,15.99684262631656,18.189075795376972,14.644637639253046,17.264581310489628,13.720844555967565,13.534331055862586,13.853084382588838,14.347240005710987,null,"Greenhouse Gases",null,"All",16.770216022146091,26.011454741634875,33.24201137659238,16.989971639026354,22.54652382484695,26.692195495538606,21.173444505720475,25.694814753687602,16.876419089381088,17.42861777369707,18.957559804302331,17.653654776845816,null,"Greenhouse Gases",null,"All",17.235835564638155,23.767072264375265,28.253071477545486,17.902695601597792,21.98989556065769,24.660443775492841,18.787703168005073,23.112675934629856,17.319429375490017,17.188828125415686,17.997802104305539,20.891614098518986]
["Indirect Taxation",null,"All",-0.73714702433477264,-0.95803223712865782,-1.3403035015673062,-0.70810701338306647,-0.79725296049049699,-0.99490366865720858,-0.66802687346925216,-0.90560558433603744,-0.73899334282053697,-0.63425461415512352,-0.61911671970040938,-0.75572488502528024,null,"Indirect Taxation",null,"All",-3.3474142954336874,-2.9804812863084607,-3.6087455045576435,-3.1377884195680905,-2.6256212329251269,-2.9672516823003097,-2.4227416137545466,-2.8237235973764654,-3.322488144389101,-2.6475219328386705,-2.3551082099368226,-2.7743139690741354,null,"Indirect Taxation",null,"All",-10.899174021922109,-12.326722539286445,-15.313898716325506,-10.896616422413254,-12.734432175960583,-14.479579343900125,-11.657997088237215,-13.743627094455617,-10.922603195922026,-10.774127426517349,-11.027873913550954,-11.421250995142431,null,"Indirect Taxation",null,"All",-13.350083106956284,-20.70665530337153,-26.462605725164849,-13.525021565989711,-17.948365509257034,-21.248565176619781,-16.85531321949675,-20.454591158908546,-13.434627025289151,-13.874209814051989,-15.091338033947558,-14.053352568695626,null,"Indirect Taxation",null,"All",-11.511930995864505,-15.943204179584553,-18.98683725083897,-11.964378079767123,-14.737436293353655,-16.549333371085776,-12.56483255365991,-15.499213394861902,-11.568647208946746,-11.480037678497791,-12.028905352995976,-13.992281062408193]
["Total",null,null,8.366526875787704,124.47100488922797,54.492241974950559,11.384421079184268,53.517240437412909,37.789155202582094,28.220548346815168,30.061369435173201,9.3817480706165632,7.4340755168008688,4.7894721101095517,22.619543825764783,null,"Total",null,null,10.217411241377981,125.56426995026878,55.861626766088605,12.441815335359426,53.997148855752016,38.389651138335218,28.526280273222241,30.492848243102443,10.227917849637002,7.8330130642768561,4.9775501528274066,23.073040854538576,null,"Total",null,null,23.299595039317808,247.91835615491738,136.64406047432436,29.021705530181983,108.99795279090786,99.496623872513766,59.554651242701276,83.51675114067308,19.916482307229661,20.9439074196797,36.698130513094064,51.59544763738748,null,"Total",null,null,39.789914010188632,390.11522081834585,271.94035307800016,48.812041816219953,175.12792225966768,214.91417874896914,99.547058764122696,190.58669599640396,32.566650175748535,37.106532078240939,116.93951763577698,74.328030268839484,null,"Total",null,null,21.826054027940302,305.51150295883082,131.55991285986843,29.564922783898396,126.31448972615479,87.676048908226676,61.796776240166778,67.59269827364686,24.707997125742363,17.37856884422678,10.751529997618865,53.925396392846963]
[]
[]
["Table A 5.4.2a:",null,null,2035,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2035,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2035,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2035,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2035,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,6.9349787452055389E-2,1.5211304305694993,9.1370312381975083,8.7321295707656316E-2,1.2174564315609746,2.6100455654206258,0.78680575790893403,2.9707093716787365,7.2145099209996455E-2,0.85508992209634527,0.77428077176031795,1.6677041457348143,null,"Congestion*",null,1,6.9349787452055389E-2,1.5211304305694993,9.1370312381975083,8.7321295707656316E-2,1.2174564315609746,2.6100455654206258,0.78680575790893403,2.9707093716787365,7.2145099209996455E-2,0.85508992209634527,0.77428077176031795,1.6677041457348143,null,"Congestion*",null,1,0.13176459615890523,2.8901478180820486,17.360359352575266,0.165910461844547,2.3131672199658517,4.9590865742991888,1.4949309400269744,5.6443478061895993,0.13707568849899326,1.6246708519830557,1.4711334663446038,3.1686378768961472,null,"Congestion*",null,1,0.20111438361096062,4.4112782486515476,26.497390590772774,0.25323175755220328,3.5306236515268261,7.5691321397198141,2.2817366979359082,8.6150571778683354,0.20922078770898969,2.4797607740794012,2.2454142381049218,4.8363420226309621,null,"Congestion*",null,1,0.1733744686301385,3.8028260764237478,22.842578095493771,0.21830323926914078,3.0436410789024362,6.5251139135515643,1.9670143947723351,7.4267734291968415,0.18036274802499111,2.1377248052408633,1.9357019294007949,4.1692603643370356]
[null,null,2,0.22731984607331276,4.5783511932397021,26.470693544445826,0.27679424772183586,4.0334097936206668,10.760816989875853,2.4623064748941279,11.386094098465804,0.23801522597072469,2.3541500327966007,4.0641825831828138,4.5295309988563597,null,null,null,2,0.22731984607331276,4.5783511932397021,26.470693544445826,0.27679424772183586,4.0334097936206668,10.760816989875853,2.4623064748941279,11.386094098465804,0.23801522597072469,2.3541500327966007,4.0641825831828138,4.5295309988563597,null,null,null,2,0.43190770753929425,8.6988672671554337,50.29431773444707,0.52590907067148807,7.6634786078792665,20.445552280764115,4.6783823022988429,21.633578787085028,0.45222892934437686,4.4728850623135408,7.7219469080473457,8.6061088978270828,null,null,null,2,0.65922755361260699,13.277218460395137,76.765011278892885,0.80270331839332398,11.696888401499933,31.206369270639971,7.1406887771929712,33.019672885550833,0.69024415531510153,6.8270350951101424,11.78612949123016,13.135639896683442,null,null,null,2,0.56829961518328187,11.445877983099257,66.17673386111457,0.69198561930458957,10.083524484051667,26.90204247468963,6.1557661872353204,28.465235246164511,0.59503806492681177,5.8853750819915014,10.160456457957034,11.323827497140897]
[null,null,3,6.2950667104444298,36.804776708756222,53.814709337337348,7.8266909321617115,25.953669656747223,24.893058559955346,14.776474581894309,25.487083511817421,7.9517020168349601,6.8985426165477524,11.733683708329524,14.301258279572016,null,null,null,3,6.2950667104444298,36.804776708756222,53.814709337337348,7.8266909321617115,25.953669656747223,24.893058559955346,14.776474581894309,25.487083511817421,7.9517020168349601,6.8985426165477524,11.733683708329524,14.301258279572016,null,null,null,3,11.960626749844415,69.929075746636826,102.24794774094096,14.870712771107252,49.311972347819726,47.29681126391516,28.075301705599184,48.425458672453097,15.108233831986423,13.10723097144073,22.293999045826094,27.17239073118683,null,null,null,3,18.255693460288846,106.73385245539303,156.06265707827831,22.697403703268961,75.265642004566942,72.189869823870509,42.851776287493493,73.912542184270535,23.059935848821382,20.005773587988482,34.02768275415562,41.473649010758841,null,null,null,3,15.737666776111075,92.011941771890548,134.53677334334338,19.56672733040428,64.884174141868058,62.232646399888374,36.941186454735778,63.717708779543557,19.879255042087401,17.24635654136938,29.334209270823809,35.753145698930041]
[null,null,4,32.192850663950161,126.53947129736964,132.4878461230106,36.292833151592106,94.747318502394222,99.872484294929308,53.477944898599098,137.75677316108187,37.417092846538978,60.339363179985511,54.589521916903315,71.373444913648882,null,null,null,4,32.192850663950161,126.53947129736964,132.4878461230106,36.292833151592106,94.747318502394222,99.872484294929308,53.477944898599098,137.75677316108187,37.417092846538978,60.339363179985511,54.589521916903315,71.373444913648882,null,null,null,4,61.166416261505297,240.4249954650023,251.72690763372009,68.956382988024998,180.01990515454904,189.75772016036569,101.60809530733827,261.73786900605552,71.092476408424048,114.64479004197247,103.72009164211629,135.60954533593286,null,null,null,4,93.359266925455458,366.96446676237196,384.21475375673072,105.2492161396171,274.76722365694326,289.63020445529497,155.08604020593737,399.49464216713739,108.50956925496303,174.98415322195797,158.3096135590196,206.98299024958175,null,null,null,4,80.482126659875391,316.34867824342405,331.21961530752651,90.732082878980265,236.86829625598557,249.68121073732328,133.69486224649773,344.3919329027047,93.542732116347452,150.84840794996379,136.47380479225828,178.4336122841222]
[null,null,5,{"$error":"#N/A"},375.27047164553113,278.93275986533268,99.069853314668578,316.50717648775873,296.79164635492089,116.69545868803591,533.85144532689196,141.36034774262339,176.00363007682748,138.11895929340011,275.13569243814845,null,null,null,5,{"$error":"#N/A"},375.27047164553113,278.93275986533268,99.069853314668578,316.50717648775873,296.79164635492089,116.69545868803591,533.85144532689196,141.36034774262339,176.00363007682748,138.11895929340011,275.13569243814845,null,null,null,5,{"$error":"#N/A"},713.01389612650917,529.97224374413213,188.23272129787028,601.36363532674147,563.90412807434973,221.72137150726823,1014.3177461210946,268.58466071098439,334.40689714597221,262.42602265746024,522.75781563248199,null,null,null,5,{"$error":"#N/A"},1088.2843677720402,808.90500360946476,287.30257461253882,917.87081181450026,860.6957744292705,338.41683019530416,1548.1691914479866,409.94500845360784,510.4105272227996,400.54498195086035,797.89350807063045,null,null,null,5,{"$error":"#N/A"},938.17617911382786,697.33189966333168,247.67463328667142,791.26794121939679,741.97911588730221,291.73864672008978,1334.62861331723,353.40086935655847,440.00907519206868,345.2973982335003,687.83923109537113]
[null,null,"Average",8.2217128793997691,138.98300345658714,52.574978273593757,11.185648403947695,54.025173297759302,34.567627254946231,25.358827368231484,25.262759377895996,10.053261735255715,5.2416935921655581,2.0393868742051455,20.933289066216489,null,null,null,"Average",8.2217128793997691,138.98300345658714,52.574978273593757,11.185648403947695,54.025173297759302,34.567627254946231,25.358827368231484,25.262759377895996,10.053261735255715,5.2416935921655581,2.0393868742051455,20.933289066216489,null,null,null,"Average",15.621254470859562,264.06770656751559,99.892458719828127,21.252731967500619,102.64782926574267,65.678491784397835,48.181771999639814,47.999242818002386,19.101197296985855,9.9592178251145604,3.8748350609897759,39.773249225811334,null,null,null,"Average",23.842967350259329,403.05071002410273,152.4674369934219,32.438380371448311,156.67300256350197,100.24611903934407,73.540599367871295,73.262002195898376,29.154459032241569,15.200911417280119,5.9142219351949219,60.706538292027815,null,null,null,"Average",20.554282198499426,347.45750864146788,131.43744568398438,27.964121009869235,135.06293324439827,86.419068137365571,63.397068420578705,63.156898444739987,25.133154338139288,13.104233980413895,5.0984671855128632,52.333222665541228]
["Infrastructure",null,"All",0,0.1302485622381559,0.1302485622381559,0,0.1302485622381559,0.1302485622381559,0.1302485622381559,0.1302485622381559,0,0.1302485622381559,0.1302485622381559,0.1038959803208325,null,"Infrastructure",null,"All",0,0.1302485622381559,0.1302485622381559,0,0.1302485622381559,0.1302485622381559,0.1302485622381559,0.1302485622381559,0,0.1302485622381559,0.1302485622381559,0.10544651347506656,null,"Infrastructure",null,"All",1.1722370601434029,6.2519309874314812,26.179961009869334,1.1722370601434029,4.6889482405736116,26.179961009869334,4.5586996783354561,26.179961009869334,1.1722370601434029,3.9074568671446763,26.179961009869334,7.3491168005089031,null,"Infrastructure",null,"All",4.6889482405736116,21.881758456010189,107.84580953319306,4.6889482405736116,16.541567404245797,107.84580953319306,16.281070279769484,107.84580953319306,4.6889482405736116,14.19709328395899,107.84580953319306,10.791623698485539,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,4.3544619852906505,4.3544619852906505,0,4.3544619852906505,4.3544619852906505,4.3544619852906505,4.3544619852906505,0,1.0160411299011518,1.0160411299011518,2.2411951521072488,null,"Accident",null,"All",0,4.3544619852906505,4.3544619852906505,0,4.3544619852906505,4.3544619852906505,4.3544619852906505,4.3544619852906505,0,1.0160411299011518,1.0160411299011518,2.1926372888759511,null,"Accident",null,"All",0.43544619852906502,4.6447594509766938,4.6447594509766938,0.43544619852906502,4.6447594509766938,4.6447594509766938,4.6447594509766938,4.6447594509766938,0.43544619852906502,4.9350569166627372,4.9350569166627372,3.431175755919762,null,"Accident",null,"All",0.43544619852906502,4.6447594509766938,4.6447594509766938,0.43544619852906502,4.6447594509766938,4.6447594509766938,4.6447594509766938,4.6447594509766938,0.43544619852906502,4.9350569166627372,4.9350569166627372,2.2237287838843893,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.42646968362615034,0.5412461984245448,0.54432485880526604,0.20294034257934271,0.21022780593318771,0.21856295480530474,0.124447091141925,0.13043834702928067,5.6367717855951446E-2,4.3441697507910895E-2,4.3414286615788729E-2,0.12413306421364112,null,"Local Air Quality",null,"All",1.186487177852058,1.1566839446251365,1.2326493810431476,0.52673615107032856,0.44099550013446315,0.46388338100757137,0.26415948969710773,0.27832161358467672,0.16462557382755938,0.11651595385396772,0.10330160401630634,0.28016636100458558,null,"Local Air Quality",null,"All",1.6934523944502355,3.8748665812403709,5.2095468003899299,0.83216362234237318,1.2311184415872241,1.5109015296240083,0.63546770533386943,0.8341910504080825,0.22677908997118945,0.19922596340463866,0.22402154774683047,0.64435826785764472,null,"Local Air Quality",null,"All",2.2440364326680702,4.0526514408100693,4.9466065426240826,1.0472676239117633,1.3971905376894316,1.7036577129134534,0.81842047482841884,1.0342810613813029,0.30008908709256354,0.25801991053656836,0.28602719476640653,0.50492889854350731,null,"Local Air Quality",null,"All",1.6690586461172681,4.2292248156978456,4.4068403558107274,0.92558867420992175,1.344166254373349,1.4975663375879877,0.63617804784687337,0.83668113250195031,0.22287653946088906,0.19508271601091831,0.22205035503239626,1.1862077219588074]
["Noise",null,"All",0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0,0,0.14514873284302168,0.15836484277689936,null,"Noise",null,"All",0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0.29029746568604337,0,0,0.14514873284302168,0.1560085216122305,null,"Noise",null,"All",7.1122879093080629,8.5637752377382803,10.305560031854538,7.4025853749941053,7.2574366421510836,7.2574366421510836,6.3865442450929546,6.3865442450929546,1.3063385955871951,1.3063385955871951,1.5966360612732386,3.4986129988743651,null,"Noise",null,"All",14.079427085773101,16.982401742633535,20.611120063709077,14.66002201714519,14.514873284302167,14.514873284302167,12.627939757342885,12.773088490185909,2.6126771911743902,2.6126771911743902,3.3384208553894985,5.3715938472905265,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.9903447942036474,2.3408434431654723,2.8319900153809483,1.9570199503298693,2.1064715838453481,2.3631748119283769,1.9233745559040938,2.2370838296231854,1.9901460191626095,1.8682232309553362,1.8507714655629395,2.0329209137663145,null,"Greenhouse Gases",null,"All",5.0304328604077186,4.6513580058934432,5.5275134113437536,4.7417217116335619,4.0859261701809411,4.5715804118315537,3.7679458348002424,4.3474063553820939,4.9821430988947997,4.0763902038060724,3.6527188525652368,4.2586636305048886,null,"Greenhouse Gases",null,"All",13.548391962482162,15.648606439144745,19.168171223826143,13.565278007745066,16.014825303796425,18.102031996189911,14.593413062406935,17.123919497380022,13.586864291197562,13.417502743889672,13.734368427577406,14.245799876706061,null,"Greenhouse Gases",null,"All",15.544089331590399,24.568131423328776,30.938060908449831,15.760605585674542,21.074659011711329,24.823337139877037,19.789554656107612,23.807205241191667,15.655965248116457,16.138479470666024,17.559022705275932,16.372670613602295,null,"Greenhouse Gases",null,"All",18.219674533208977,25.696594993203707,30.098189944890084,18.960209243136688,23.568425264481441,26.228630959265274,19.9247540300465,24.463794159353402,18.316475319592431,18.134863317454215,18.997326559178063,22.199373908537968]
["Indirect Taxation",null,"All",0.49262049007223596,0.36998108811155339,0.19812900802520306,0.5042808457832173,0.45198775132857427,0.36216734697971698,0.5160533620634663,0.40628655459534457,0.49269004141638462,0.53535079881276337,0.54145716777373132,0.47772311498551856,null,"Indirect Taxation",null,"All",-1.7862708831191227,-1.6401722467426338,-1.9778499071461402,-1.6749991787570875,-1.4222500628317503,-1.6094252911821716,-1.2996977678419244,-1.5230267248614959,-1.7676596029881226,-1.4185748212078089,-1.2552883200037583,-1.4888245325016085,null,"Indirect Taxation",null,"All",-9.8599162765786108,-11.388358837149287,-13.949741339445543,-9.8722051882808852,-11.654876616850999,-13.173852691347737,-10.620436091848896,-12.462025976114905,-9.8879147240068601,-9.7646609325936922,-9.9952616651923307,-10.36745869666159,null,"Indirect Taxation",null,"All",-11.312295941064667,-17.879591879007151,-22.515342865908512,-11.469866827978757,-15.337198243772042,-18.065319233621498,-14.40195652741135,-17.325823692398391,-11.393714250585608,-11.744866612413613,-12.778674712983785,-11.915300496262132,null,"Indirect Taxation",null,"All",-11.04737681876143,-15.597519248961341,-18.276146640730609,-11.498035405101431,-14.302403775533788,-15.921294182307477,-12.085017195830495,-14.847287999063566,-11.106285746274667,-10.995764244650557,-11.520623457966062,-13.469256131777058]
["Total",null,null,11.421445312987846,147.01008219950359,60.924430169020027,14.140187008326167,61.568868452081261,42.286540381874481,32.69771039055582,32.811576122358659,12.592465513690662,8.8349990115808748,5.7664682191399343,26.071522134386942,null,"Total",null,null,12.942659500226465,147.92588117357798,62.132299172049372,15.069404553580544,61.904852918457806,42.768673769818037,32.866242938101756,33.140468635216124,13.432370804989951,9.1623146207570976,5.8315574357652586,26.437386849187597,null,"Total",null,null,29.723153719193881,291.66328642689797,151.45071589729918,34.788237042973741,124.83004072797669,110.19972972186112,68.380220049936824,90.706592095614567,25.940947808407408,23.96013797920979,40.549617358926994,58.574854229016481,null,"Total",null,null,49.522618698328905,457.30082065885489,298.93845062646614,57.560803209303721,199.50885400865533,235.71323692698496,113.30038745948502,206.04132228042863,41.453870747142048,41.597371577865218,127.09988442749875,84.055783637571935,null,"Total",null,null,29.395638559064245,361.78580920140803,147.66632934395457,36.351883522114413,145.6731209877193,98.223971251911351,71.872983302641586,73.610085737531776,32.566220450917939,20.43841576922847,12.797220641757262,62.249548164260943]
[]
[]
["Table A 5.4.2a:",null,null,2040,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2040,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2040,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2040,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2040,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,8.4194947378908647E-2,1.5074978492503448,9.8968352160861528,0.10194154831559556,1.3257114530922158,2.82489690271301,0.85160938704603162,3.1163356247590928,8.8622816429047721E-2,0.95644533742091387,0.85231101444213764,1.7919475835014078,null,"Congestion*",null,1,8.4194947378908647E-2,1.5074978492503448,9.8968352160861528,0.10194154831559556,1.3257114530922158,2.82489690271301,0.85160938704603162,3.1163356247590928,8.8622816429047721E-2,0.95644533742091387,0.85231101444213764,1.7919475835014078,null,"Congestion*",null,1,0.15997040001992641,2.8642459135756551,18.803986910563687,0.19368894179963156,2.5188517608752101,5.3673041151547185,1.61805783538746,5.9210376870422765,0.16838335121519066,1.8172461410997365,1.6193909274400613,3.4047004086526749,null,"Congestion*",null,1,0.24416534739883505,4.3717437628260001,28.700822126649843,0.29563049011522707,3.844563213967426,8.1922010178677276,2.4696672224334915,9.0373733118013693,0.25700616764423839,2.7736914785206506,2.4717019418821993,5.1966479921540829,null,"Congestion*",null,1,0.21048736844727162,3.7687446231258619,24.742088040215382,0.25485387078898891,3.3142786327305394,7.0622422567825245,2.1290234676150788,7.7908390618977323,0.22155704107261931,2.3911133435522847,2.1307775361053443,4.4798689587535199]
[null,null,2,0.26738586812230919,4.6486137762461777,28.408583802892849,0.31613188498700023,4.3774163261071868,11.502589188221805,2.6529344664010766,11.989959346202831,0.28004712890978289,2.5384699588450119,4.4919457166848709,4.9088688824875648,null,null,null,2,0.26738586812230919,4.6486137762461777,28.408583802892849,0.31613188498700023,4.3774163261071868,11.502589188221805,2.6529344664010766,11.989959346202831,0.28004712890978289,2.5384699588450119,4.4919457166848709,4.9088688824875648,null,null,null,2,0.50803314943238742,8.8323661748677367,53.976309225496408,0.60065058147530048,8.3170910196036552,21.854919457621431,5.0405754861620453,22.780922757785376,0.53208954492858751,4.8230929218055216,8.5346968617012546,9.3268508767263736,null,null,null,2,0.77541901755469667,13.480979951113914,82.384893028389257,0.91678246646230066,12.694507345710843,33.357508645843232,7.6935099525631223,34.770882103988207,0.8121366738383704,7.361562880650534,13.026642578386125,14.235719759213938,null,null,null,2,0.66846467030577306,11.621534440615443,71.021459507232123,0.79032971246750072,10.943540815267967,28.756472970554515,6.632336166002692,29.97489836550708,0.70011782227445729,6.3461748971125305,11.229864291712177,12.272172206218913]
[null,null,3,8.9531089582138552,38.796526661185027,56.279725559793008,9.0618806113008628,28.63102266055138,25.975004607575602,16.155802657894064,27.027846472377057,9.4630851564431744,7.2782954280634131,12.565984915042749,15.579308111537445,null,null,null,3,8.9531089582138552,38.796526661185027,56.279725559793008,9.0618806113008628,28.63102266055138,25.975004607575602,16.155802657894064,27.027846472377057,9.4630851564431744,7.2782954280634131,12.565984915042749,15.579308111537445,null,null,null,3,17.010907020606322,73.713400656251537,106.9314785636067,17.217573161471638,54.398943055047617,49.352508754393639,30.69602504999872,51.352908297516407,17.97986179724203,13.828761313320484,23.875371338581225,29.600685411921145,null,null,null,3,25.964015978820175,112.50992731743658,163.21120412339971,26.279453772772499,83.029965715599005,75.327513361969238,46.851827707892788,78.380754769893471,27.442946953685205,21.107056741383893,36.441356253623972,45.179993523458592,null,null,null,3,22.382772395534637,96.991316652962567,140.69931389948252,22.654701528252158,71.577556651378458,64.937511518939004,40.389506644735164,67.569616180942631,23.657712891107934,18.195738570158532,31.414962287606876,38.948270278843609]
[null,null,4,38.933859654550723,130.76077571079378,141.97096669576379,37.310516282334206,102.48974680637131,105.20913915069862,56.939884537041543,144.8152349559422,38.191436718040386,61.210673893322941,56.322169133359239,71.915786617336039,null,null,null,4,38.933859654550723,130.76077571079378,141.97096669576379,37.310516282334206,102.48974680637131,105.20913915069862,56.939884537041543,144.8152349559422,38.191436718040386,61.210673893322941,56.322169133359239,71.915786617336039,null,null,null,4,73.974333343646364,248.44547385050817,269.74483672195123,70.889980936434981,194.73051893210547,199.89736438632735,108.18578062037894,275.14894641629019,72.563729764276729,116.30028039731359,107.01212135338254,136.63999457293846,null,null,null,4,112.90819299819708,379.20624956130195,411.71580341771499,108.20049721876919,297.22026573847677,305.10650353702596,165.12566515742046,419.96418137223236,110.75516648231711,177.51095429063653,163.33429048674176,208.5557811902745,null,null,null,4,97.334649136376797,326.90193927698448,354.92741673940952,93.276290705835507,256.22436701592829,263.02284787674654,142.34971134260385,362.03808738985555,95.478591795100968,153.02668473330738,140.80542283339807,179.7894665433401]
[null,null,5,107.14818115201227,427.4750866584626,303.0289543573528,104.65525094982792,360.27822725565454,321.61086703963804,127.85238508860864,569.23520808226908,152.54368995274945,192.60607609801423,147.96394975713207,300.67291420760876,null,null,null,5,107.14818115201227,427.4750866584626,303.0289543573528,104.65525094982792,360.27822725565454,321.61086703963804,127.85238508860864,569.23520808226908,152.54368995274945,192.60607609801423,147.96394975713207,300.67291420760876,null,null,null,5,203.5815441888233,812.20266465107898,575.7550132789703,198.84497680467305,684.52863178574364,611.06064737531233,242.9195316683564,1081.5468953563111,289.83301091022395,365.95154458622699,281.13150453855093,571.27853699445666,null,null,null,5,310.72972534083556,1239.6777513095417,878.78396763632304,303.50022775450094,1044.8068590413982,932.67151441495037,370.77191675696508,1650.7821034385804,442.37670086297345,558.55762068424121,429.09545429568306,871.95145120206541,null,null,null,5,267.87045288003065,1068.6877166461566,757.57238589338192,261.63812737456982,900.69556813913641,804.02716759909515,319.6309627215216,1423.0880202056728,381.35922488187362,481.51519024503557,369.9098743928302,751.68228551902189]
[null,null,"Average",10.982069908628475,161.88811053797806,58.122392112537035,13.549557820650447,62.733551779857777,38.18985133744394,28.55789105217811,27.011576681564353,12.630513112883405,5.9602316783877418,2.2925779202658001,23.713100895398902,null,null,null,"Average",10.982069908628475,161.88811053797806,58.122392112537035,13.549557820650447,62.733551779857777,38.18985133744394,28.55789105217811,27.011576681564353,12.630513112883405,5.9602316783877418,2.2925779202658001,23.713100895398902,null,null,null,"Average",20.865932826394104,307.58741002215834,110.43254501382036,25.744159859235847,119.19374838172976,72.560717541143475,54.259992999138404,51.321995694972266,23.997974914478469,11.324440188936709,4.3558980485050194,45.054891701257915,null,null,null,"Average",31.848002735022579,469.47552056013637,168.5549371263574,39.293717679886299,181.92730016158754,110.75056887858742,82.817884051316511,78.333572376536608,36.628488027361875,17.284671867324452,6.6484759687708195,68.767992596656811,null,null,null,"Average",27.45517477157119,404.72027634494515,145.30598028134258,33.873894551626123,156.83387944964446,95.474628343609851,71.394727630445288,67.528941703910888,31.576282782208516,14.900579195969355,5.7314448006644998,59.28275223849726]
["Infrastructure",null,"All",0,0.14075921304409492,0.14075921304409492,0,0.14075921304409492,0.14075921304409492,0.14075921304409492,0.14075921304409492,0,0.14075921304409492,0.14075921304409492,0.11196097985403211,null,"Infrastructure",null,"All",0,0.14075921304409492,0.14075921304409492,0,0.14075921304409492,0.14075921304409492,0.14075921304409492,0.14075921304409492,0,0.14075921304409492,0.14075921304409492,0.11398526567296124,null,"Infrastructure",null,"All",1.266832917396854,6.7564422261165547,28.292601821863077,1.266832917396854,5.067331669587416,28.292601821863077,4.9265724565433215,28.292601821863077,1.266832917396854,4.2227763913228467,28.292601821863077,7.912310785888705,null,"Infrastructure",null,"All",5.067331669587416,23.647547791407945,116.54862840051058,5.067331669587416,17.87642005660005,116.54862840051058,17.594901630511863,116.54862840051058,5.067331669587416,15.342754221806345,116.54862840051058,11.593914024773824,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,4.8076778862235674,4.8076778862235674,0,4.8076778862235674,4.8076778862235674,4.8076778862235674,4.8076778862235674,0,1.1217915067854991,1.1217915067854991,2.4629653103995066,null,"Accident",null,"All",0,4.8076778862235674,4.8076778862235674,0,4.8076778862235674,4.8076778862235674,4.8076778862235674,4.8076778862235674,0,1.1217915067854991,1.1217915067854991,2.4209556159576064,null,"Accident",null,"All",0.48076778862235675,5.1281897453051393,5.1281897453051393,0.48076778862235675,5.1281897453051393,5.1281897453051393,5.1281897453051393,5.1281897453051393,0.48076778862235675,5.4487016043867103,5.4487016043867103,3.7765087800211616,null,"Accident",null,"All",0.48076778862235675,5.1281897453051393,5.1281897453051393,0.48076778862235675,5.1281897453051393,5.1281897453051393,5.1281897453051393,5.1281897453051393,0.48076778862235675,5.4487016043867103,5.4487016043867103,2.4375424363066798,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.43558766978389846,0.54768370934943644,0.54390897149818751,0.20750913140937485,0.21399057864327678,0.22059795612875155,0.12730020265937436,0.13185308527100051,5.7019732912229448E-2,4.3296821777418545E-2,4.329167008328997E-2,0.12518655050476404,null,"Local Air Quality",null,"All",1.0420938463474276,1.0892362438190291,1.1447194944146668,0.46972074643661976,0.41466630599079379,0.43393210459263321,0.24845308949961334,0.26035612147772447,0.14245180886037356,0.1024011531387763,9.298160341683287E-2,0.25711025413790822,null,"Local Air Quality",null,"All",1.8740889174949997,4.3858156610928081,5.787007588372207,0.92229520626746953,1.3797374296696907,1.6773974521344364,0.70741135167909197,0.92186197245070423,0.25116299106290829,0.22038306839311989,0.24768220338793145,0.71656386820449536,null,"Local Air Quality",null,"All",2.4817527644467954,4.5573162260071882,5.4898224048338324,1.1595042271277849,1.5587747081763255,1.8917012723023392,0.91111934577063058,1.1426052313802053,0.33215836743501381,0.28505927724699037,0.31618196581525504,0.55999648886283859,null,"Local Air Quality",null,"All",1.8590163102627129,4.7897622881290305,4.922982810228274,1.0333977094451767,1.5152283416590038,1.6723874023567045,0.70929965925161076,0.92945715451787714,0.24860481018238784,0.21665292819457288,0.24657494449039119,1.3310116970187238]
["Noise",null,"All",0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0,0,0.1602559295407856,0.17409775696083726,null,"Noise",null,"All",0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0.3205118590815712,0,0,0.1602559295407856,0.1722405281995307,null,"Noise",null,"All",7.8525405474984948,9.4550998429063515,11.378170997395776,8.173052406580064,8.0127964770392808,8.0127964770392808,7.0512608997945669,7.0512608997945669,1.4423033658670703,1.4423033658670703,1.7628152249486417,3.8527643966825589,null,"Noise",null,"All",15.544825165456201,18.749943756271914,22.756341994791551,16.185848883619343,16.025592954078562,16.025592954078562,13.942265870048347,14.102521799589134,2.8846067317341406,2.8846067317341406,3.6858863794380685,5.9243152038751212,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.7100686776572165,2.0580251331944854,2.4724727674888896,1.6847839132122393,1.8387154998049506,2.0569897434908149,1.6686216416965804,1.9405400733596885,1.7085195018067583,1.613071001266974,1.5992620345747124,1.7594258728214083,null,"Greenhouse Gases",null,"All",4.2356282622504837,4.0322843702339899,4.7475529004142665,4.0041981595834821,3.5184819276805266,3.9204130710356742,3.2288386050189826,3.7167750793687655,4.1871852433656054,3.4765456690935914,3.1178590491341485,3.6301451098519939,null,"Greenhouse Gases",null,"All",13.851456651997033,16.282985346461679,19.703492463663988,13.884444277540364,16.551687535728004,18.601267022923309,15.010973296961874,17.534316751761942,13.895136107624614,13.73698288476111,14.06207961045925,14.606932468410852,null,"Greenhouse Gases",null,"All",15.801136416982692,25.358640676996441,31.53464014116069,16.02524330898553,21.594981331000323,25.301254866634505,20.248474250157262,24.168877137836688,15.921049342194369,16.377521457456396,17.827870364268104,16.648399989716868,null,"Greenhouse Gases",null,"All",19.406332710764516,27.800191746931599,32.146898086634714,20.222792854962531,25.381342087232117,28.018506033881518,21.265226754607678,26.017363998855341,19.520858159810114,19.277301160513751,20.195219939513844,23.710692361015045]
["Indirect Taxation",null,"All",1.0572386584374089,0.98497849683041905,0.89891010363016566,1.0624895487023058,1.0305225564347396,0.98519351634255292,1.0658459696942781,1.0093766342265509,1.0575603759843326,1.0773821782943371,1.0802498881727691,1.0469886434074385,null,"Indirect Taxation",null,"All",-1.0057381410576021,-0.9497637997699051,-1.1466553042239096,-0.9420325267779327,-0.80832973460699797,-0.91896905978766508,-0.72859980501046651,-0.86291376187992119,-0.99240326266426127,-0.7967859679012651,-0.69805053463183697,-0.8390671863502206,null,"Indirect Taxation",null,"All",-9.2105330375422021,-10.827379260633807,-13.101847181204306,-9.2324681756674138,-11.006052915952258,-12.368921822390305,-9.9815542112964444,-11.659452705253834,-9.239577713436395,-9.1344136486903178,-9.3505868792514395,-9.7128870600081676,null,"Indirect Taxation",null,"All",-10.506973573667254,-16.862240817752756,-20.968974754383634,-10.655993563737068,-14.359593650795491,-16.824082094413825,-13.464233093059388,-16.07110695655599,-10.586709733339042,-10.89024109498334,-11.854651326901189,-11.070361910665667,null,"Indirect Taxation",null,"All",-10.902543104448087,-15.622464279385897,-18.066645341469766,-11.361643919280532,-14.262329485768968,-15.745223813627122,-11.947811236983648,-14.619968716480386,-10.966941504479644,-10.829987829974268,-11.346139490754835,-13.322912349419644]
["Total",null,null,14.505476773588571,170.74774683570163,67.30663291350352,16.824852273055939,71.085729373089976,46.721581511755289,36.688607824577581,35.362295432770829,15.453612723586724,9.9565323995560657,6.4381881624669521,29.393726009346892,null,"Total",null,null,15.574565735250356,171.32881631061039,68.136958161491293,17.401956058974189,71.127319237271337,46.894176411633815,36.575531900035472,35.394743078880154,15.967746902445121,10.00494325254844,6.2281746875553248,29.468470482868685,null,"Total",null,null,36.981086611861642,338.76856358340706,167.62016044921626,41.239084279975536,144.32743832310703,121.9040482380184,77.102846538125974,98.590774180893845,32.094600371615876,27.261173854977244,44.819191634299195,66.20708494045752,null,"Total",null,null,60.716842966450784,530.05491793837211,329.04358505857562,67.556419994091669,229.75166530595243,258.82185402300473,127.17860180005036,223.35328773460239,50.727692193596134,46.733074064971696,138.62109335628836,94.861798829526478,null,"Total",null,null,37.817980688150335,421.68776610061991,164.3092158367358,43.768441196753294,169.46812039276662,109.42029796622096,81.421442807320929,79.855794140803724,40.378804247721376,23.56454545470341,14.827100193913902,71.001543947111387]
[]
[]
["Table A 5.4.2a:",null,null,2045,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2045,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2045,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2045,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2045,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,9.9637709298590768E-2,1.5227998517624051,10.828548606019361,0.11357240246280847,1.4443417696744254,3.0477468062777189,0.9216813488584652,3.3220552092617628,9.7550057506869764E-2,1.0487926004956887,0.93333224293906125,1.9434335707535042,null,"Congestion*",null,1,9.9637709298590768E-2,1.5227998517624051,10.828548606019361,0.11357240246280847,1.4443417696744254,3.0477468062777189,0.9216813488584652,3.3220552092617628,9.7550057506869764E-2,1.0487926004956887,0.93333224293906125,1.9434335707535042,null,"Congestion*",null,1,0.18931164766732247,2.8933197183485699,20.574242351436784,0.2157875646793361,2.7442493623814079,5.7907189319276657,1.7511945628310837,6.3119048975973486,0.18534510926305253,1.9927059409418086,1.7733312615842163,3.6925237844316583,null,"Congestion*",null,1,0.28894935696591323,4.4161195701109746,31.402790957456144,0.32935996714214455,4.1885911320558336,8.8384657382053842,2.6728759116895491,9.6339601068591119,0.28289516676992232,3.0414985414374973,2.7066635045232776,5.6359573551851625,null,"Congestion*",null,1,0.2490942732464769,3.8069996294060124,27.071371515048401,0.28393100615702116,3.6108544241860634,7.6193670156942979,2.304203372146163,8.3051380231544076,0.2438751437671744,2.621981501239222,2.3333306073476532,4.8585839268837603]
[null,null,2,0.29927995088841042,4.9181238607885049,30.859811159155651,0.34930654739689893,4.6727105559254136,12.297280356646137,2.8671996453332738,12.817997825709584,0.30785442515402067,2.7667793682930539,4.9407148511242394,5.3200364444886574,null,null,null,2,0.29927995088841042,4.9181238607885049,30.859811159155651,0.34930654739689893,4.6727105559254136,12.297280356646137,2.8671996453332738,12.817997825709584,0.30785442515402067,2.7667793682930539,4.9407148511242394,5.3200364444886574,null,null,null,2,0.5686319066879798,9.344435335498158,58.633641202395737,0.66368244005410792,8.8781500562582849,23.364832677627657,5.4476793261332199,24.354195868848205,0.58492340779263918,5.2568807997568019,9.3873582171360539,10.108069244528449,null,null,null,2,0.86791185757639022,14.262559196286663,89.493452361551391,1.0129889874510067,13.550860612183698,35.662113034273794,8.3148789714664932,37.172193694557791,0.89277783294665991,8.0236601680498563,14.328073068260293,15.428105689017109,null,null,null,2,0.74819987722102599,12.295309651971262,77.149527897889129,0.87326636849224726,11.681776389813534,30.743200891615341,7.1679991133331846,32.044994564273964,0.7696360628850516,6.9169484207326351,12.351787127810599,13.300091111221644]
[null,null,3,9.9179186937780255,43.405564302644812,60.602134167309146,10.221308685945605,30.076906751677026,27.590373659224174,17.70137348509126,28.873409746011919,10.432093004982326,7.6760361632752563,13.436152209279383,16.861408141429266,null,null,null,3,9.9179186937780255,43.405564302644812,60.602134167309146,10.221308685945605,30.076906751677026,27.590373659224174,17.70137348509126,28.873409746011919,10.432093004982326,7.6760361632752563,13.436152209279383,16.861408141429266,null,null,null,3,18.844045518178248,82.47057217502514,115.14405491788737,19.420486503296651,57.14612282818635,52.421709952525923,33.632609621673389,54.859478517422644,19.820976709466414,14.584468710222987,25.528689197630825,32.0366754687156,null,null,null,3,28.761964211956272,125.87613647766995,175.74618908519651,29.641795189242256,87.223029579863379,80.0120836117501,51.333983106764649,83.732888263434575,30.253069714448742,22.260504873498242,38.964841406910203,48.898083610144866,null,null,null,3,24.794796734445065,108.51391075661203,151.50533541827286,25.55327171486401,75.192266879192573,68.975934148060418,44.253433712728146,72.183524365029797,26.080232512455815,19.190090408188141,33.590380523198455,42.153520353573157]
[null,null,4,42.831295056581979,138.11381621769854,153.65172893777864,40.105975726661043,104.78376187045377,114.35543496266433,60.229593014825326,154.27007779668719,39.836706929578654,62.847074999182396,58.48686287926548,73.443357845150899,null,null,null,4,42.831295056581979,138.11381621769854,153.65172893777864,40.105975726661043,104.78376187045377,114.35543496266433,60.229593014825326,154.27007779668719,39.836706929578654,62.847074999182396,58.48686287926548,73.443357845150899,null,null,null,4,81.379460607505749,262.41625081362724,291.93828498177936,76.201353880655986,199.08914755386218,217.27532642906223,114.43622672816811,293.11314781370567,75.689743166199435,119.40944249844655,111.12503947060439,139.5423799057867,null,null,null,4,124.21075566408773,400.53006703132581,445.59001391955803,116.30732960731703,303.87290942431599,331.63076139172659,174.66581974299342,447.38322561039286,115.52645009577809,182.25651749762895,169.61190234986987,212.98573775093763,null,null,null,4,107.07823764145495,345.28454054424634,384.12932234444662,100.26493931665263,261.95940467613445,285.8885874066608,150.5739825370633,385.675194491718,99.591767323946627,157.11768749795598,146.2171571981637,183.60839461287725]
[null,null,5,114.73771483526264,451.85681701051789,326.17004968553937,113.24544472637928,403.65995794022552,349.44691665311939,140.35151183767059,607.60479333824048,159.82660592543138,210.16227008948948,160.65657694716666,320.81385876222248,null,null,null,5,114.73771483526264,451.85681701051789,326.17004968553937,113.24544472637928,403.65995794022552,349.44691665311939,140.35151183767059,607.60479333824048,159.82660592543138,210.16227008948948,160.65657694716666,320.81385876222248,null,null,null,5,218.00165818699898,858.52795231998391,619.72309440252479,215.16634498012061,766.95392008642852,663.94914164092677,266.66787249157414,1154.4491073426568,303.67055125831962,399.30831317002998,305.24749619961659,609.5463316482228,null,null,null,5,332.73937302226165,1310.384769330502,945.89314408806422,328.41178970649986,1170.613878026654,1013.3960582940462,407.0193843292447,1762.0539006808972,463.49715718375103,609.47058325951946,465.90407314678322,930.36019041044517,null,null,null,5,286.84428708815659,1129.6420425262947,815.42512421384845,283.11361181594822,1009.1498948505638,873.61729163279847,350.87877959417648,1519.0119833456013,399.56651481357846,525.40567522372362,401.64144236791662,802.0346469055562]
[null,null,"Average",13.094194157557531,177.26062337853006,64.189406383551514,15.565281451951194,71.364965625067128,42.08375208456502,31.974106377745453,28.767084161507135,15.045498852913093,6.7062233932050601,2.5486185439352891,26.316008836963423,null,null,null,"Average",13.094194157557531,177.26062337853006,64.189406383551514,15.565281451951194,71.364965625067128,42.08375208456502,31.974106377745453,28.767084161507135,15.045498852913093,6.7062233932050601,2.5486185439352891,26.316008836963423,null,null,null,"Average",24.878968899359307,336.79518441920703,121.95987212874788,29.574034758707263,135.59343468762754,79.959128960673524,60.750802117716361,54.657459906863558,28.586447820534872,12.741824447089614,4.8423752334770489,50.000416790230503,null,null,null,"Average",37.973163056916839,514.05580779773709,186.14927851229942,45.139316210658457,206.95840031269466,122.04288104523856,92.724908495461818,83.424544068370693,43.631946673447963,19.448047840294674,7.3909937774123371,76.316425627193922,null,null,null,"Average",32.735485393893832,443.15155844632511,160.47351595887881,38.913203629877977,178.41241406266781,105.20938021141255,79.935265944363636,71.917710403767842,37.613747132282732,16.765558483012651,6.3715463598382227,65.790022092408563]
["Infrastructure",null,"All",0,0.15087944978015844,0.15087944978015844,0,0.15087944978015844,0.15087944978015844,0.15087944978015844,0.15087944978015844,0,0.15087944978015844,0.15087944978015844,0.11984011197713543,null,"Infrastructure",null,"All",0,0.15087944978015844,0.15087944978015844,0,0.15087944978015844,0.15087944978015844,0.15087944978015844,0.15087944978015844,0,0.15087944978015844,0.15087944978015844,0.12220726695242114,null,"Infrastructure",null,"All",1.3579150480214259,7.2422135894476041,30.326769405811849,1.3579150480214259,5.4316601920857037,30.326769405811849,5.2807807423055451,30.326769405811849,1.3579150480214259,4.5263834934047527,30.326769405811849,8.4737861797645113,null,"Infrastructure",null,"All",5.4316601920857037,25.347747563066616,124.92818441797118,5.4316601920857037,19.16169012208012,124.92818441797118,18.859931222519801,124.92818441797118,5.4316601920857037,16.44586002603727,124.92818441797118,12.358279051553854,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,5.308064862148596,5.308064862148596,0,5.308064862148596,5.308064862148596,5.308064862148596,5.308064862148596,0,1.2385484678346721,1.2385484678346721,2.713020134955757,null,"Accident",null,"All",0,5.308064862148596,5.308064862148596,0,5.308064862148596,5.308064862148596,5.308064862148596,5.308064862148596,0,1.2385484678346721,1.2385484678346721,2.6729893032997376,null,"Accident",null,"All",0.5308064862148596,5.6619358529585018,5.6619358529585018,0.5308064862148596,5.6619358529585018,5.6619358529585018,5.6619358529585018,5.6619358529585018,0.5308064862148596,6.0158068437684085,6.0158068437684085,4.1675586959427493,null,"Accident",null,"All",0.5308064862148596,5.6619358529585018,5.6619358529585018,0.5308064862148596,5.6619358529585018,5.6619358529585018,5.6619358529585018,5.6619358529585018,0.5308064862148596,6.0158068437684085,6.0158068437684085,2.6730024224992395,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.46763539219393624,0.58554073545300134,0.57879485363223082,0.22283295184105986,0.22936922252972827,0.23569803909745879,0.13668741794686479,0.14095353977547789,6.0994319045354219E-2,4.6026453135203788E-2,4.60257966790465E-2,0.13367753444415797,null,"Local Air Quality",null,"All",1.0180901197977221,1.1078527408372898,1.1553759108692441,0.46323959580853458,0.42158896676355617,0.43986527956112853,0.25267061672644375,0.26393539746043754,0.13798483192882871,9.9948527266762649E-2,9.2110396835570221E-2,0.25778071688040066,null,"Local Air Quality",null,"All",2.0736888819789359,4.9215409371856893,6.4169719880308342,1.0215233135328974,1.5405957133376837,1.8598754718902959,0.78597455485657941,1.0177838905889292,0.27804174451043118,0.24368426218640948,0.27373891042951315,0.79545800265762134,null,"Local Air Quality",null,"All",2.7447237247911414,5.0929757892313061,6.0836654508428643,1.2828143647105419,1.7331663615136761,2.0987975563422783,1.0126821376762631,1.2610268968022251,0.36748614948066993,0.31496478736933792,0.34938686266075469,0.6209349020528474,null,"Local Air Quality",null,"All",2.0695947281373033,5.4019217884003314,5.499276437795646,1.152312464951085,1.7031401878136445,1.8672985746238342,0.79027327534750336,1.0327878749279233,0.2771348645711047,0.24061860824281114,0.27393262476563784,1.4908849851494186]
["Noise",null,"All",0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0,0,0.17693549540495318,0.19180278262635431,null,"Noise",null,"All",0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0.35387099080990636,0,0,0.17693549540495318,0.19016657321651675,null,"Noise",null,"All",8.6698392748427064,10.439194228892239,12.562420173751676,9.0237102656526123,8.8467747702476593,8.8467747702476593,7.7851617978179402,7.7851617978179402,1.5924194586445786,1.5924194586445786,1.946290449454485,4.2487276990458129,null,"Noise",null,"All",17.162743054280455,20.70145296237952,25.124840347503351,17.87048503590027,17.693549540495319,17.693549540495319,15.393388100230924,15.57032359563588,3.1848389172891571,3.1848389172891571,4.069516394313923,6.5401880273230519,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.6334173799345517,1.9957732455598167,2.383952753419877,1.611830454564646,1.7757866147518391,1.9807139288452462,1.6050785256847375,1.8637563036087754,1.6316760126840799,1.5466282011452253,1.5340927208103234,1.6889850934395698,null,"Greenhouse Gases",null,"All",3.7944935492245162,3.6920230401417946,4.3182558961939943,3.5970125818956116,3.2089531931621527,3.563073050263097,2.9345848189749559,3.3692560450235773,3.7497498938932492,3.147750029110099,2.8253320476460759,3.2853485712794872,null,"Greenhouse Gases",null,"All",14.560567554597664,17.31295249490924,20.789188301074933,14.6048454197421,17.537475966259404,19.624802180109267,15.850850420692176,18.439899935626325,14.607287520595493,14.453102065616788,14.795215040293172,15.385104285008113,null,"Greenhouse Gases",null,"All",16.883603115187654,27.354812026182074,33.751009804875501,17.122457382331827,23.189659182947807,27.086625520548708,21.741701884963863,25.772722354727662,17.014109310414856,17.474490047419387,19.023879832862935,17.789300805448612,null,"Greenhouse Gases",null,"All",20.639243563179299,29.868742012056497,34.221701790174933,21.521831771772234,27.200791056872873,29.837400026558129,22.637823968740403,27.600296478540024,20.768668239240768,20.463205046312449,21.436491212827686,25.24850684412803]
["Indirect Taxation",null,"All",1.2736457234364258,1.2224785778260858,1.167664955953696,1.2766939460773801,1.2535422062606827,1.224605057136134,1.277647364970028,1.2411202799003294,1.2738916164938274,1.285900953639068,1.2876710498578354,1.2657991793126298,null,"Indirect Taxation",null,"All",-0.67371377112690756,-0.65107251426284007,-0.78944109540407714,-0.63007958459770097,-0.54433635586313467,-0.62258051329985498,-0.48371359824285132,-0.57975589342107858,-0.66382748674654335,-0.53081327912036624,-0.45957377420068218,-0.56121621129340116,null,"Indirect Taxation",null,"All",-8.8564586657119069,-10.530595567628223,-12.645014433110758,-8.8833906572697359,-10.667161868085863,-11.936777098776576,-9.6412726386421053,-11.216060841541202,-8.8848760640153532,-8.7910928303774796,-8.9991828933412954,-9.3579827611058075,null,"Indirect Taxation",null,"All",-10.269444000534774,-16.638552110676621,-20.529036532544474,-10.414727001088092,-14.105099767273376,-16.475427789255946,-13.224380392068705,-15.676246779641545,-10.348824335079774,-10.628850711282611,-11.571266351360057,-10.820334213251385,null,"Indirect Taxation",null,"All",-10.755716876530263,-15.566415652201604,-17.835312319895234,-11.215749026491402,-14.175797465878119,-15.550079244313432,-11.797438521901272,-14.384031992763164,-10.823177002789487,-10.663960181163423,-11.171266899461024,-13.158206821702146]
["Total",null,null,16.822763643932351,186.87723124010759,74.13263424929599,19.030509795244186,80.436478971348038,51.337584412382519,40.806334989085755,37.825729587530383,18.012060801136354,10.974206918739387,6.9827715243022785,32.429133673719022,null,"Total",null,null,17.586935046262766,187.22224194798497,74.68641239794934,19.349325035867544,80.263986731868371,51.276925203828057,40.490463517942665,37.633335013308731,18.269406091988628,10.812536588076387,6.5728506272360372,32.283285057298585,null,"Total",null,null,43.215327479302992,371.8424259549721,185.0721434172649,47.229444634601421,163.94471531443062,134.34250954291451,86.474232847704997,106.6729499481259,38.068042014506311,30.782127740333074,49.201012989893187,73.7130688915435,null,"Total",null,null,70.45725562894188,581.57617988087861,361.16987785390637,76.962812670813562,260.29330160541673,283.0365461442986,142.17016730174251,240.94249040682462,59.81202339385343,52.255157750895627,150.20650177762951,105.47779662282014,null,"Total",null,null,44.68860680868017,462.85580659458032,182.35918186695417,50.371598840109897,193.14054784147618,121.36399956828107,91.565924666550274,86.166762764472622,47.836373233305117,26.805421956404487,16.910703297970521,79.371207099983863]
[]
[]
["Table A 5.4.2a:",null,null,2050,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2050,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2050,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2050,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2050,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,0.1117391132924667,1.5964034315745836,11.761305874049137,0.12481474866971021,1.5364242287249519,3.2795311713624908,0.99020436303222636,3.5865735782326493,0.10748025140884675,1.1429445107401333,1.0164006555103762,2.110029138330769,null,"Congestion*",null,1,0.1117391132924667,1.5964034315745836,11.761305874049137,0.12481474866971021,1.5364242287249519,3.2795311713624908,0.99020436303222636,3.5865735782326493,0.10748025140884675,1.1429445107401333,1.0164006555103762,2.110029138330769,null,"Congestion*",null,1,0.21230431525568674,3.0331665199917088,22.346481160693362,0.23714802247244937,2.9192060345774085,6.2311092255887317,1.8813882897612297,6.8144897986420334,0.20421247767680881,2.1715945704062527,1.9311612454697149,4.0090553628284606,null,"Congestion*",null,1,0.32404342854815343,4.6295699515662925,34.107787034742493,0.36196277114215958,4.4556302633023606,9.5106403969512225,2.8715926527934563,10.401063376874683,0.31169272908565554,3.314539081146386,2.9475619009800909,6.1190845011592305,null,"Congestion*",null,1,0.27934778323116677,3.9910085789364595,29.403264685122842,0.31203687167427546,3.8410605718123794,8.1988279284062262,2.4755109075805661,8.966433945581624,0.26870062852211685,2.8573612768503329,2.5410016387759407,5.275072845826922]
[null,null,2,0.32799284186790861,5.298675309681248,33.088827917497554,0.38399767037519955,4.9649492540464024,13.11580035781842,3.0667861575798554,13.820418008618384,0.34036555763999027,2.9880877892760043,5.3576306497197494,5.7041101184195684,null,null,null,2,0.32799284186790861,5.298675309681248,33.088827917497554,0.38399767037519955,4.9649492540464024,13.11580035781842,3.0667861575798554,13.820418008618384,0.34036555763999027,2.9880877892760043,5.3576306497197494,5.7041101184195684,null,null,null,2,0.62318639954902622,10.06748308839437,62.868773043245348,0.72959557371287909,9.4334035826881628,24.920020679855,5.8268936994017251,26.25879421637493,0.64669455951598143,5.6773667996244086,10.179498234467523,10.83780922499718,null,null,null,2,0.95117924141693488,15.366158398075619,95.957600960742894,1.1135932440880787,14.398352836734565,38.035821037673422,8.8936798569815796,40.07921222499332,0.98706011715597175,8.6654545889004133,15.537128884187274,16.541919343416748,null,null,null,2,0.81998210466977151,13.246688274203121,82.722069793743884,0.95999417593799896,12.412373135116004,32.789500894546052,7.6669653939496394,34.55104502154596,0.85091389409997564,7.4702194731900109,13.394076624299375,14.260275296048921]
[null,null,3,11.014773604581597,46.50553557217566,65.216961439301798,11.210492412929487,31.330297835248327,29.235636670828988,19.180565177002926,30.967089829299876,11.522901572085351,8.3248086400560624,56.823853439558057,19.132369979455788,null,null,null,3,11.014773604581597,46.50553557217566,65.216961439301798,11.210492412929487,31.330297835248327,29.235636670828988,19.180565177002926,30.967089829299876,11.522901572085351,8.3248086400560624,56.823853439558057,19.132369979455788,null,null,null,3,20.928069848705032,88.360517587133756,123.91222673467341,21.299935584566025,59.527565886971814,55.547709674575074,36.443073836305558,58.837470675669756,21.893512986962165,15.81713641610652,107.9653215351603,36.351502960965995,null,null,null,3,31.942843453286628,134.86605315930942,189.12918817397522,32.510427997495512,90.857863722220145,84.783346345404055,55.623639013308484,89.804560504969629,33.416414559047517,24.14194505616258,164.78917497471835,55.483872940421783,null,null,null,3,27.536934011453994,116.26383893043915,163.04240359825451,28.026231032323714,78.325744588120813,73.089091677072474,47.951412942507311,77.417724573249686,28.807253930213374,20.812021600140159,142.05963359889515,47.830924948639463]
[null,null,4,45.219034649992231,147.19671003810367,164.95792666185656,41.54387409311807,108.75733283612,120.27285650372194,64.359672677477548,162.3366609057004,42.321325430370514,68.868875061192952,61.857101341661256,76.977248000085225,null,null,null,4,45.219034649992231,147.19671003810367,164.95792666185656,41.54387409311807,108.75733283612,120.27285650372194,64.359672677477548,162.3366609057004,42.321325430370514,68.868875061192952,61.857101341661256,76.977248000085225,null,null,null,4,85.916165834985222,279.67374907239696,313.42006065752747,78.933360776924317,206.63893238862798,228.51842735707169,122.28337808720732,308.43965572083073,80.410518317703975,130.8508626162666,117.52849254915638,146.25677120016192,null,null,null,4,131.13520048497747,426.87045911050063,478.37798731938403,120.47723487004239,315.39626522474799,348.79128386079361,186.64305076468489,470.77631662653107,122.73184374807448,199.71973767745953,179.38559389081763,223.23401920024716,null,null,null,4,113.04758662498058,367.99177509525919,412.39481665464143,103.85968523279517,271.89333209029996,300.68214125930484,160.89918169369386,405.84165226425097,105.80331357592628,172.17218765298236,154.64275335415314,192.44312000021307]
[null,null,5,123.85165057474454,508.70278835251105,354.09178386865415,116.94910174324299,437.97760774455605,375.91005471925126,152.31683621442613,640.77228689726144,163.09115519468909,226.87718158415501,173.10528657488942,344.66455978529729,null,null,null,5,123.85165057474454,508.70278835251105,354.09178386865415,116.94910174324299,437.97760774455605,375.91005471925126,152.31683621442613,640.77228689726144,163.09115519468909,226.87718158415501,173.10528657488942,344.66455978529729,null,null,null,5,235.31813609201461,966.53529786977094,672.77438935044279,222.20329331216166,832.15745471465641,714.22910396657733,289.40198880740962,1217.4673451047968,309.87319486990924,431.06664500989444,328.90004449228985,654.86266359206479,null,null,null,5,359.16978666675908,1475.2380862222819,1026.8661732190969,339.15239505540467,1270.1350624592123,1090.1391586858285,441.71882502183576,1858.2396320020582,472.96435006459842,657.94382659404948,502.00533106717933,999.52722337736213,null,null,null,5,309.62912643686133,1271.7569708812775,885.22945967163525,292.37275435810744,1094.94401936139,939.77513679812807,380.79209053606536,1601.9307172431536,407.72788798672275,567.19295396038751,432.76321643722355,861.66139946324324]
[null,null,"Average",15.148663655901252,198.75673467476,69.959753750455192,17.242310009066479,78.297906990085409,45.724176187234534,35.191612373964659,30.26758158640633,17.10395989383963,7.4448016832554877,4.4430103527221254,29.10644188274896,null,null,null,"Average",15.148663655901252,198.75673467476,69.959753750455192,17.242310009066479,78.297906990085409,45.724176187234534,35.191612373964659,30.26758158640633,17.10395989383963,7.4448016832554877,4.4430103527221254,29.10644188274896,null,null,null,"Average",28.782460946212378,377.63779588204397,132.92353212586485,32.760389017226316,148.76602328116226,86.875934755745604,66.864063510532844,57.50840501417202,32.49752379829529,14.145123198185427,8.4417196701720378,55.30223957722302,null,null,null,"Average",43.931124602113627,576.39453055680394,202.88328587632009,50.002699026292795,227.06393027124764,132.60011094298014,102.05567588449752,87.775986600578349,49.601483692134927,21.589924881440915,12.884730022894162,84.408681459971973,null,null,null,"Average",37.871659139753135,496.89183668689992,174.89938437613799,43.105775022666201,195.74476747521351,114.31044046808634,87.979030934911648,75.66895396601582,42.759899734599074,18.612004208138721,11.107525881805314,72.766104706872397]
["Infrastructure",null,"All",0,0.16104319891045313,0.16104319891045313,0,0.16104319891045313,0.16104319891045313,0.16104319891045313,0.16104319891045313,0,0.16104319891045313,0.16104319891045313,0.12782660591380013,null,"Infrastructure",null,"All",0,0.16104319891045313,0.16104319891045313,0,0.16104319891045313,0.16104319891045313,0.16104319891045313,0.16104319891045313,0,0.16104319891045313,0.16104319891045313,0.13046343028676516,null,"Infrastructure",null,"All",1.4493887901940778,7.7300735477017497,32.369682981001077,1.4493887901940778,5.7975551607763114,32.369682981001077,5.6365119618658586,32.369682981001077,1.4493887901940778,4.8312959673135936,32.369682981001077,9.0416552423789689,null,"Infrastructure",null,"All",5.7975551607763114,27.055257416956124,133.34376869785515,5.7975551607763114,20.452486261627545,133.34376869785515,20.130399863806637,133.34376869785515,5.7975551607763114,17.553708681239389,133.34376869785515,13.138343772876793,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,5.8605325164387203,5.8605325164387203,0,5.8605325164387203,5.8605325164387203,5.8605325164387203,5.8605325164387203,0,1.3674575871690344,1.3674575871690344,2.9923213495996008,null,"Accident",null,"All",0,5.8605325164387203,5.8605325164387203,0,5.8605325164387203,5.8605325164387203,5.8605325164387203,5.8605325164387203,0,1.3674575871690344,1.3674575871690344,2.9514116182903698,null,"Accident",null,"All",0.58605325164387201,6.2512346842013011,6.2512346842013011,0.58605325164387201,6.2512346842013011,6.2512346842013011,6.2512346842013011,6.2512346842013011,0.58605325164387201,6.6419368519638828,6.6419368519638828,4.5991629924013795,null,"Accident",null,"All",0.58605325164387201,6.2512346842013011,6.2512346842013011,0.58605325164387201,6.2512346842013011,6.2512346842013011,6.2512346842013011,6.2512346842013011,0.58605325164387201,6.6419368519638828,6.6419368519638828,2.9350818478937915,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.51230978973215624,0.64077601490782121,0.63245643434178056,0.24413076317484994,0.25118938438250216,0.25787618217881803,0.14974164354580516,0.15423444787878415,6.6752323270872882E-2,5.0284199779911311E-2,5.0284895364691225E-2,0.14622758561018401,null,"Local Air Quality",null,"All",1.0557380823788896,1.1737492964876148,1.21888312523348,0.48275077909238323,0.44654025676493025,0.46516094497790972,0.26767122386534736,0.27912421524494202,0.14238125934755522,0.10352312366241341,9.6196555574373704E-2,0.27101668822861547,null,"Local Air Quality",null,"All",2.2932193246160564,5.4994092240333137,7.1028703762787222,1.1302891600696985,1.7135085031997503,2.0582023712003163,0.87118111871574211,1.122499407485176,0.30758082708698387,0.26931512993837509,0.30235231526222278,0.8823499995811015,null,"Local Air Quality",null,"All",3.0342389960873026,5.6726643543807382,6.7300783166862175,1.4182393925838446,1.9237574541804312,2.3223136249552825,1.1226643039760515,1.3902687839485877,0.40632830986775431,0.34790556448280008,0.38596398176093327,0.6880755932429119,null,"Local Air Quality",null,"All",2.2957810941337962,6.0317517373044076,6.0953512891981569,1.2786541247535115,1.8968852374179566,2.0698325139487461,0.8755528761218877,1.1406521498181585,0.30769122214222427,0.26620397806076213,0.3029151494932017,1.6566919602713051]
["Noise",null,"All",0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0,0,0.19535108388129066,0.21155715062438729,null,"Noise",null,"All",0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0.39070216776258132,0,0,0.19535108388129066,0.20996923194390119,null,"Noise",null,"All",9.5722031101832439,11.525713948996149,13.869926955571637,9.962905277945822,9.7675541940645338,9.7675541940645338,8.5954476907767905,8.5954476907767905,1.7581597549316159,1.7581597549316159,2.1488619226941976,4.6897026924234044,null,"Noise",null,"All",18.949055136485192,22.856076814111002,27.739853911143275,19.730459472010352,19.535108388129068,19.535108388129068,16.995544297672286,17.190895381553581,3.5163195098632318,3.5163195098632318,4.4930749292696852,7.2249332226836209,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.6628013771220014,2.0499009158261665,2.4367770017261745,1.6423710591573408,1.8193723980478691,2.0242677747500308,1.6409233275750628,1.9012701163218986,1.6606901447195077,1.5784357960790667,1.5660314641157771,1.7241805429675108,null,"Greenhouse Gases",null,"All",3.5915752106885654,3.5469464688900931,4.1263788646630033,3.4104565485063523,3.074617013768902,3.404611651712925,2.8057399156210034,3.2128522765562857,3.5478448098929105,3.0016199858183308,2.6965345188951479,3.1313137117823953,null,"Greenhouse Gases",null,"All",15.45322766688636,18.529083591899401,22.110445468212113,15.505722488370477,18.711318941536003,20.871176539839606,16.869088834024858,19.558498428208306,15.502710440462172,15.346798670923532,15.708198814603195,16.348751133989882,null,"Greenhouse Gases",null,"All",18.160870719911422,29.628634285320892,36.327701136843039,18.417084296260079,25.037799165321729,29.149058818040409,23.456220486862428,27.651429937420314,18.302871773471736,18.776281763373774,20.44293562920554,19.135593807811695,null,"Greenhouse Gases",null,"All",21.999515387306381,32.053184835890704,36.477757197676922,22.946608652393579,29.12728303511399,31.813656680195198,24.132168597230571,29.334012439197522,22.142157884116855,21.780037805113835,22.812030193976575,26.921420640216031]
["Indirect Taxation",null,"All",1.3180325375992541,1.2725040251500768,1.2270017939871285,1.3204354389018713,1.2996175177847986,1.2755188538075923,1.3206057131046962,1.2899851599202548,1.3182808491085931,1.3279551518696131,1.329414080971169,1.3108134586882532,null,"Indirect Taxation",null,"All",-0.51999501984774232,-0.51145874363010135,-0.62228855375789527,-0.48535189825720942,-0.42111484119948539,-0.48423392693465694,-0.36968589460823753,-0.44755552356287842,-0.51163057206685891,-0.40715247594915555,-0.34879784369435585,-0.43195939238707726,null,"Indirect Taxation",null,"All",-8.597921554553924,-10.309277170768732,-12.301887978994211,-8.6271288093016114,-10.410669920194128,-11.612379142340295,-9.3856834066155255,-10.882026644242405,-8.6254529554157813,-8.5387062127403066,-8.7397833049920859,-9.0961760736999349,null,"Indirect Taxation",null,"All",-10.104409588605717,-16.484884507307846,-20.212135054552601,-10.24696260588753,-13.930619399557898,-16.218056609858188,-13.050655051469828,-15.384800547695972,-10.183416637844482,-10.446814165148243,-11.374112947377522,-10.646729473346513,null,"Indirect Taxation",null,"All",-10.515491086250435,-15.321972608867092,-17.437282388163684,-10.968279623024667,-13.923150714597989,-15.207458434675795,-11.535074861117144,-14.021984385825265,-10.583685940752638,-10.41056273657353,-10.903940042632488,-12.868566923402742]
["Total",null,null,19.032509528117245,209.13219351375582,80.668266863622023,20.839949438063122,88.080364173412335,55.694116881082728,44.715160941301974,40.025349193639023,20.149683210938601,11.929977617063566,9.1125926631345404,35.619368576152695,null,"Total",null,null,19.666684096883547,209.37824957961936,81.095005069705536,21.040867606170586,87.810227302531516,55.521992740102469,44.30761550195453,39.724280437756434,20.282555391013236,11.671293102866562,8.6107954534580688,35.368657170893933,null,"Total",null,null,49.538631535182063,416.86403370810712,202.3258046121355,52.767619176148656,180.59652484474606,146.58140638371214,95.701844393501887,114.52374156160229,43.475963907198242,34.453923360516114,56.872969250704529,81.767685564297807,null,"Total",null,null,80.354488278412006,651.37351360446621,393.06378756849637,85.70512799367971,286.33369682514984,306.98353854630312,156.96108446954642,258.21878353786133,68.027195059913339,57.979263087215756,166.81829716557186,116.88398023113427,null,"Total",null,null,51.651464534942875,519.65480065122802,200.03521047484941,56.362758176788617,212.84578503314745,132.98647122755449,101.45167754714697,92.121634169206231,54.626062900105516,30.24768325473979,23.318531182642605,88.475650383956989]
[]
[]
["Table A 5.4.2a:",null,null,2055,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2055,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2055,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2055,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2055,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,0.11267548343685782,1.7361559411769698,12.707692364589029,0.13330124442293698,1.6265231592166818,3.5453688592555817,1.0604268249373769,3.8526081187945715,0.11476741369443685,1.2337497649493872,1.1033125431789157,2.2828855408054021,null,"Congestion*",null,1,0.11267548343685782,1.7361559411769698,12.707692364589029,0.13330124442293698,1.6265231592166818,3.5453688592555817,1.0604268249373769,3.8526081187945715,0.11476741369443685,1.2337497649493872,1.1033125431789157,2.2828855408054021,null,"Congestion*",null,1,0.21408341853002985,3.2986962882362425,24.144615492719154,0.25327236440358025,3.0903940025116952,6.7362008325856051,2.0148109673810159,7.3199554257096855,0.21805808601943003,2.3441245534038355,2.0962938320399398,4.3374825275302635,null,"Congestion*",null,1,0.32675890196688767,5.0348522294132119,36.852307857308183,0.3865736088265172,4.7169171617283769,10.281569691841186,3.0752377923183927,11.172563544504257,0.33282549971386688,3.5778743183532224,3.1996063752188553,6.6203680683356652,null,"Congestion*",null,1,0.28168870859214451,4.3403898529424243,31.769230911472572,0.33325311105734245,4.0663078980417051,8.8634221481389535,2.6510670623434422,9.6315202969864266,0.28691853423609215,3.0843744123734678,2.7582813579472893,5.7072138520135045]
[null,null,2,0.35276432344719399,5.6884908974318824,35.941171071569201,0.41256442969955043,5.2577673064904467,14.053401153980575,3.2829020792483012,14.932750916971184,0.36620915150798722,3.2265265512370886,5.7453928410611841,6.1552206253931532,null,null,null,2,0.35276432344719399,5.6884908974318824,35.941171071569201,0.41256442969955043,5.2577673064904467,14.053401153980575,3.2829020792483012,14.932750916971184,0.36620915150798722,3.2265265512370886,5.7453928410611841,6.1552206253931532,null,null,null,2,0.67025221454966855,10.808132705120576,68.288225035981483,0.78387241642914574,9.9897578823318494,26.701462192563092,6.2375139505717714,28.37222674224525,0.69579738786517575,6.1304004473504676,10.916246398016249,11.694919188246992,null,null,null,2,1.0230165379968625,16.496623602552457,104.22939610755068,1.1964368461286963,15.247525188822296,40.754863346543665,9.5204160298200726,43.304977659216433,1.062006539373163,9.3569269985875572,16.661639239077434,17.850139813640144,null,null,null,2,0.88191080861798499,14.221227243579705,89.85292767892301,1.031411074248876,13.144418266226115,35.13350288495144,8.2072551981207535,37.331877292427961,0.91552287876996818,8.0663163780927221,14.363482102652959,15.388051563482883]
[null,null,3,11.987207570836503,49.846541870962938,70.160601579103556,12.026997916266156,33.116712031707152,31.271826563535527,20.527822095651537,33.416421719299898,12.465614966950817,9.0038085529067686,15.250720239226716,19.456311546298632,null,null,null,3,11.987207570836503,49.846541870962938,70.160601579103556,12.026997916266156,33.116712031707152,31.271826563535527,20.527822095651537,33.416421719299898,12.465614966950817,9.0038085529067686,15.250720239226716,19.456311546298632,null,null,null,3,22.775694384589357,94.708429554829578,133.30514300029674,22.851296040905698,62.921752860243586,59.416470470717492,39.002861981737922,63.491201266669805,23.684668437206547,17.107236250522856,28.97636845453076,36.9669919379674,null,null,null,3,34.76290195542586,144.5549714257925,203.46574457940031,34.878293957171856,96.038464891950753,90.688297034253026,59.530684077389459,96.907622985969709,36.150283404157364,26.111044803429628,44.22708869375748,56.423303484266036,null,null,null,3,29.968018927091258,124.61635467740733,175.40150394775887,30.067494790665393,82.791780079267895,78.179566408838809,51.319555239128853,83.541054298249747,31.164037417377038,22.509521382266922,38.126800598066794,48.640778865746576]
[null,null,4,49.547027067667095,153.38284317318178,176.98659131416318,42.674645516002371,116.99086391387283,128.36502448414805,69.213971480644474,172.58993368633841,45.109143158270392,72.816573892678434,66.138796620881919,80.702616722215666,null,null,null,4,49.547027067667095,153.38284317318178,176.98659131416318,42.674645516002371,116.99086391387283,128.36502448414805,69.213971480644474,172.58993368633841,45.109143158270392,72.816573892678434,66.138796620881919,80.702616722215666,null,null,null,4,94.139351428567466,291.42740202904537,336.27452349690998,81.081826480404501,222.28264143635835,243.89354651988126,131.50654581322448,327.92087400404296,85.707372000713747,138.35149039608905,125.66371357967564,153.33497177220974,null,null,null,4,143.68637849623457,444.81024520222712,513.26111481107318,123.75647199640687,339.27350535023118,372.25857100402931,200.72051729386897,500.5108076903814,130.81651515898412,211.16806428876748,191.80251020055755,234.03758849442545,null,null,null,4,123.86756766916773,383.45710793295444,442.46647828540796,106.68661379000592,292.4771597846821,320.91256121037009,173.03492870161119,431.47483421584599,112.77285789567597,182.04143473169611,165.3469915522048,201.75654180553917]
[null,null,5,128.73600121583922,533.64870734863916,380.35483988678089,124.52341703441709,476.45519226281044,405.59256432229864,165.29546663457626,680.88675105586333,173.35635419436122,243.52983310970001,187.92696615131729,366.65174504132904,null,null,null,5,128.73600121583922,533.64870734863916,380.35483988678089,124.52341703441709,476.45519226281044,405.59256432229864,165.29546663457626,680.88675105586333,173.35635419436122,243.52983310970001,187.92696615131729,366.65174504132904,null,null,null,5,244.59840231009451,1013.9325439624143,722.67419578488364,236.59449236539248,905.26486529933982,770.62587221236743,314.06138660569485,1293.6848270061403,329.3770729692863,462.70668290842997,357.06123568750286,696.63831557852518,null,null,null,5,373.33440352593374,1547.5812513110534,1103.0290356716646,361.11790939980955,1381.7200575621503,1176.2184365346661,479.35685324027111,1974.5715780620037,502.73342716364755,706.23651601813003,544.98820183882015,1063.2900606198541,null,null,null,5,321.84000303959806,1334.1217683715977,950.88709971695232,311.30854258604279,1191.1379806570262,1013.9814108057467,413.23866658644062,1702.2168776396584,433.39088548590308,608.82458277425008,469.81741537829322,916.62936260332265]
[null,null,"Average",16.856090446617578,213.98593679907873,76.249873901692354,19.031940851389955,85.849691253297948,49.593476515391977,38.463489217818228,31.859264798426025,19.089921755636212,8.1527166703479867,3.0473582183999248,31.322195685977519,null,null,null,"Average",16.856090446617578,213.98593679907873,76.249873901692354,19.031940851389955,85.849691253297948,49.593476515391977,38.463489217818228,31.859264798426025,19.089921755636212,8.1527166703479867,3.0473582183999248,31.322195685977519,null,null,null,"Average",32.026571848573397,406.57327991824951,144.87476041321545,36.16068761764091,163.11441338126608,94.22760537924475,73.080629513854632,60.532603117009444,36.270851335708805,15.490161673661177,5.7899806149598572,59.512171803357283,null,null,null,"Average",48.882662295190968,620.55921671732835,221.12463431490781,55.192628469030865,248.96410463456402,143.82108189463673,111.54411873167285,92.391867915435455,55.360773091345017,23.642878344009162,8.8373388333597802,90.834367489334795,null,null,null,"Average",42.140226116543943,534.96484199769679,190.62468475423088,47.57985212847489,214.62422813324486,123.98369128847995,96.158723044545567,79.648161996065056,47.724804389090536,20.381791675869966,7.6183955459998121,78.305489214943805]
["Infrastructure",null,"All",0,0.171844795294435,0.171844795294435,0,0.171844795294435,0.171844795294435,0.171844795294435,0.171844795294435,0,0.171844795294435,0.171844795294435,0.13640776963618931,null,"Infrastructure",null,"All",0,0.171844795294435,0.171844795294435,0,0.171844795294435,0.171844795294435,0.171844795294435,0.171844795294435,0,0.171844795294435,0.171844795294435,0.13923252766645516,null,"Infrastructure",null,"All",1.5466031576499149,8.2485501741328786,34.540803854181434,1.5466031576499149,6.1864126305996594,34.540803854181434,6.0145678353052245,34.540803854181434,1.5466031576499149,5.1553438588330494,34.540803854181434,9.6513715922390215,null,"Infrastructure",null,"All",6.1864126305996594,28.869925609465078,142.28749050379218,6.1864126305996594,21.824289002393243,142.28749050379218,21.480599411804373,142.28749050379218,6.1864126305996594,18.731082687093416,142.28749050379218,13.984828218124179,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,6.4705014479293785,6.4705014479293785,0,6.4705014479293785,6.4705014479293785,6.4705014479293785,6.4705014479293785,0,1.5097836711835217,1.5097836711835217,3.3046865723450134,null,"Accident",null,"All",0,6.4705014479293785,6.4705014479293785,0,6.4705014479293785,6.4705014479293785,6.4705014479293785,6.4705014479293785,0,1.5097836711835217,1.5097836711835217,3.2587040318080387,null,"Accident",null,"All",0.64705014479293788,6.9018682111246719,6.9018682111246719,0.64705014479293788,6.9018682111246719,6.9018682111246719,6.9018682111246719,6.9018682111246719,0.64705014479293788,7.3332349743199625,7.3332349743199625,5.0778544146888178,null,"Accident",null,"All",0.64705014479293788,6.9018682111246719,6.9018682111246719,0.64705014479293788,6.9018682111246719,6.9018682111246719,6.9018682111246719,6.9018682111246719,0.64705014479293788,7.3332349743199625,7.3332349743199625,3.230751857689337,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.56557188731035601,0.70786990633888958,0.69855797031353872,0.26952851565772146,0.27737915283572889,0.28472363154194963,0.16532905104499915,0.1702965311160918,7.3690445296703933E-2,5.5517593460771529E-2,5.5519371291573361E-2,0.16153748303396731,null,"Local Air Quality",null,"All",1.1620193815640665,1.2969712126198831,1.3458739389637309,0.53158349291263829,0.49319834940694962,0.5136412229408579,0.2955488906807624,0.3081473576198126,0.15663320819029783,0.11424314755832043,0.10620801327689841,0.29903365382436181,null,"Local Air Quality",null,"All",2.5348189475826786,6.1231712048213449,7.8569374354193604,1.249874638268029,1.9023884857590185,2.2768896353347632,0.96460598033643119,1.2375856792974733,0.34012108723640294,0.29756306149544876,0.33407519046100931,0.97746265184602588,null,"Local Air Quality",null,"All",3.3529976586718551,6.3029637838383881,7.4391287049031991,1.5665570756808109,2.132872474064714,2.5684294791510949,1.2432396091314528,1.5324805486688811,0.44912888153662334,0.38418644062140528,0.42638878031130495,0.76163212804584979,null,"Local Air Quality",null,"All",2.5419389089404265,6.7094078319898856,6.7419683934693477,1.4156851929996397,2.1066234840996945,2.2896520612152154,0.96826648374664392,1.2578341960759707,0.34100314323995651,0.2941730010832746,0.33469573330007074,1.8361327480531746]
["Noise",null,"All",0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0,0,0.215683381597646,0.23363867196209992,null,"Noise",null,"All",0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0.43136676319529199,0,0,0.215683381597646,0.2318237965081657,null,"Noise",null,"All",10.568485698284652,12.725319514261113,15.313520093432864,10.999852461479943,10.784169079882298,10.784169079882298,9.4900687902964247,9.4900687902964247,1.9411504343788137,1.9411504343788137,2.3725171975741062,5.1771580500819852,null,"Noise",null,"All",20.921288014971658,25.234955646924575,30.627040186865727,21.784021541362243,21.568338159764597,21.568338159764597,18.764454198995196,18.980137580592849,3.8823008687576275,3.8823008687576275,4.9607177767458577,7.9771399400827017,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.7921720770056744,2.2223647917442468,2.6317132151659739,1.7708339181296873,1.9697018350757582,2.1862576079363887,1.7732733412263879,2.0504434078075873,1.7896734105955296,1.7039935342507486,1.6910230142570282,1.86157530100664,null,"Greenhouse Gases",null,"All",3.8538316832985164,3.8458685742647023,4.4554148411231536,3.6617478997948116,3.3286045240113156,3.6769022794513941,3.0318633216800146,3.4636365648657521,3.8054620826134617,3.2369431597270095,2.9107892071995707,3.3759198293738555,null,"Greenhouse Gases",null,"All",16.645019699565015,20.076420204108995,23.851238148044239,16.704842062948337,20.240089646816642,22.517639418012745,18.206640502125342,21.047851277010082,16.698425981222677,16.536057684590471,16.928069277264854,17.626141161816832,null,"Greenhouse Gases",null,"All",19.583146275101669,32.11245528169885,39.188022148265425,19.857938529053769,27.085567588399424,31.450690136302111,25.352762870230407,29.751547595764315,19.740784274421934,20.230230808743034,22.033517861206064,20.637280209870536,null,"Greenhouse Gases",null,"All",23.734511146620502,34.763342314646223,39.355941919902563,24.758777070779352,31.55095721890487,34.334094866913802,26.035228532134376,31.566410839967947,23.895681384360827,23.474588083515286,24.589540625953838,29.053642695210346]
["Indirect Taxation",null,"All",1.3211569410884128,1.2748694977634756,1.2308248375446247,1.3234528628597308,1.3020552726183818,1.2787545222347638,1.323190388265286,1.2933677220305899,1.3214257900853505,1.3306446873016988,1.3320402762750481,1.313689362750958,null,"Indirect Taxation",null,"All",-0.50639020682325619,-0.50499693607984486,-0.61164660981445307,-0.47278213807736658,-0.41449348262013214,-0.47543363433597657,-0.36257395799510866,-0.43811945473061037,-0.49792718701292848,-0.39845589019031846,-0.3413901438876154,-0.42277203693820831,null,"Indirect Taxation",null,"All",-8.4713196219266038,-10.217697274191679,-12.138853866063716,-8.5017656273928779,-10.300995232772966,-11.460131864323616,-9.2660912224122303,-10.712097596795756,-8.4985002254889128,-8.4158644724489111,-8.6153749300503524,-8.9706517732057254,null,"Indirect Taxation",null,"All",-9.9666503430850835,-16.343319349943766,-19.944359752110763,-10.106503167225551,-13.784934131896732,-16.006520465803483,-12.903040155503552,-15.141758524759693,-10.04687865767446,-10.295977673771546,-11.213742943337161,-10.503141476584887,null,"Indirect Taxation",null,"All",-10.375827138043691,-15.198909102831291,-17.207325406439253,-10.823754795171967,-13.794082391534728,-15.011192418075844,-11.381967168577106,-13.800840503967898,-10.44630942715149,-10.262158679546515,-10.749745026377147,-12.701967329101569]
["Total",null,null,20.966358115217311,225.26475400134444,87.8846829311356,22.827122911232387,96.472540520246909,60.416925283524186,48.798995004774007,42.447085465799397,22.274711401613796,12.924500951839164,8.0232527282991768,38.333730846712385,null,"Total",null,null,21.796918067852197,225.69749265630259,88.513229078383887,23.18385686921533,96.330713650515179,60.382299389867356,48.502040478603,42.26664227260008,22.554089859427044,12.787075553920955,7.6202771430643814,38.204137488220191,null,"Total",null,null,55.497229874521985,450.4309119525069,221.2002742893543,58.807144455387196,198.82834620267539,159.78884371345706,105.3922896106305,123.03868333212378,48.945701915500635,38.337647214830014,58.683306178710879,89.051507900824234,null,"Total",null,null,89.606906676243668,703.63806590043635,427.6238243177483,95.128105223294739,314.69210593841399,332.59137791896796,172.3840028774554,276.70363383061868,76.219571233779334,63.907936449773061,174.66494578639799,126.92285836656251,null,"Total",null,null,58.040849034061182,561.23868304150164,219.51526966116353,62.930559597081924,234.4877264447147,145.59624579853312,111.78025089184949,98.671566528141085,61.515179489539833,33.888394080922012,21.792886878876573,96.493297329105758]
[]
[]
["Table A 5.4.2a:",null,null,2060,"Marginal External Costs & Indirect Tax - Cars (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2a:",null,null,2060,"Marginal External Costs & Indirect Tax - LGVs (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2b:",null,null,2060,"Marginal External Costs & Indirect Tax - Rigids (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2c:",null,null,2060,"Marginal External Costs & Indirect Tax - Artics (pence per vehicle km, 2010 prices, 1 d.p.)",null,null,null,null,null,null,null,null,null,null,null,"Table A 5.4.2d:",null,null,2060,"Marginal External Costs & Indirect Tax - PSVs (pence per vehicle km, 2010 prices, 1 d.p.)"]
[null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average",null,null,null,"Congestion band","London",null,null,"Inner and Outer Conurbations",null,null,"Other Urban",null,"Rural",null,null,"Weighted Average"]
["Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds",null,null,"Cost type",null,null,"Motorways","A roads","Other Rds","Motorways","A roads","Other Rds","A roads","Other Rds","Motorways","A roads","Other Rds"]
["Congestion*",null,1,0.12411754583062989,1.8573555860639706,13.883644203752102,0.14308934837182433,1.6504870286586013,3.8101691513687168,1.1405434387562678,4.1250803428527343,0.12279124221902157,1.3396069440993543,1.2026996208804537,2.4697209673014657,null,"Congestion*",null,1,0.12411754583062989,1.8573555860639706,13.883644203752102,0.14308934837182433,1.6504870286586013,3.8101691513687168,1.1405434387562678,4.1250803428527343,0.12279124221902157,1.3396069440993543,1.2026996208804537,2.4697209673014657,null,"Congestion*",null,1,0.23582333707819675,3.5289756135215438,26.378923987128992,0.27186976190646622,3.1359253544513424,7.2393213876005618,2.1670325336369092,7.8376526514201945,0.23330336021614098,2.5452531937887732,2.2851292796728622,4.6924698378727854,null,"Congestion*",null,1,0.35994088290882664,5.3863311995855145,40.262568190881098,0.41495911027829052,4.7864123831099432,11.049490538969279,3.3075759723931766,11.962732994272928,0.3560946024351625,3.8848601378881278,3.4878289005533154,7.1621908051742507,null,"Congestion*",null,1,0.31029386457657471,4.6433889651599261,34.70911050938026,0.35772337092956086,4.126217571646503,9.5254228784217911,2.8513585968906696,10.312700857131835,0.30697810554755395,3.3490173602483861,3.0067490522011342,6.1743024182536645]
[null,null,2,0.38407439281636468,6.0864633744677299,38.607484672924201,0.44525553726962563,5.5802599831658029,15.095866505531299,3.518656926097941,16.062284117752153,0.39648744059639945,3.4783306818719772,6.2126086775964247,6.623895353169087,null,null,null,2,0.38407439281636468,6.0864633744677299,38.607484672924201,0.44525553726962563,5.5802599831658029,15.095866505531299,3.518656926097941,16.062284117752153,0.39648744059639945,3.4783306818719772,6.2126086775964247,6.623895353169087,null,null,null,2,0.72974134635109289,11.564280411488687,73.354220878555978,0.84598552081228862,10.602493968015025,28.682146360509471,6.6854481595860875,30.518339823729086,0.75332613713315888,6.6088282955567568,11.803956487433206,12.585401171021264,null,null,null,2,1.1138157391674577,17.650743785956418,111.96170555148018,1.2912410580819143,16.182753951180828,43.778012866040768,10.204105085684029,46.580623941481242,1.1498135777295584,10.087158977428734,18.016565165029633,19.20929652419035,null,null,null,2,0.96018598204091177,15.216158436169327,96.518711682310496,1.1131388431740641,13.950649957914507,37.739666263828248,8.7966423152448527,40.155710294380384,0.99121860149099861,8.6958267046799413,15.531521693991062,16.559738382922717]
[null,null,3,13.09022687223217,52.415986454470861,75.21269174903675,13.170950993127136,35.497147711341242,33.528528400008604,22.06672550233527,36.138722794032184,13.356239585052114,9.584064352522045,220.48394905595077,25.998922467848775,null,null,null,3,13.09022687223217,52.415986454470861,75.21269174903675,13.170950993127136,35.497147711341242,33.528528400008604,22.06672550233527,36.138722794032184,13.356239585052114,9.584064352522045,220.48394905595077,25.998922467848775,null,null,null,3,24.871431057241125,99.590374263494638,142.90411432316984,25.024806886941555,67.44458065154835,63.704203960016336,41.926778454437006,68.663573308661142,25.376855211599015,18.209722269791886,418.91950320630644,49.397952688912667,null,null,null,3,37.961657929473297,152.00636071796552,218.11680607220657,38.195757880068697,102.94172836288961,97.232732360024954,63.99350395677228,104.80229610269333,38.73309479665113,27.793786622313931,639.40345226225725,75.396875156761453,null,null,null,3,32.725567180580427,131.03996613617716,188.03172937259188,32.927377482817839,88.742869278353098,83.821321000021499,55.166813755838177,90.346806985080462,33.390598962630285,23.960160881305111,551.20987263987683,64.997306169621936]
[null,null,4,52.292675823111516,165.00993183590089,190.19404084920052,44.992824955796991,125.85696676401163,138.19831734287766,73.979814527139069,216.09640326404909,47.417901963406578,77.6474734549424,69.813035071762954,87.215075389364102,null,null,null,4,52.292675823111516,165.00993183590089,190.19404084920052,44.992824955796991,125.85696676401163,138.19831734287766,73.979814527139069,216.09640326404909,47.417901963406578,77.6474734549424,69.813035071762954,87.215075389364102,null,null,null,4,99.356084063911879,313.51887048821169,361.368677613481,85.486367416014275,239.12823685162206,262.57680295146753,140.56164760156423,410.58316620169319,90.094013730472511,147.53019956439056,132.6447666363496,165.70864323979177,null,null,null,4,151.6487598870234,478.52880232411258,551.56271846268146,130.47919237181128,364.98520361563368,400.77512029434519,214.5414621287033,626.67956946574225,137.51191569387908,225.17767301933293,202.45780170811256,252.92371862915587,null,null,null,4,130.73168955777879,412.52482958975224,475.4851021230013,112.48206238949247,314.64241691002906,345.49579335719409,184.9495363178477,540.24100816012265,118.54475490851644,194.11868363735599,174.53258767940738,218.03768847341024]
[null,null,5,139.75015884329986,593.63009139759379,410.81646038125962,131.96126933083852,506.0557224544275,439.79351440070207,179.19015696988149,729.1715712028689,184.91719502056293,262.5285465546807,200.73748031080336,390.64001412999113,null,null,null,5,139.75015884329986,593.63009139759379,410.81646038125962,131.96126933083852,506.0557224544275,439.79351440070207,179.19015696988149,729.1715712028689,184.91719502056293,262.5285465546807,200.73748031080336,390.64001412999113,null,null,null,5,265.52530180226972,1127.8971736554281,780.55127472439324,250.72641172859318,961.50587266341211,835.60767736133391,340.46129824277483,1385.4259852854509,351.3426705390695,498.80423845389328,381.40121259052643,742.21602684698314,null,null,null,5,405.27546064556958,1721.5272650530219,1191.3677351056529,382.68768105943167,1467.5615951178397,1275.401191762036,519.65145521265629,2114.5975564883197,536.25986555963243,761.33278500857386,582.1386929013297,1132.8560409769743,null,null,null,5,349.37539710824962,1484.0752284939842,1027.0411509531491,329.90317332709623,1265.1393061360689,1099.4837860017551,447.97539242470373,1822.9289280071723,462.29298755140729,656.3213663867017,501.84370077700839,976.60003532497785]
[null,null,"Average",18.940916852019807,238.54431808785338,83.257902869339873,20.905547016561847,93.569211737125244,54.10132671623321,42.170170788412477,33.629621607426351,21.380896172257085,8.9623446073882747,11.820069594647263,35.510676006730293,null,null,null,"Average",18.940916852019807,238.54431808785338,83.257902869339873,20.905547016561847,93.569211737125244,54.10132671623321,42.170170788412477,33.629621607426351,21.380896172257085,8.9623446073882747,11.820069594647263,35.510676006730293,null,null,null,"Average",35.987742018837629,453.2342043669214,158.19001545174575,39.720539331467513,177.78150230053797,102.79252076084309,80.123324497983702,63.896281054110062,40.62370272728846,17.028454754037721,22.458132229829801,67.470284412787549,null,null,null,"Average",54.92865887085744,691.77852245477482,241.44791832108564,60.626086348029354,271.35071403766324,156.89384747707632,122.29349528639618,97.525902661536421,62.004598899545549,25.990799361425996,34.278201824477065,102.98096041951784,null,null,null,"Average",47.35229213004952,596.36079521963347,208.14475717334969,52.263867541404622,233.92302934281312,135.25331679058303,105.42542697103119,84.074054018565889,53.452240430642718,22.405861518470687,29.550173986618159,88.776690016825725]
["Infrastructure",null,"All",0,0.18383553497235097,0.18383553497235097,0,0.18383553497235097,0.18383553497235097,0.18383553497235097,0.18383553497235097,0,0.18383553497235097,0.18383553497235097,0.14599185692931099,null,"Infrastructure",null,"All",0,0.18383553497235097,0.18383553497235097,0,0.18383553497235097,0.18383553497235097,0.18383553497235097,0.18383553497235097,0,0.18383553497235097,0.18383553497235097,0.1489699662274705,null,"Infrastructure",null,"All",1.6545198147511586,8.8241056786728471,36.95094252944255,1.6545198147511586,6.6180792590046345,36.95094252944255,6.4342437240322834,36.95094252944255,1.6545198147511586,5.515066049170529,36.95094252944255,10.327209051244962,null,"Infrastructure",null,"All",6.6180792590046345,30.884369875354967,152.21582295710658,6.6180792590046345,23.347112941488572,152.21582295710658,22.979441871543873,152.21582295710658,6.6180792590046345,20.038073311986256,152.21582295710658,14.913783368155684,null,"Infrastructure",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Accident",null,"All",0,7.1439564357366336,7.1439564357366336,0,7.1439564357366336,7.1439564357366336,7.1439564357366336,7.1439564357366336,0,1.6669231683385475,1.6669231683385475,3.65215258222146,null,"Accident",null,"All",0,7.1439564357366336,7.1439564357366336,0,7.1439564357366336,7.1439564357366336,7.1439564357366336,7.1439564357366336,0,1.6669231683385475,1.6669231683385475,3.597989043325454,null,"Accident",null,"All",0.71439564357366325,7.6202201981190756,7.6202201981190756,0.71439564357366325,7.6202201981190756,7.6202201981190756,7.6202201981190756,7.6202201981190756,0.71439564357366325,8.0964839605015175,8.0964839605015175,5.6030270677892835,null,"Accident",null,"All",0.71439564357366325,7.6202201981190756,7.6202201981190756,0.71439564357366325,7.6202201981190756,7.6202201981190756,7.6202201981190756,7.6202201981190756,0.71439564357366325,8.0964839605015175,8.0964839605015175,3.5533073336972558,null,"Accident",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Local Air Quality",null,"All",0.62438345277855367,0.78178733267687195,0.77138752628384699,0.297586330757801,0.30630247671915989,0.31437519220975191,0.18254650107666467,0.18804230312047268,8.1351153683833458E-2,6.1295748981353503E-2,6.1299120277306697E-2,0.17847280701653179,null,"Local Air Quality",null,"All",1.2795302132599617,1.4332862782737323,1.4861071409072217,0.58520813747096523,0.54473373534061353,0.5671929959023716,0.32632671677559555,0.34019337094923935,0.17236001832859354,0.12607297906367679,0.11726140674808089,0.32995264851164163,null,"Local Air Quality",null,"All",2.8017854840587875,6.827062085466558,8.6921938195286259,1.3823866378300764,2.1136966424242334,2.5197696359941708,1.0682623484765934,1.3648162975171569,0.37610431593396976,0.32881927481870948,0.3691450139472886,1.0818161114342062,null,"Local Air Quality",null,"All",3.705136057319792,7.0087955922344642,8.2243643592778568,1.7307414648372939,2.3658551856274772,2.8423137035822323,1.3768742199919699,1.6904788434614004,0.49650480595593305,0.42428277417937899,0.4711014943651145,0.8440865676465088,null,"Local Air Quality",null,"All",2.8140711487652386,7.4677294641405725,7.4573672886147646,1.5681825213501506,2.3408207200226219,2.5336984291098852,1.0711205971453714,1.3873532456351183,0.37797534848158015,0.3251114383177825,0.369863943771014,2.0358043703104545]
["Noise",null,"All",0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0,0,0.23813188119122111,0.25819493564217,null,"Noise",null,"All",0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0.47626376238244222,0,0,0.23813188119122111,0.25595136504980526,null,"Noise",null,"All",11.668462178369836,14.049780990282047,16.907363564576695,12.144725940752275,11.906594059561055,11.906594059561055,10.477802772413728,10.477802772413728,2.1431869307209901,2.1431869307209901,2.619450693103432,5.7088391026076026,null,"Noise",null,"All",23.098792475548446,27.861430099372868,33.81472712915339,24.051320000313329,23.81318811912211,23.81318811912211,20.717473663636234,20.955605544827456,4.2863738614419802,4.2863738614419802,5.4770332673980855,8.8216212582881113,null,"Noise",null,"All",0,0,0,0,0,0,0,0,0,0,0,0]
["Greenhouse Gases",null,"All",1.9281901609563148,2.4059167793543019,2.8381585600751937,1.9051868785317896,2.1295886800488546,2.3578066607016015,1.912644075200683,2.2076332504243261,1.9251564644713348,1.8356042312311895,1.8222020410810185,2.0063250242792816,null,"Greenhouse Gases",null,"All",4.1324129521494992,4.1659894155868118,4.8050742119637979,3.9240373874165249,3.5994968091058852,3.9661749437291425,3.2709197765364255,3.728755708723789,4.0778132480892433,3.4849613126587453,3.1363928518707107,3.6344518484025459,null,"Greenhouse Gases",null,"All",17.928971015407271,21.77285819863264,25.731930297054777,17.997522516246775,21.899534940022107,24.302592520170808,19.652471009575979,22.654711544628221,17.986775866122375,17.818101013794106,18.242905709758912,19.003632411187095,null,"Greenhouse Gases",null,"All",21.116005125675493,34.829639396630178,42.277315511384906,21.41402894155221,29.310551226790249,33.950060947041408,27.404286400447425,32.02131915394682,21.295173583656108,21.798106296487532,23.750070931714109,22.259829906401972,null,"Greenhouse Gases",null,"All",25.602311324917519,37.719895761256907,42.45922263886559,26.717004640403061,34.187854183341159,37.066045502008571,28.090840646667058,33.97161733417682,25.786770113712013,25.298261481094823,26.503893366544421,31.358991514081705]
["Indirect Taxation",null,"All",1.3241788780721588,1.2771548741375671,1.234608073489375,1.3264431572677935,1.3043546430609569,1.2818904913749001,1.3257091239692615,1.2966724917152423,1.3244774935353802,1.3332923772074636,1.3346115932990166,1.3164878389321397,null,"Indirect Taxation",null,"All",-0.49352038941560772,-0.4988942567634384,-0.60117891000445611,-0.46017016343082151,-0.40822788487353001,-0.46691422206012034,-0.35563957729704238,-0.4289155961141739,-0.48478178097346425,-0.3898966343034993,-0.3341087258059417,-0.41382239141437405,null,"Indirect Taxation",null,"All",-8.3466960477348344,-10.136188480546211,-11.979304374269274,-8.3786096773922019,-10.195161873708972,-11.313887047031518,-9.1490583571633444,-10.546728596394338,-8.3736066561902245,-8.2950813620129544,-8.492845956189699,-8.846996484223931,null,"Indirect Taxation",null,"All",-9.8303955299478449,-16.214673627731273,-19.681882579009748,-9.9691382499830024,-13.645304120986236,-15.805192572597299,-12.757857034463621,-14.907281505214282,-9.9138060423983632,-10.14794254040816,-11.056664825260029,-10.362894454085017,null,"Indirect Taxation",null,"All",-10.237980307250087,-15.085322592426802,-16.98117400553625,-10.683886013254741,-13.672416036373507,-14.823765841864914,-11.233455393278266,-13.585915791372177,-10.311768519042088,-10.116352628688734,-10.598636077952046,-12.540798946540244]
["Total",null,null,23.293933106209273,250.81323280711359,95.906112762279719,24.911027145501674,105.11351327004563,65.859454793610894,53.395126221750516,45.126025385777822,24.711881283947633,14.043295668119178,17.127072933806723,43.068301051751199,null,"Total",null,null,24.335603390396102,251.44875525804193,96.751961045297875,25.430886140400958,105.10927012978964,65.971836166896026,53.215833437518889,45.073710824076635,25.146287657701457,14.034240968118096,16.828505711962233,43.064168486832841,null,"Total",null,null,62.409180107263509,502.19204303754833,242.11336148619822,65.235480207229244,217.74446552596012,174.77875265709923,116.22726619343801,132.41804579983645,55.125078642200386,42.635030621030623,80.244214180393811,100.34781167282677,null,"Total",null,null,100.35067190203162,783.76830398875529,465.91848589711765,105.18551340732749,344.16233758782448,361.53026082945041,189.63393460567116,297.12206785378345,85.501320010779509,70.486177025614495,213.23204961030245,143.01069439962234,null,"Total",null,null,65.530694296482196,626.46309785260416,241.08017309529382,69.865168689903101,256.77928820980338,160.02929487983656,123.35393282156534,105.84710880700564,69.305217373794221,37.912881809194559,45.825295218981552,109.63068695467764]

{"sheet":"A5.4.3","index":89,"n_rows":40,"n_cols":79,"rows_kept":40,"cut":false,"hidden":false,"merged":[[11,0,11,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[0,41,0,49],[10,0,10,1],[0,51,0,59],[0,3,0,9],[0,11,0,19],[0,21,0,29],[0,31,0,39]]}
[]
[]
["TAG Table A 5.4.3"]
["Car traffic shares by time of day"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
[]
[]
["Source year:",{"$f":"'Car Traffic Shares'!B16","v":2010}]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"Data Book source tabs: Car Traffic Shares"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 3)"]
[2055,2060]
[]
["Table A 5.4.3:",null,"2025 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,"2030 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2035 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2040 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2045 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2050 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2055 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2060 Car Traffic Shares % (1 d.p.)"]
[null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri"]
[null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week"]
["Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average"]
["Great Britain",null,{"$f":"'Car Traffic Shares'!C27","v":0.20346506665536562},{"$f":"'Car Traffic Shares'!D27","v":0.32124784854917954},{"$f":"'Car Traffic Shares'!E27","v":0.23639140103995362},{"$f":"'Car Traffic Shares'!F27","v":0.2388956837555013},{"$f":"'Car Traffic Shares'!G27","v":0.74127383711538875},{"$f":"'Car Traffic Shares'!H27","v":0.25872616288461125},{"$f":"'Car Traffic Shares'!I27","v":1},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!M27","v":0.20185294253854694},{"$f":"'Car Traffic Shares'!N27","v":0.32263522304725584},{"$f":"'Car Traffic Shares'!O27","v":0.23476114410309248},{"$f":"'Car Traffic Shares'!P27","v":0.24075069031110496},{"$f":"'Car Traffic Shares'!Q27","v":0.73848622880001125},{"$f":"'Car Traffic Shares'!R27","v":0.26151377119998875},{"$f":"'Car Traffic Shares'!S27","v":1},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!W27","v":0.20020932300547784},{"$f":"'Car Traffic Shares'!X27","v":0.32381582941860648},{"$f":"'Car Traffic Shares'!Y27","v":0.23321276966039625},{"$f":"'Car Traffic Shares'!Z27","v":0.2427620779155194},{"$f":"'Car Traffic Shares'!AA27","v":0.7357436720312297},{"$f":"'Car Traffic Shares'!AB27","v":0.26425632796877024},{"$f":"'Car Traffic Shares'!AC27","v":0.99999999999999978},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!AG27","v":0.19905393158412027},{"$f":"'Car Traffic Shares'!AH27","v":0.32446002230269233},{"$f":"'Car Traffic Shares'!AI27","v":0.23213570728346139},{"$f":"'Car Traffic Shares'!AJ27","v":0.24435033882972607},{"$f":"'Car Traffic Shares'!AK27","v":0.73391702932995706},{"$f":"'Car Traffic Shares'!AL27","v":0.266082970670043},{"$f":"'Car Traffic Shares'!AM27","v":1},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!AQ27","v":0.19828957362107427},{"$f":"'Car Traffic Shares'!AR27","v":0.32482787730238838},{"$f":"'Car Traffic Shares'!AS27","v":0.23142797817080046},{"$f":"'Car Traffic Shares'!AT27","v":0.24545457090573694},{"$f":"'Car Traffic Shares'!AU27","v":0.73278714770249986},{"$f":"'Car Traffic Shares'!AV27","v":0.26721285229750019},{"$f":"'Car Traffic Shares'!AW27","v":1},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!BA27","v":0.19765177584058372},{"$f":"'Car Traffic Shares'!BB27","v":0.32528790130379215},{"$f":"'Car Traffic Shares'!BC27","v":0.23087367374697823},{"$f":"'Car Traffic Shares'!BD27","v":0.24618664910864588},{"$f":"'Car Traffic Shares'!BE27","v":0.73187638638661745},{"$f":"'Car Traffic Shares'!BF27","v":0.26812361361338244},{"$f":"'Car Traffic Shares'!BG27","v":0.99999999999999978},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!BK27","v":0.19715594598577943},{"$f":"'Car Traffic Shares'!BL27","v":0.32563263675649795},{"$f":"'Car Traffic Shares'!BM27","v":0.2304843687678142},{"$f":"'Car Traffic Shares'!BN27","v":0.24672704848990848},{"$f":"'Car Traffic Shares'!BO27","v":0.73125261867554525},{"$f":"'Car Traffic Shares'!BP27","v":0.26874738132445469},{"$f":"'Car Traffic Shares'!BQ27","v":1},null,"Great Britain",null,{"$f":"'Car Traffic Shares'!BU27","v":0.19676596766393695},{"$f":"'Car Traffic Shares'!BV27","v":0.32577672588608653},{"$f":"'Car Traffic Shares'!BW27","v":0.23020151686455889},{"$f":"'Car Traffic Shares'!BX27","v":0.24725578958541761},{"$f":"'Car Traffic Shares'!BY27","v":0.73082695815575849},{"$f":"'Car Traffic Shares'!BZ27","v":0.26917304184424168},{"$f":"'Car Traffic Shares'!CA27","v":1.0000000000000002}]
["England + Wales",null,{"$f":"'Car Traffic Shares'!C28","v":0.20410559257239563},{"$f":"'Car Traffic Shares'!D28","v":0.32075186283947799},{"$f":"'Car Traffic Shares'!E28","v":0.23559980722119861},{"$f":"'Car Traffic Shares'!F28","v":0.23954273736692783},{"$f":"'Car Traffic Shares'!G28","v":0.74082255349681558},{"$f":"'Car Traffic Shares'!H28","v":0.25917744650318431},{"$f":"'Car Traffic Shares'!I28","v":0.99999999999999989},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!M28","v":0.20252288193600024},{"$f":"'Car Traffic Shares'!N28","v":0.32208977227504021},{"$f":"'Car Traffic Shares'!O28","v":0.23397291530585115},{"$f":"'Car Traffic Shares'!P28","v":0.24141443048310837},{"$f":"'Car Traffic Shares'!Q28","v":0.73804532663462663},{"$f":"'Car Traffic Shares'!R28","v":0.26195467336537331},{"$f":"'Car Traffic Shares'!S28","v":0.99999999999999989},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!W28","v":0.20090461595550674},{"$f":"'Car Traffic Shares'!X28","v":0.32321326601022904},{"$f":"'Car Traffic Shares'!Y28","v":0.23242502645655844},{"$f":"'Car Traffic Shares'!Z28","v":0.24345709157770576},{"$f":"'Car Traffic Shares'!AA28","v":0.73530274565782616},{"$f":"'Car Traffic Shares'!AB28","v":0.26469725434217395},{"$f":"'Car Traffic Shares'!AC28","v":1},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!AG28","v":0.19976060424354611},{"$f":"'Car Traffic Shares'!AH28","v":0.32381605847730971},{"$f":"'Car Traffic Shares'!AI28","v":0.23134190850454422},{"$f":"'Car Traffic Shares'!AJ28","v":0.24508142877459993},{"$f":"'Car Traffic Shares'!AK28","v":0.73346125751870428},{"$f":"'Car Traffic Shares'!AL28","v":0.26653874248129583},{"$f":"'Car Traffic Shares'!AM28","v":1.0000000000000002},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!AQ28","v":0.19899725018991798},{"$f":"'Car Traffic Shares'!AR28","v":0.32415420115441035},{"$f":"'Car Traffic Shares'!AS28","v":0.23062729518669089},{"$f":"'Car Traffic Shares'!AT28","v":0.2462212534689808},{"$f":"'Car Traffic Shares'!AU28","v":0.73231197595397712},{"$f":"'Car Traffic Shares'!AV28","v":0.26768802404602282},{"$f":"'Car Traffic Shares'!AW28","v":1},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!BA28","v":0.19835548580821466},{"$f":"'Car Traffic Shares'!BB28","v":0.32459749892167883},{"$f":"'Car Traffic Shares'!BC28","v":0.2300665959226017},{"$f":"'Car Traffic Shares'!BD28","v":0.24698041934750489},{"$f":"'Car Traffic Shares'!BE28","v":0.73138179103775569},{"$f":"'Car Traffic Shares'!BF28","v":0.26861820896224442},{"$f":"'Car Traffic Shares'!BG28","v":1},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!BK28","v":0.19784570296335882},{"$f":"'Car Traffic Shares'!BL28","v":0.32493708714870206},{"$f":"'Car Traffic Shares'!BM28","v":0.2296676821074746},{"$f":"'Car Traffic Shares'!BN28","v":0.24754952778046443},{"$f":"'Car Traffic Shares'!BO28","v":0.73072861385679744},{"$f":"'Car Traffic Shares'!BP28","v":0.26927138614320245},{"$f":"'Car Traffic Shares'!BQ28","v":0.99999999999999989},null,"England + Wales",null,{"$f":"'Car Traffic Shares'!BU28","v":0.19743605614066231},{"$f":"'Car Traffic Shares'!BV28","v":0.32508333310836679},{"$f":"'Car Traffic Shares'!BW28","v":0.2293723055682558},{"$f":"'Car Traffic Shares'!BX28","v":0.24810830518271507},{"$f":"'Car Traffic Shares'!BY28","v":0.73026885622334803},{"$f":"'Car Traffic Shares'!BZ28","v":0.26973114377665192},{"$f":"'Car Traffic Shares'!CA28","v":1}]
["England",null,{"$f":"'Car Traffic Shares'!C29","v":0.20452859938978896},{"$f":"'Car Traffic Shares'!D29","v":0.320261936816504},{"$f":"'Car Traffic Shares'!E29","v":0.23526615423541195},{"$f":"'Car Traffic Shares'!F29","v":0.23994330955829504},{"$f":"'Car Traffic Shares'!G29","v":0.74059644118139767},{"$f":"'Car Traffic Shares'!H29","v":0.25940355881860222},{"$f":"'Car Traffic Shares'!I29","v":0.99999999999999989},null,"England",null,{"$f":"'Car Traffic Shares'!M29","v":0.20293373893384467},{"$f":"'Car Traffic Shares'!N29","v":0.32161292547081222},{"$f":"'Car Traffic Shares'!O29","v":0.23361957717925044},{"$f":"'Car Traffic Shares'!P29","v":0.24183375841609275},{"$f":"'Car Traffic Shares'!Q29","v":0.73779011215187107},{"$f":"'Car Traffic Shares'!R29","v":0.26220988784812876},{"$f":"'Car Traffic Shares'!S29","v":0.99999999999999989},null,"England",null,{"$f":"'Car Traffic Shares'!W29","v":0.20130651020869947},{"$f":"'Car Traffic Shares'!X29","v":0.32273356796414543},{"$f":"'Car Traffic Shares'!Y29","v":0.23205286552359511},{"$f":"'Car Traffic Shares'!Z29","v":0.24390705630355991},{"$f":"'Car Traffic Shares'!AA29","v":0.73501964159635769},{"$f":"'Car Traffic Shares'!AB29","v":0.26498035840364242},{"$f":"'Car Traffic Shares'!AC29","v":1},null,"England",null,{"$f":"'Car Traffic Shares'!AG29","v":0.20015739788614365},{"$f":"'Car Traffic Shares'!AH29","v":0.32332559016840073},{"$f":"'Car Traffic Shares'!AI29","v":0.23095497032714957},{"$f":"'Car Traffic Shares'!AJ29","v":0.24556204161830616},{"$f":"'Car Traffic Shares'!AK29","v":0.73315152375420523},{"$f":"'Car Traffic Shares'!AL29","v":0.26684847624579483},{"$f":"'Car Traffic Shares'!AM29","v":1},null,"England",null,{"$f":"'Car Traffic Shares'!AQ29","v":0.1993887215528925},{"$f":"'Car Traffic Shares'!AR29","v":0.3236542147494979},{"$f":"'Car Traffic Shares'!AS29","v":0.23022712922918098},{"$f":"'Car Traffic Shares'!AT29","v":0.24672993446842864},{"$f":"'Car Traffic Shares'!AU29","v":0.7319813919540249},{"$f":"'Car Traffic Shares'!AV29","v":0.2680186080459751},{"$f":"'Car Traffic Shares'!AW29","v":1},null,"England",null,{"$f":"'Car Traffic Shares'!BA29","v":0.19874441781500518},{"$f":"'Car Traffic Shares'!BB29","v":0.32408815512600775},{"$f":"'Car Traffic Shares'!BC29","v":0.22965895709770479},{"$f":"'Car Traffic Shares'!BD29","v":0.24750846996128237},{"$f":"'Car Traffic Shares'!BE29","v":0.73103826630843383},{"$f":"'Car Traffic Shares'!BF29","v":0.26896173369156612},{"$f":"'Car Traffic Shares'!BG29","v":1},null,"England",null,{"$f":"'Car Traffic Shares'!BK29","v":0.19823209805660227},{"$f":"'Car Traffic Shares'!BL29","v":0.32441705870071119},{"$f":"'Car Traffic Shares'!BM29","v":0.2292571399960861},{"$f":"'Car Traffic Shares'!BN29","v":0.24809370324660043},{"$f":"'Car Traffic Shares'!BO29","v":0.73037675262500146},{"$f":"'Car Traffic Shares'!BP29","v":0.2696232473749986},{"$f":"'Car Traffic Shares'!BQ29","v":1},null,"England",null,{"$f":"'Car Traffic Shares'!BU29","v":0.19782082424057423},{"$f":"'Car Traffic Shares'!BV29","v":0.32454989875789625},{"$f":"'Car Traffic Shares'!BW29","v":0.22895951876856119},{"$f":"'Car Traffic Shares'!BX29","v":0.24866975823296816},{"$f":"'Car Traffic Shares'!BY29","v":0.72990831066045214},{"$f":"'Car Traffic Shares'!BZ29","v":0.27009168933954797},{"$f":"'Car Traffic Shares'!CA29","v":1}]
["Scotland",null,{"$f":"'Car Traffic Shares'!C30","v":0.19662409771973804},{"$f":"'Car Traffic Shares'!D30","v":0.32654509373843793},{"$f":"'Car Traffic Shares'!E30","v":0.24484581104860523},{"$f":"'Car Traffic Shares'!F30","v":0.23198499749321874},{"$f":"'Car Traffic Shares'!G30","v":0.74612817188363256},{"$f":"'Car Traffic Shares'!H30","v":0.25387182811636727},{"$f":"'Car Traffic Shares'!I30","v":1},null,"Scotland",null,{"$f":"'Car Traffic Shares'!M30","v":0.19475923756725919},{"$f":"'Car Traffic Shares'!N30","v":0.32841077061046497},{"$f":"'Car Traffic Shares'!O30","v":0.24310736550574058},{"$f":"'Car Traffic Shares'!P30","v":0.23372262631653526},{"$f":"'Car Traffic Shares'!Q30","v":0.74318728095509712},{"$f":"'Car Traffic Shares'!R30","v":0.25681271904490283},{"$f":"'Car Traffic Shares'!S30","v":1},null,"Scotland",null,{"$f":"'Car Traffic Shares'!W30","v":0.19290710538542838},{"$f":"'Car Traffic Shares'!X30","v":0.33014416790912099},{"$f":"'Car Traffic Shares'!Y30","v":0.24148593322821313},{"$f":"'Car Traffic Shares'!Z30","v":0.23546279347723734},{"$f":"'Car Traffic Shares'!AA30","v":0.74040658281134542},{"$f":"'Car Traffic Shares'!AB30","v":0.2595934171886547},{"$f":"'Car Traffic Shares'!AC30","v":1},null,"Scotland",null,{"$f":"'Car Traffic Shares'!AG30","v":0.1916727212131015},{"$f":"'Car Traffic Shares'!AH30","v":0.33118623762045329},{"$f":"'Car Traffic Shares'!AI30","v":0.24042695175329393},{"$f":"'Car Traffic Shares'!AJ30","v":0.23671408941315142},{"$f":"'Car Traffic Shares'!AK30","v":0.73871165301737296},{"$f":"'Car Traffic Shares'!AL30","v":0.26128834698262698},{"$f":"'Car Traffic Shares'!AM30","v":1},null,"Scotland",null,{"$f":"'Car Traffic Shares'!AQ30","v":0.1909178072060638},{"$f":"'Car Traffic Shares'!AR30","v":0.33184546615710087},{"$f":"'Car Traffic Shares'!AS30","v":0.23976857921821465},{"$f":"'Car Traffic Shares'!AT30","v":0.23746814741862077},{"$f":"'Car Traffic Shares'!AU30","v":0.73777386202530193},{"$f":"'Car Traffic Shares'!AV30","v":0.26222613797469796},{"$f":"'Car Traffic Shares'!AW30","v":0.99999999999999989},null,"Scotland",null,{"$f":"'Car Traffic Shares'!BA30","v":0.19033106537369823},{"$f":"'Car Traffic Shares'!BB30","v":0.33247017266214252},{"$f":"'Car Traffic Shares'!BC30","v":0.23926972232988464},{"$f":"'Car Traffic Shares'!BD30","v":0.23792903963427459},{"$f":"'Car Traffic Shares'!BE30","v":0.73706163060886043},{"$f":"'Car Traffic Shares'!BF30","v":0.26293836939113957},{"$f":"'Car Traffic Shares'!BG30","v":1},null,"Scotland",null,{"$f":"'Car Traffic Shares'!BK30","v":0.18998019320416037},{"$f":"'Car Traffic Shares'!BL30","v":0.33286865204177851},{"$f":"'Car Traffic Shares'!BM30","v":0.23898060985726347},{"$f":"'Car Traffic Shares'!BN30","v":0.23817054489679759},{"$f":"'Car Traffic Shares'!BO30","v":0.73674891370527495},{"$f":"'Car Traffic Shares'!BP30","v":0.2632510862947251},{"$f":"'Car Traffic Shares'!BQ30","v":1.0000000000000002},null,"Scotland",null,{"$f":"'Car Traffic Shares'!BU30","v":0.18979039481267845},{"$f":"'Car Traffic Shares'!BV30","v":0.33299489483469663},{"$f":"'Car Traffic Shares'!BW30","v":0.23883354682381872},{"$f":"'Car Traffic Shares'!BX30","v":0.23838116352880612},{"$f":"'Car Traffic Shares'!BY30","v":0.73668782654588028},{"$f":"'Car Traffic Shares'!BZ30","v":0.26331217345411961},{"$f":"'Car Traffic Shares'!CA30","v":1}]
["Wales",null,{"$f":"'Car Traffic Shares'!C31","v":0.19771241678783111},{"$f":"'Car Traffic Shares'!D31","v":0.32815643188544807},{"$f":"'Car Traffic Shares'!E31","v":0.24064252072242173},{"$f":"'Car Traffic Shares'!F31","v":0.23348863060429911},{"$f":"'Car Traffic Shares'!G31","v":0.74425682559773432},{"$f":"'Car Traffic Shares'!H31","v":0.25574317440226557},{"$f":"'Car Traffic Shares'!I31","v":0.99999999999999989},null,"Wales",null,{"$f":"'Car Traffic Shares'!M31","v":0.19629975606280409},{"$f":"'Car Traffic Shares'!N31","v":0.32931242565690128},{"$f":"'Car Traffic Shares'!O31","v":0.23932482034622329},{"$f":"'Car Traffic Shares'!P31","v":0.23506299793407118},{"$f":"'Car Traffic Shares'!Q31","v":0.74193268776427945},{"$f":"'Car Traffic Shares'!R31","v":0.2580673122357206},{"$f":"'Car Traffic Shares'!S31","v":1},null,"Wales",null,{"$f":"'Car Traffic Shares'!W31","v":0.19480870657496654},{"$f":"'Car Traffic Shares'!X31","v":0.33048929893609785},{"$f":"'Car Traffic Shares'!Y31","v":0.23806994251171198},{"$f":"'Car Traffic Shares'!Z31","v":0.23663205197722376},{"$f":"'Car Traffic Shares'!AA31","v":0.73962375006967251},{"$f":"'Car Traffic Shares'!AB31","v":0.26037624993032749},{"$f":"'Car Traffic Shares'!AC31","v":1},null,"Wales",null,{"$f":"'Car Traffic Shares'!AG31","v":0.19373931023639354},{"$f":"'Car Traffic Shares'!AH31","v":0.33125885385527876},{"$f":"'Car Traffic Shares'!AI31","v":0.23721364705719139},{"$f":"'Car Traffic Shares'!AJ31","v":0.23778818885113634},{"$f":"'Car Traffic Shares'!AK31","v":0.73819375404441334},{"$f":"'Car Traffic Shares'!AL31","v":0.26180624595558666},{"$f":"'Car Traffic Shares'!AM31","v":1},null,"Wales",null,{"$f":"'Car Traffic Shares'!AQ31","v":0.19305636128793857},{"$f":"'Car Traffic Shares'!AR31","v":0.3317418920177102},{"$f":"'Car Traffic Shares'!AS31","v":0.23670013146737562},{"$f":"'Car Traffic Shares'!AT31","v":0.23850161522697572},{"$f":"'Car Traffic Shares'!AU31","v":0.73736575425051398},{"$f":"'Car Traffic Shares'!AV31","v":0.26263424574948591},{"$f":"'Car Traffic Shares'!AW31","v":0.99999999999999989},null,"Wales",null,{"$f":"'Car Traffic Shares'!BA31","v":0.19245286838435677},{"$f":"'Car Traffic Shares'!BB31","v":0.33232754301825829},{"$f":"'Car Traffic Shares'!BC31","v":0.23625311693004719},{"$f":"'Car Traffic Shares'!BD31","v":0.23896647166733775},{"$f":"'Car Traffic Shares'!BE31","v":0.7366352012597035},{"$f":"'Car Traffic Shares'!BF31","v":0.26336479874029661},{"$f":"'Car Traffic Shares'!BG31","v":1},null,"Wales",null,{"$f":"'Car Traffic Shares'!BK31","v":0.19198128473973516},{"$f":"'Car Traffic Shares'!BL31","v":0.33282969334512547},{"$f":"'Car Traffic Shares'!BM31","v":0.23589858586813617},{"$f":"'Car Traffic Shares'!BN31","v":0.2392904360470032},{"$f":"'Car Traffic Shares'!BO31","v":0.73611082852652165},{"$f":"'Car Traffic Shares'!BP31","v":0.26388917147347835},{"$f":"'Car Traffic Shares'!BQ31","v":1},null,"Wales",null,{"$f":"'Car Traffic Shares'!BU31","v":0.19159622116308581},{"$f":"'Car Traffic Shares'!BV31","v":0.33317955672677824},{"$f":"'Car Traffic Shares'!BW31","v":0.23563739560999775},{"$f":"'Car Traffic Shares'!BX31","v":0.23958682650013813},{"$f":"'Car Traffic Shares'!BY31","v":0.73578511153612869},{"$f":"'Car Traffic Shares'!BZ31","v":0.26421488846387137},{"$f":"'Car Traffic Shares'!CA31","v":1}]
["East Anglia",null,{"$f":"'Car Traffic Shares'!C32","v":0.21010401206635104},{"$f":"'Car Traffic Shares'!D32","v":0.31618427282327899},{"$f":"'Car Traffic Shares'!E32","v":0.23642247223447937},{"$f":"'Car Traffic Shares'!F32","v":0.23728924287589062},{"$f":"'Car Traffic Shares'!G32","v":0.7427456412509309},{"$f":"'Car Traffic Shares'!H32","v":0.25725435874906893},{"$f":"'Car Traffic Shares'!I32","v":0.99999999999999989},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!M32","v":0.20865049199211066},{"$f":"'Car Traffic Shares'!N32","v":0.31729118386769833},{"$f":"'Car Traffic Shares'!O32","v":0.23499075671546929},{"$f":"'Car Traffic Shares'!P32","v":0.23906756742472177},{"$f":"'Car Traffic Shares'!Q32","v":0.74027013465518221},{"$f":"'Car Traffic Shares'!R32","v":0.25972986534481768},{"$f":"'Car Traffic Shares'!S32","v":1},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!W32","v":0.2070982455354482},{"$f":"'Car Traffic Shares'!X32","v":0.31818672472427967},{"$f":"'Car Traffic Shares'!Y32","v":0.23356861348267907},{"$f":"'Car Traffic Shares'!Z32","v":0.24114641625759303},{"$f":"'Car Traffic Shares'!AA32","v":0.73764214548184703},{"$f":"'Car Traffic Shares'!AB32","v":0.26235785451815302},{"$f":"'Car Traffic Shares'!AC32","v":1.0000000000000002},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!AG32","v":0.20598902231144081},{"$f":"'Car Traffic Shares'!AH32","v":0.31868644246507727},{"$f":"'Car Traffic Shares'!AI32","v":0.23254578829048866},{"$f":"'Car Traffic Shares'!AJ32","v":0.24277874693299326},{"$f":"'Car Traffic Shares'!AK32","v":0.73588896643751212},{"$f":"'Car Traffic Shares'!AL32","v":0.26411103356248783},{"$f":"'Car Traffic Shares'!AM32","v":1},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!AQ32","v":0.20525905538159198},{"$f":"'Car Traffic Shares'!AR32","v":0.31901664143812231},{"$f":"'Car Traffic Shares'!AS32","v":0.23186323808370385},{"$f":"'Car Traffic Shares'!AT32","v":0.24386106509658195},{"$f":"'Car Traffic Shares'!AU32","v":0.73479026186501795},{"$f":"'Car Traffic Shares'!AV32","v":0.26520973813498189},{"$f":"'Car Traffic Shares'!AW32","v":0.99999999999999989},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!BA32","v":0.20457508477827219},{"$f":"'Car Traffic Shares'!BB32","v":0.31947115875160143},{"$f":"'Car Traffic Shares'!BC32","v":0.23132468765126749},{"$f":"'Car Traffic Shares'!BD32","v":0.24462906881885882},{"$f":"'Car Traffic Shares'!BE32","v":0.73385193727059994},{"$f":"'Car Traffic Shares'!BF32","v":0.26614806272940017},{"$f":"'Car Traffic Shares'!BG32","v":1},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!BK32","v":0.20404953835239545},{"$f":"'Car Traffic Shares'!BL32","v":0.31981539550639326},{"$f":"'Car Traffic Shares'!BM32","v":0.23096751440425356},{"$f":"'Car Traffic Shares'!BN32","v":0.2451675517369577},{"$f":"'Car Traffic Shares'!BO32","v":0.73319137575347237},{"$f":"'Car Traffic Shares'!BP32","v":0.26680862424652763},{"$f":"'Car Traffic Shares'!BQ32","v":1},null,"East Anglia",null,{"$f":"'Car Traffic Shares'!BU32","v":0.203628510029224},{"$f":"'Car Traffic Shares'!BV32","v":0.31998650498962106},{"$f":"'Car Traffic Shares'!BW32","v":0.23067825547950724},{"$f":"'Car Traffic Shares'!BX32","v":0.24570672950164776},{"$f":"'Car Traffic Shares'!BY32","v":0.73271385888921559},{"$f":"'Car Traffic Shares'!BZ32","v":0.2672861411107843},{"$f":"'Car Traffic Shares'!CA32","v":0.99999999999999989}]
["East Midlands",null,{"$f":"'Car Traffic Shares'!C33","v":0.20936040972564143},{"$f":"'Car Traffic Shares'!D33","v":0.31481238025329633},{"$f":"'Car Traffic Shares'!E33","v":0.2417720855112494},{"$f":"'Car Traffic Shares'!F33","v":0.23405512450981297},{"$f":"'Car Traffic Shares'!G33","v":0.74531883520007947},{"$f":"'Car Traffic Shares'!H33","v":0.25468116479992037},{"$f":"'Car Traffic Shares'!I33","v":0.99999999999999978},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!M33","v":0.20786964913767508},{"$f":"'Car Traffic Shares'!N33","v":0.31612830432517708},{"$f":"'Car Traffic Shares'!O33","v":0.24027357994253584},{"$f":"'Car Traffic Shares'!P33","v":0.23572846659461213},{"$f":"'Car Traffic Shares'!Q33","v":0.74239977729374451},{"$f":"'Car Traffic Shares'!R33","v":0.25760022270625538},{"$f":"'Car Traffic Shares'!S33","v":0.99999999999999978},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!W33","v":0.20621816864026324},{"$f":"'Car Traffic Shares'!X33","v":0.31724970831179766},{"$f":"'Car Traffic Shares'!Y33","v":0.23872115677267475},{"$f":"'Car Traffic Shares'!Z33","v":0.23781096627526432},{"$f":"'Car Traffic Shares'!AA33","v":0.73946894513002626},{"$f":"'Car Traffic Shares'!AB33","v":0.2605310548699738},{"$f":"'Car Traffic Shares'!AC33","v":1},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!AG33","v":0.20508239588867944},{"$f":"'Car Traffic Shares'!AH33","v":0.31780466520774658},{"$f":"'Car Traffic Shares'!AI33","v":0.2376854546724837},{"$f":"'Car Traffic Shares'!AJ33","v":0.23942748423109039},{"$f":"'Car Traffic Shares'!AK33","v":0.73752304000666347},{"$f":"'Car Traffic Shares'!AL33","v":0.26247695999333642},{"$f":"'Car Traffic Shares'!AM33","v":0.99999999999999989},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!AQ33","v":0.20434355429832599},{"$f":"'Car Traffic Shares'!AR33","v":0.31811117315227738},{"$f":"'Car Traffic Shares'!AS33","v":0.23699002494782384},{"$f":"'Car Traffic Shares'!AT33","v":0.2405552476015726},{"$f":"'Car Traffic Shares'!AU33","v":0.73638409576053221},{"$f":"'Car Traffic Shares'!AV33","v":0.26361590423946807},{"$f":"'Car Traffic Shares'!AW33","v":1.0000000000000002},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!BA33","v":0.20378670702500942},{"$f":"'Car Traffic Shares'!BB33","v":0.31852449980901437},{"$f":"'Car Traffic Shares'!BC33","v":0.23643411822883048},{"$f":"'Car Traffic Shares'!BD33","v":0.24125467493714572},{"$f":"'Car Traffic Shares'!BE33","v":0.73548114334756043},{"$f":"'Car Traffic Shares'!BF33","v":0.26451885665243957},{"$f":"'Car Traffic Shares'!BG33","v":1},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!BK33","v":0.20338660039995876},{"$f":"'Car Traffic Shares'!BL33","v":0.31884593564114905},{"$f":"'Car Traffic Shares'!BM33","v":0.23608421798685522},{"$f":"'Car Traffic Shares'!BN33","v":0.24168324597203703},{"$f":"'Car Traffic Shares'!BO33","v":0.73493652045461311},{"$f":"'Car Traffic Shares'!BP33","v":0.26506347954538673},{"$f":"'Car Traffic Shares'!BQ33","v":0.99999999999999967},null,"East Midlands",null,{"$f":"'Car Traffic Shares'!BU33","v":0.20312371218376107},{"$f":"'Car Traffic Shares'!BV33","v":0.31896637288694607},{"$f":"'Car Traffic Shares'!BW33","v":0.23583723547574151},{"$f":"'Car Traffic Shares'!BX33","v":0.24207267945355129},{"$f":"'Car Traffic Shares'!BY33","v":0.73462761909920882},{"$f":"'Car Traffic Shares'!BZ33","v":0.26537238090079135},{"$f":"'Car Traffic Shares'!CA33","v":1.0000000000000002}]
["London",null,{"$f":"'Car Traffic Shares'!C34","v":0.18917615913790384},{"$f":"'Car Traffic Shares'!D34","v":0.28684253129751791},{"$f":"'Car Traffic Shares'!E34","v":0.20866132745703048},{"$f":"'Car Traffic Shares'!F34","v":0.31531998210754786},{"$f":"'Car Traffic Shares'!G34","v":0.71662338239197532},{"$f":"'Car Traffic Shares'!H34","v":0.28337661760802446},{"$f":"'Car Traffic Shares'!I34","v":0.99999999999999978},null,"London",null,{"$f":"'Car Traffic Shares'!M34","v":0.18708683998418527},{"$f":"'Car Traffic Shares'!N34","v":0.28847798679659448},{"$f":"'Car Traffic Shares'!O34","v":0.2064211910346847},{"$f":"'Car Traffic Shares'!P34","v":0.31801398218453558},{"$f":"'Car Traffic Shares'!Q34","v":0.71365202077231871},{"$f":"'Car Traffic Shares'!R34","v":0.28634797922768129},{"$f":"'Car Traffic Shares'!S34","v":1},null,"London",null,{"$f":"'Car Traffic Shares'!W34","v":0.18502215245174389},{"$f":"'Car Traffic Shares'!X34","v":0.28965872894534356},{"$f":"'Car Traffic Shares'!Y34","v":0.20457739699572219},{"$f":"'Car Traffic Shares'!Z34","v":0.32074172160719039},{"$f":"'Car Traffic Shares'!AA34","v":0.71044219821491594},{"$f":"'Car Traffic Shares'!AB34","v":0.28955780178508395},{"$f":"'Car Traffic Shares'!AC34","v":0.99999999999999989},null,"London",null,{"$f":"'Car Traffic Shares'!AG34","v":0.18349470459757708},{"$f":"'Car Traffic Shares'!AH34","v":0.29007163194636809},{"$f":"'Car Traffic Shares'!AI34","v":0.20337726359654026},{"$f":"'Car Traffic Shares'!AJ34","v":0.32305639985951462},{"$f":"'Car Traffic Shares'!AK34","v":0.70770883327743939},{"$f":"'Car Traffic Shares'!AL34","v":0.29229116672256072},{"$f":"'Car Traffic Shares'!AM34","v":1.0000000000000002},null,"London",null,{"$f":"'Car Traffic Shares'!AQ34","v":0.18256505833225142},{"$f":"'Car Traffic Shares'!AR34","v":0.28989958266170235},{"$f":"'Car Traffic Shares'!AS34","v":0.20261202743932386},{"$f":"'Car Traffic Shares'!AT34","v":0.32492333156672232},{"$f":"'Car Traffic Shares'!AU34","v":0.70578785926294563},{"$f":"'Car Traffic Shares'!AV34","v":0.29421214073705443},{"$f":"'Car Traffic Shares'!AW34","v":1},null,"London",null,{"$f":"'Car Traffic Shares'!BA34","v":0.1817448918307526},{"$f":"'Car Traffic Shares'!BB34","v":0.29015741416765539},{"$f":"'Car Traffic Shares'!BC34","v":0.20209193693350777},{"$f":"'Car Traffic Shares'!BD34","v":0.32600575706808427},{"$f":"'Car Traffic Shares'!BE34","v":0.70449486306003506},{"$f":"'Car Traffic Shares'!BF34","v":0.29550513693996489},{"$f":"'Car Traffic Shares'!BG34","v":1},null,"London",null,{"$f":"'Car Traffic Shares'!BK34","v":0.18079923593833869},{"$f":"'Car Traffic Shares'!BL34","v":0.29031439629654687},{"$f":"'Car Traffic Shares'!BM34","v":0.2016522303152759},{"$f":"'Car Traffic Shares'!BN34","v":0.32723413744983848},{"$f":"'Car Traffic Shares'!BO34","v":0.70322150739940226},{"$f":"'Car Traffic Shares'!BP34","v":0.29677849260059769},{"$f":"'Car Traffic Shares'!BQ34","v":1},null,"London",null,{"$f":"'Car Traffic Shares'!BU34","v":0.18003295572450315},{"$f":"'Car Traffic Shares'!BV34","v":0.29038075860607565},{"$f":"'Car Traffic Shares'!BW34","v":0.20130992779511298},{"$f":"'Car Traffic Shares'!BX34","v":0.32827635787430831},{"$f":"'Car Traffic Shares'!BY34","v":0.70191225235863142},{"$f":"'Car Traffic Shares'!BZ34","v":0.29808774764136847},{"$f":"'Car Traffic Shares'!CA34","v":1}]
["North East",null,{"$f":"'Car Traffic Shares'!C35","v":0.20075860218586622},{"$f":"'Car Traffic Shares'!D35","v":0.32532526163443859},{"$f":"'Car Traffic Shares'!E35","v":0.24386082485456134},{"$f":"'Car Traffic Shares'!F35","v":0.23005531132513388},{"$f":"'Car Traffic Shares'!G35","v":0.75461359705523734},{"$f":"'Car Traffic Shares'!H35","v":0.24538640294476258},{"$f":"'Car Traffic Shares'!I35","v":1},null,"North East",null,{"$f":"'Car Traffic Shares'!M35","v":0.19945625008879334},{"$f":"'Car Traffic Shares'!N35","v":0.32629666493407794},{"$f":"'Car Traffic Shares'!O35","v":0.24249377522198695},{"$f":"'Car Traffic Shares'!P35","v":0.23175330975514177},{"$f":"'Car Traffic Shares'!Q35","v":0.75275159213589304},{"$f":"'Car Traffic Shares'!R35","v":0.24724840786410696},{"$f":"'Car Traffic Shares'!S35","v":1},null,"North East",null,{"$f":"'Car Traffic Shares'!W35","v":0.19819255592414178},{"$f":"'Car Traffic Shares'!X35","v":0.32716756570216643},{"$f":"'Car Traffic Shares'!Y35","v":0.24132753120474421},{"$f":"'Car Traffic Shares'!Z35","v":0.23331234716894758},{"$f":"'Car Traffic Shares'!AA35","v":0.75101221940598273},{"$f":"'Car Traffic Shares'!AB35","v":0.2489877805940173},{"$f":"'Car Traffic Shares'!AC35","v":1.0000000000000002},null,"North East",null,{"$f":"'Car Traffic Shares'!AG35","v":0.19727396142599568},{"$f":"'Car Traffic Shares'!AH35","v":0.32753400064840493},{"$f":"'Car Traffic Shares'!AI35","v":0.24053888153478439},{"$f":"'Car Traffic Shares'!AJ35","v":0.23465315639081494},{"$f":"'Car Traffic Shares'!AK35","v":0.74979191017693247},{"$f":"'Car Traffic Shares'!AL35","v":0.25020808982306769},{"$f":"'Car Traffic Shares'!AM35","v":1.0000000000000002},null,"North East",null,{"$f":"'Car Traffic Shares'!AQ35","v":0.19650912079522276},{"$f":"'Car Traffic Shares'!AR35","v":0.32793552013259242},{"$f":"'Car Traffic Shares'!AS35","v":0.23996327224740532},{"$f":"'Car Traffic Shares'!AT35","v":0.23559208682477956},{"$f":"'Car Traffic Shares'!AU35","v":0.7489314349965891},{"$f":"'Car Traffic Shares'!AV35","v":0.25106856500341085},{"$f":"'Car Traffic Shares'!AW35","v":1},null,"North East",null,{"$f":"'Car Traffic Shares'!BA35","v":0.19583376009979955},{"$f":"'Car Traffic Shares'!BB35","v":0.32843129370349544},{"$f":"'Car Traffic Shares'!BC35","v":0.23948200249123025},{"$f":"'Car Traffic Shares'!BD35","v":0.23625294370547473},{"$f":"'Car Traffic Shares'!BE35","v":0.74806783350266803},{"$f":"'Car Traffic Shares'!BF35","v":0.25193216649733219},{"$f":"'Car Traffic Shares'!BG35","v":1.0000000000000002},null,"North East",null,{"$f":"'Car Traffic Shares'!BK35","v":0.19523240959301286},{"$f":"'Car Traffic Shares'!BL35","v":0.32887934277820241},{"$f":"'Car Traffic Shares'!BM35","v":0.23908166485484603},{"$f":"'Car Traffic Shares'!BN35","v":0.23680658277393868},{"$f":"'Car Traffic Shares'!BO35","v":0.74735288943673261},{"$f":"'Car Traffic Shares'!BP35","v":0.25264711056326755},{"$f":"'Car Traffic Shares'!BQ35","v":1.0000000000000002},null,"North East",null,{"$f":"'Car Traffic Shares'!BU35","v":0.19466975574499387},{"$f":"'Car Traffic Shares'!BV35","v":0.32910196924745111},{"$f":"'Car Traffic Shares'!BW35","v":0.23878055773199322},{"$f":"'Car Traffic Shares'!BX35","v":0.23744771727556177},{"$f":"'Car Traffic Shares'!BY35","v":0.74675937937066272},{"$f":"'Car Traffic Shares'!BZ35","v":0.25324062062933728},{"$f":"'Car Traffic Shares'!CA35","v":0.99999999999999978}]
["North West",null,{"$f":"'Car Traffic Shares'!C36","v":0.20086965446148794},{"$f":"'Car Traffic Shares'!D36","v":0.32617881255150827},{"$f":"'Car Traffic Shares'!E36","v":0.23722742355687099},{"$f":"'Car Traffic Shares'!F36","v":0.23572410943013286},{"$f":"'Car Traffic Shares'!G36","v":0.74376623710670975},{"$f":"'Car Traffic Shares'!H36","v":0.25623376289329036},{"$f":"'Car Traffic Shares'!I36","v":1},null,"North West",null,{"$f":"'Car Traffic Shares'!M36","v":0.19912958259370542},{"$f":"'Car Traffic Shares'!N36","v":0.32768828492013841},{"$f":"'Car Traffic Shares'!O36","v":0.23528165438999224},{"$f":"'Car Traffic Shares'!P36","v":0.23790047809616394},{"$f":"'Car Traffic Shares'!Q36","v":0.74074594943418925},{"$f":"'Car Traffic Shares'!R36","v":0.25925405056581086},{"$f":"'Car Traffic Shares'!S36","v":1.0000000000000002},null,"North West",null,{"$f":"'Car Traffic Shares'!W36","v":0.19743604251811303},{"$f":"'Car Traffic Shares'!X36","v":0.32900355805669029},{"$f":"'Car Traffic Shares'!Y36","v":0.23347855016968197},{"$f":"'Car Traffic Shares'!Z36","v":0.24008184925551473},{"$f":"'Car Traffic Shares'!AA36","v":0.73785976864567271},{"$f":"'Car Traffic Shares'!AB36","v":0.26214023135432724},{"$f":"'Car Traffic Shares'!AC36","v":1},null,"North West",null,{"$f":"'Car Traffic Shares'!AG36","v":0.19616133320024626},{"$f":"'Car Traffic Shares'!AH36","v":0.32981819059593259},{"$f":"'Car Traffic Shares'!AI36","v":0.23215663417925128},{"$f":"'Car Traffic Shares'!AJ36","v":0.24186384202456979},{"$f":"'Car Traffic Shares'!AK36","v":0.7358407768181825},{"$f":"'Car Traffic Shares'!AL36","v":0.26415922318181756},{"$f":"'Car Traffic Shares'!AM36","v":1.0000000000000002},null,"North West",null,{"$f":"'Car Traffic Shares'!AQ36","v":0.19528623994457867},{"$f":"'Car Traffic Shares'!AR36","v":0.33031817780448153},{"$f":"'Car Traffic Shares'!AS36","v":0.23124880878951837},{"$f":"'Car Traffic Shares'!AT36","v":0.24314677346142152},{"$f":"'Car Traffic Shares'!AU36","v":0.73453252991366069},{"$f":"'Car Traffic Shares'!AV36","v":0.26546747008633914},{"$f":"'Car Traffic Shares'!AW36","v":0.99999999999999989},null,"North West",null,{"$f":"'Car Traffic Shares'!BA36","v":0.19459860882656191},{"$f":"'Car Traffic Shares'!BB36","v":0.33082948792266004},{"$f":"'Car Traffic Shares'!BC36","v":0.23056848906516084},{"$f":"'Car Traffic Shares'!BD36","v":0.24400341418561722},{"$f":"'Car Traffic Shares'!BE36","v":0.73353144348388788},{"$f":"'Car Traffic Shares'!BF36","v":0.26646855651611218},{"$f":"'Car Traffic Shares'!BG36","v":1},null,"North West",null,{"$f":"'Car Traffic Shares'!BK36","v":0.19407326425190508},{"$f":"'Car Traffic Shares'!BL36","v":0.33120903771959054},{"$f":"'Car Traffic Shares'!BM36","v":0.23009081372418572},{"$f":"'Car Traffic Shares'!BN36","v":0.24462688430431867},{"$f":"'Car Traffic Shares'!BO36","v":0.73287134502631512},{"$f":"'Car Traffic Shares'!BP36","v":0.26712865497368493},{"$f":"'Car Traffic Shares'!BQ36","v":1.0000000000000002},null,"North West",null,{"$f":"'Car Traffic Shares'!BU36","v":0.19363615776854565},{"$f":"'Car Traffic Shares'!BV36","v":0.33137276031523411},{"$f":"'Car Traffic Shares'!BW36","v":0.22970207195892409},{"$f":"'Car Traffic Shares'!BX36","v":0.24528900995729616},{"$f":"'Car Traffic Shares'!BY36","v":0.73239600665774129},{"$f":"'Car Traffic Shares'!BZ36","v":0.26760399334225871},{"$f":"'Car Traffic Shares'!CA36","v":0.99999999999999989}]
["South East",null,{"$f":"'Car Traffic Shares'!C37","v":0.2096277463209878},{"$f":"'Car Traffic Shares'!D37","v":0.31892718779782592},{"$f":"'Car Traffic Shares'!E37","v":0.23090903091601614},{"$f":"'Car Traffic Shares'!F37","v":0.24053603496517004},{"$f":"'Car Traffic Shares'!G37","v":0.73432195809825229},{"$f":"'Car Traffic Shares'!H37","v":0.26567804190174787},{"$f":"'Car Traffic Shares'!I37","v":1},null,"South East",null,{"$f":"'Car Traffic Shares'!M37","v":0.20805035754953338},{"$f":"'Car Traffic Shares'!N37","v":0.32038399489100905},{"$f":"'Car Traffic Shares'!O37","v":0.22946421573746972},{"$f":"'Car Traffic Shares'!P37","v":0.24210143182198776},{"$f":"'Car Traffic Shares'!Q37","v":0.73158176362141114},{"$f":"'Car Traffic Shares'!R37","v":0.26841823637858886},{"$f":"'Car Traffic Shares'!S37","v":0.99999999999999978},null,"South East",null,{"$f":"'Car Traffic Shares'!W37","v":0.20643135058495046},{"$f":"'Car Traffic Shares'!X37","v":0.32148228791602851},{"$f":"'Car Traffic Shares'!Y37","v":0.22793957723042998},{"$f":"'Car Traffic Shares'!Z37","v":0.24414678426859107},{"$f":"'Car Traffic Shares'!AA37","v":0.72890332354930576},{"$f":"'Car Traffic Shares'!AB37","v":0.2710966764506943},{"$f":"'Car Traffic Shares'!AC37","v":1},null,"South East",null,{"$f":"'Car Traffic Shares'!AG37","v":0.20531101096265969},{"$f":"'Car Traffic Shares'!AH37","v":0.32205918632770386},{"$f":"'Car Traffic Shares'!AI37","v":0.22682098246654184},{"$f":"'Car Traffic Shares'!AJ37","v":0.24580882024309447},{"$f":"'Car Traffic Shares'!AK37","v":0.72719726339735258},{"$f":"'Car Traffic Shares'!AL37","v":0.27280273660264764},{"$f":"'Car Traffic Shares'!AM37","v":1.0000000000000002},null,"South East",null,{"$f":"'Car Traffic Shares'!AQ37","v":0.20461397766646836},{"$f":"'Car Traffic Shares'!AR37","v":0.32237224237121026},{"$f":"'Car Traffic Shares'!AS37","v":0.22609039617808324},{"$f":"'Car Traffic Shares'!AT37","v":0.24692338378423812},{"$f":"'Car Traffic Shares'!AU37","v":0.72620600916316491},{"$f":"'Car Traffic Shares'!AV37","v":0.27379399083683498},{"$f":"'Car Traffic Shares'!AW37","v":1},null,"South East",null,{"$f":"'Car Traffic Shares'!BA37","v":0.20401437295741359},{"$f":"'Car Traffic Shares'!BB37","v":0.32279388324929259},{"$f":"'Car Traffic Shares'!BC37","v":0.22551415094019481},{"$f":"'Car Traffic Shares'!BD37","v":0.24767759285309901},{"$f":"'Car Traffic Shares'!BE37","v":0.7253614213002052},{"$f":"'Car Traffic Shares'!BF37","v":0.27463857869979491},{"$f":"'Car Traffic Shares'!BG37","v":1.0000000000000002},null,"South East",null,{"$f":"'Car Traffic Shares'!BK37","v":0.20355722195113579},{"$f":"'Car Traffic Shares'!BL37","v":0.3231445768823773},{"$f":"'Car Traffic Shares'!BM37","v":0.2250973935275207},{"$f":"'Car Traffic Shares'!BN37","v":0.24820080763896615},{"$f":"'Car Traffic Shares'!BO37","v":0.72477945948436129},{"$f":"'Car Traffic Shares'!BP37","v":0.27522054051563871},{"$f":"'Car Traffic Shares'!BQ37","v":1},null,"South East",null,{"$f":"'Car Traffic Shares'!BU37","v":0.20317759059376592},{"$f":"'Car Traffic Shares'!BV37","v":0.32330768083203903},{"$f":"'Car Traffic Shares'!BW37","v":0.2247912410683329},{"$f":"'Car Traffic Shares'!BX37","v":0.24872348750586218},{"$f":"'Car Traffic Shares'!BY37","v":0.72441491290550653},{"$f":"'Car Traffic Shares'!BZ37","v":0.27558508709449353},{"$f":"'Car Traffic Shares'!CA37","v":1}]
["South West",null,{"$f":"'Car Traffic Shares'!C38","v":0.20011999758855792},{"$f":"'Car Traffic Shares'!D38","v":0.34151545851124776},{"$f":"'Car Traffic Shares'!E38","v":0.23577969215245148},{"$f":"'Car Traffic Shares'!F38","v":0.22258485174774287},{"$f":"'Car Traffic Shares'!G38","v":0.74041835671315204},{"$f":"'Car Traffic Shares'!H38","v":0.25958164328684807},{"$f":"'Car Traffic Shares'!I38","v":1},null,"South West",null,{"$f":"'Car Traffic Shares'!M38","v":0.19858063187762365},{"$f":"'Car Traffic Shares'!N38","v":0.34323272570298624},{"$f":"'Car Traffic Shares'!O38","v":0.23422693577457354},{"$f":"'Car Traffic Shares'!P38","v":0.2239597066448166},{"$f":"'Car Traffic Shares'!Q38","v":0.73740880000530884},{"$f":"'Car Traffic Shares'!R38","v":0.26259119999469099},{"$f":"'Car Traffic Shares'!S38","v":0.99999999999999989},null,"South West",null,{"$f":"'Car Traffic Shares'!W38","v":0.19700864530634882},{"$f":"'Car Traffic Shares'!X38","v":0.34483056708369791},{"$f":"'Car Traffic Shares'!Y38","v":0.23268680679685405},{"$f":"'Car Traffic Shares'!Z38","v":0.22547398081309922},{"$f":"'Car Traffic Shares'!AA38","v":0.73451706089017588},{"$f":"'Car Traffic Shares'!AB38","v":0.26548293910982412},{"$f":"'Car Traffic Shares'!AC38","v":1},null,"South West",null,{"$f":"'Car Traffic Shares'!AG38","v":0.19599163023071856},{"$f":"'Car Traffic Shares'!AH38","v":0.34570211328153627},{"$f":"'Car Traffic Shares'!AI38","v":0.23168816685593119},{"$f":"'Car Traffic Shares'!AJ38","v":0.22661808963181396},{"$f":"'Car Traffic Shares'!AK38","v":0.73278522737390372},{"$f":"'Car Traffic Shares'!AL38","v":0.26721477262609622},{"$f":"'Car Traffic Shares'!AM38","v":1},null,"South West",null,{"$f":"'Car Traffic Shares'!AQ38","v":0.19536805607678609},{"$f":"'Car Traffic Shares'!AR38","v":0.34619027516844225},{"$f":"'Car Traffic Shares'!AS38","v":0.23109135419166121},{"$f":"'Car Traffic Shares'!AT38","v":0.22735031456311039},{"$f":"'Car Traffic Shares'!AU38","v":0.73187139679664448},{"$f":"'Car Traffic Shares'!AV38","v":0.26812860320335558},{"$f":"'Car Traffic Shares'!AW38","v":1.0000000000000002},null,"South West",null,{"$f":"'Car Traffic Shares'!BA38","v":0.19485230766548603},{"$f":"'Car Traffic Shares'!BB38","v":0.34674128725013897},{"$f":"'Car Traffic Shares'!BC38","v":0.23059190946443431},{"$f":"'Car Traffic Shares'!BD38","v":0.22781449561994055},{"$f":"'Car Traffic Shares'!BE38","v":0.73113667521539627},{"$f":"'Car Traffic Shares'!BF38","v":0.26886332478460379},{"$f":"'Car Traffic Shares'!BG38","v":1},null,"South West",null,{"$f":"'Car Traffic Shares'!BK38","v":0.19450331302160459},{"$f":"'Car Traffic Shares'!BL38","v":0.34714275420851132},{"$f":"'Car Traffic Shares'!BM38","v":0.23027309495658502},{"$f":"'Car Traffic Shares'!BN38","v":0.22808083781329924},{"$f":"'Car Traffic Shares'!BO38","v":0.73075368293722121},{"$f":"'Car Traffic Shares'!BP38","v":0.26924631706277868},{"$f":"'Car Traffic Shares'!BQ38","v":0.99999999999999989},null,"South West",null,{"$f":"'Car Traffic Shares'!BU38","v":0.19429940854342165},{"$f":"'Car Traffic Shares'!BV38","v":0.34730013152230105},{"$f":"'Car Traffic Shares'!BW38","v":0.23008252117587846},{"$f":"'Car Traffic Shares'!BX38","v":0.22831793875839873},{"$f":"'Car Traffic Shares'!BY38","v":0.73063948794539324},{"$f":"'Car Traffic Shares'!BZ38","v":0.26936051205460698},{"$f":"'Car Traffic Shares'!CA38","v":1.0000000000000002}]
["West Midlands",null,{"$f":"'Car Traffic Shares'!C39","v":0.20599234157307997},{"$f":"'Car Traffic Shares'!D39","v":0.31878064083758895},{"$f":"'Car Traffic Shares'!E39","v":0.2378127755853007},{"$f":"'Car Traffic Shares'!F39","v":0.23741424200403033},{"$f":"'Car Traffic Shares'!G39","v":0.74284646595451331},{"$f":"'Car Traffic Shares'!H39","v":0.25715353404548685},{"$f":"'Car Traffic Shares'!I39","v":1.0000000000000002},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!M39","v":0.20433575752979743},{"$f":"'Car Traffic Shares'!N39","v":0.31997517830466887},{"$f":"'Car Traffic Shares'!O39","v":0.23603194423803203},{"$f":"'Car Traffic Shares'!P39","v":0.23965711992750158},{"$f":"'Car Traffic Shares'!Q39","v":0.73983022411979371},{"$f":"'Car Traffic Shares'!R39","v":0.26016977588020634},{"$f":"'Car Traffic Shares'!S39","v":1},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!W39","v":0.20263400114275798},{"$f":"'Car Traffic Shares'!X39","v":0.32088306028037711},{"$f":"'Car Traffic Shares'!Y39","v":0.23442244967995643},{"$f":"'Car Traffic Shares'!Z39","v":0.24206048889690854},{"$f":"'Car Traffic Shares'!AA39","v":0.73686178751955145},{"$f":"'Car Traffic Shares'!AB39","v":0.26313821248044855},{"$f":"'Car Traffic Shares'!AC39","v":1},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!AG39","v":0.20137889812842696},{"$f":"'Car Traffic Shares'!AH39","v":0.32134695032824068},{"$f":"'Car Traffic Shares'!AI39","v":0.23324127665038899},{"$f":"'Car Traffic Shares'!AJ39","v":0.2440328748929434},{"$f":"'Car Traffic Shares'!AK39","v":0.73481810177214457},{"$f":"'Car Traffic Shares'!AL39","v":0.26518189822785537},{"$f":"'Car Traffic Shares'!AM39","v":0.99999999999999989},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!AQ39","v":0.20048632347168127},{"$f":"'Car Traffic Shares'!AR39","v":0.32163385387062415},{"$f":"'Car Traffic Shares'!AS39","v":0.23242621826406393},{"$f":"'Car Traffic Shares'!AT39","v":0.24545360439363065},{"$f":"'Car Traffic Shares'!AU39","v":0.73349434293065474},{"$f":"'Car Traffic Shares'!AV39","v":0.26650565706934531},{"$f":"'Car Traffic Shares'!AW39","v":1},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!BA39","v":0.19978586802116449},{"$f":"'Car Traffic Shares'!BB39","v":0.32198457434851657},{"$f":"'Car Traffic Shares'!BC39","v":0.23182889172165116},{"$f":"'Car Traffic Shares'!BD39","v":0.24640066590866774},{"$f":"'Car Traffic Shares'!BE39","v":0.73247124148882403},{"$f":"'Car Traffic Shares'!BF39","v":0.2675287585111758},{"$f":"'Car Traffic Shares'!BG39","v":0.99999999999999989},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!BK39","v":0.19923912957900272},{"$f":"'Car Traffic Shares'!BL39","v":0.3222657307482254},{"$f":"'Car Traffic Shares'!BM39","v":0.23138696266829312},{"$f":"'Car Traffic Shares'!BN39","v":0.24710817700447879},{"$f":"'Car Traffic Shares'!BO39","v":0.73176456604314644},{"$f":"'Car Traffic Shares'!BP39","v":0.26823543395685356},{"$f":"'Car Traffic Shares'!BQ39","v":1},null,"West Midlands",null,{"$f":"'Car Traffic Shares'!BU39","v":0.19877308287418199},{"$f":"'Car Traffic Shares'!BV39","v":0.32233296995112981},{"$f":"'Car Traffic Shares'!BW39","v":0.23107973165550702},{"$f":"'Car Traffic Shares'!BX39","v":0.24781421551918112},{"$f":"'Car Traffic Shares'!BY39","v":0.73127431203560533},{"$f":"'Car Traffic Shares'!BZ39","v":0.26872568796439467},{"$f":"'Car Traffic Shares'!CA39","v":1}]
["Yorks & Humber",null,{"$f":"'Car Traffic Shares'!C40","v":0.20271032980318596},{"$f":"'Car Traffic Shares'!D40","v":0.3221632188679977},{"$f":"'Car Traffic Shares'!E40","v":0.24387142463484152},{"$f":"'Car Traffic Shares'!F40","v":0.23125502669397488},{"$f":"'Car Traffic Shares'!G40","v":0.74974549389407674},{"$f":"'Car Traffic Shares'!H40","v":0.25025450610592331},{"$f":"'Car Traffic Shares'!I40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!M40","v":0.2012764027209448},{"$f":"'Car Traffic Shares'!N40","v":0.32327787935794},{"$f":"'Car Traffic Shares'!O40","v":0.24228082763168121},{"$f":"'Car Traffic Shares'!P40","v":0.23316489028943402},{"$f":"'Car Traffic Shares'!Q40","v":0.7471509812218825},{"$f":"'Car Traffic Shares'!R40","v":0.25284901877811744},{"$f":"'Car Traffic Shares'!S40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!W40","v":0.19982091788074688},{"$f":"'Car Traffic Shares'!X40","v":0.32416805977013802},{"$f":"'Car Traffic Shares'!Y40","v":0.2407930863986647},{"$f":"'Car Traffic Shares'!Z40","v":0.2352179359504504},{"$f":"'Car Traffic Shares'!AA40","v":0.7446170048000742},{"$f":"'Car Traffic Shares'!AB40","v":0.25538299519992574},{"$f":"'Car Traffic Shares'!AC40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!AG40","v":0.19879658787874857},{"$f":"'Car Traffic Shares'!AH40","v":0.32452329348885239},{"$f":"'Car Traffic Shares'!AI40","v":0.23971193413829989},{"$f":"'Car Traffic Shares'!AJ40","v":0.2369681844940992},{"$f":"'Car Traffic Shares'!AK40","v":0.74288166324545024},{"$f":"'Car Traffic Shares'!AL40","v":0.25711833675454981},{"$f":"'Car Traffic Shares'!AM40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!AQ40","v":0.19800174201227608},{"$f":"'Car Traffic Shares'!AR40","v":0.32473874853030366},{"$f":"'Car Traffic Shares'!AS40","v":0.23900718227279755},{"$f":"'Car Traffic Shares'!AT40","v":0.23825232718462269},{"$f":"'Car Traffic Shares'!AU40","v":0.74166145392798732},{"$f":"'Car Traffic Shares'!AV40","v":0.25833854607201273},{"$f":"'Car Traffic Shares'!AW40","v":1.0000000000000002},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!BA40","v":0.19733591739820786},{"$f":"'Car Traffic Shares'!BB40","v":0.32509991681664607},{"$f":"'Car Traffic Shares'!BC40","v":0.23843566790982273},{"$f":"'Car Traffic Shares'!BD40","v":0.23912849787532331},{"$f":"'Car Traffic Shares'!BE40","v":0.74061130508251616},{"$f":"'Car Traffic Shares'!BF40","v":0.25938869491748379},{"$f":"'Car Traffic Shares'!BG40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!BK40","v":0.19681932605337693},{"$f":"'Car Traffic Shares'!BL40","v":0.32532372753086136},{"$f":"'Car Traffic Shares'!BM40","v":0.23802800137888738},{"$f":"'Car Traffic Shares'!BN40","v":0.23982894503687441},{"$f":"'Car Traffic Shares'!BO40","v":0.73984836242157204},{"$f":"'Car Traffic Shares'!BP40","v":0.26015163757842785},{"$f":"'Car Traffic Shares'!BQ40","v":1},null,"Yorks & Humber",null,{"$f":"'Car Traffic Shares'!BU40","v":0.19636117578037099},{"$f":"'Car Traffic Shares'!BV40","v":0.325335098065406},{"$f":"'Car Traffic Shares'!BW40","v":0.23769482353467039},{"$f":"'Car Traffic Shares'!BX40","v":0.24060890261955253},{"$f":"'Car Traffic Shares'!BY40","v":0.73925799358939304},{"$f":"'Car Traffic Shares'!BZ40","v":0.26074200641060691},{"$f":"'Car Traffic Shares'!CA40","v":1}]

{"sheet":"Car Traffic Shares","index":90,"n_rows":40,"n_cols":79,"rows_kept":40,"cut":false,"hidden":true,"merged":[[10,0,10,1],[11,0,11,1],[5,5,5,19],[6,0,6,1],[7,0,7,1],[9,0,9,1],[0,41,0,49],[0,51,0,59],[0,3,0,9],[0,11,0,19],[0,21,0,29],[0,31,0,39]]}
[]
[]
["TAG Table 5.4.3"]
["Car traffic shares by time of day and region"]
[]
["This version:",null,null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:"]
["Contents"]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
[]
[]
["Source year:",2010]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,null,"This feeds into Table A 5.4.3"]
[2045,2050,null,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 3)"]
[2055,2060]
[]
["Table A 5.4.3:",null,"2025 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,"2030 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2035 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2040 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2045 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2050 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2055 Car Traffic Shares % (1 d.p.)",null,null,null,null,null,null,null,null,null,"2060 Car Traffic Shares % (1 d.p.)"]
[null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri"]
[null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week"]
["Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average"]
["Great Britain",null,0.20346506665536562,0.32124784854917954,0.23639140103995362,0.2388956837555013,0.74127383711538875,0.25872616288461125,1,null,"Great Britain",null,0.20185294253854694,0.32263522304725584,0.23476114410309248,0.24075069031110496,0.73848622880001125,0.26151377119998875,1,null,"Great Britain",null,0.20020932300547784,0.32381582941860648,0.23321276966039625,0.2427620779155194,0.7357436720312297,0.26425632796877024,0.99999999999999978,null,"Great Britain",null,0.19905393158412027,0.32446002230269233,0.23213570728346139,0.24435033882972607,0.73391702932995706,0.266082970670043,1,null,"Great Britain",null,0.19828957362107427,0.32482787730238838,0.23142797817080046,0.24545457090573694,0.73278714770249986,0.26721285229750019,1,null,"Great Britain",null,0.19765177584058372,0.32528790130379215,0.23087367374697823,0.24618664910864588,0.73187638638661745,0.26812361361338244,0.99999999999999978,null,"Great Britain",null,0.19715594598577943,0.32563263675649795,0.2304843687678142,0.24672704848990848,0.73125261867554525,0.26874738132445469,1,null,"Great Britain",null,0.19676596766393695,0.32577672588608653,0.23020151686455889,0.24725578958541761,0.73082695815575849,0.26917304184424168,1.0000000000000002]
["England + Wales",null,0.20410559257239563,0.32075186283947799,0.23559980722119861,0.23954273736692783,0.74082255349681558,0.25917744650318431,0.99999999999999989,null,"England + Wales",null,0.20252288193600024,0.32208977227504021,0.23397291530585115,0.24141443048310837,0.73804532663462663,0.26195467336537331,0.99999999999999989,null,"England + Wales",null,0.20090461595550674,0.32321326601022904,0.23242502645655844,0.24345709157770576,0.73530274565782616,0.26469725434217395,1,null,"England + Wales",null,0.19976060424354611,0.32381605847730971,0.23134190850454422,0.24508142877459993,0.73346125751870428,0.26653874248129583,1.0000000000000002,null,"England + Wales",null,0.19899725018991798,0.32415420115441035,0.23062729518669089,0.2462212534689808,0.73231197595397712,0.26768802404602282,1,null,"England + Wales",null,0.19835548580821466,0.32459749892167883,0.2300665959226017,0.24698041934750489,0.73138179103775569,0.26861820896224442,1,null,"England + Wales",null,0.19784570296335882,0.32493708714870206,0.2296676821074746,0.24754952778046443,0.73072861385679744,0.26927138614320245,0.99999999999999989,null,"England + Wales",null,0.19743605614066231,0.32508333310836679,0.2293723055682558,0.24810830518271507,0.73026885622334803,0.26973114377665192,1]
["England",null,0.20452859938978896,0.320261936816504,0.23526615423541195,0.23994330955829504,0.74059644118139767,0.25940355881860222,0.99999999999999989,null,"England",null,0.20293373893384467,0.32161292547081222,0.23361957717925044,0.24183375841609275,0.73779011215187107,0.26220988784812876,0.99999999999999989,null,"England",null,0.20130651020869947,0.32273356796414543,0.23205286552359511,0.24390705630355991,0.73501964159635769,0.26498035840364242,1,null,"England",null,0.20015739788614365,0.32332559016840073,0.23095497032714957,0.24556204161830616,0.73315152375420523,0.26684847624579483,1,null,"England",null,0.1993887215528925,0.3236542147494979,0.23022712922918098,0.24672993446842864,0.7319813919540249,0.2680186080459751,1,null,"England",null,0.19874441781500518,0.32408815512600775,0.22965895709770479,0.24750846996128237,0.73103826630843383,0.26896173369156612,1,null,"England",null,0.19823209805660227,0.32441705870071119,0.2292571399960861,0.24809370324660043,0.73037675262500146,0.2696232473749986,1,null,"England",null,0.19782082424057423,0.32454989875789625,0.22895951876856119,0.24866975823296816,0.72990831066045214,0.27009168933954797,1]
["Scotland",null,0.19662409771973804,0.32654509373843793,0.24484581104860523,0.23198499749321874,0.74612817188363256,0.25387182811636727,1,null,"Scotland",null,0.19475923756725919,0.32841077061046497,0.24310736550574058,0.23372262631653526,0.74318728095509712,0.25681271904490283,1,null,"Scotland",null,0.19290710538542838,0.33014416790912099,0.24148593322821313,0.23546279347723734,0.74040658281134542,0.2595934171886547,1,null,"Scotland",null,0.1916727212131015,0.33118623762045329,0.24042695175329393,0.23671408941315142,0.73871165301737296,0.26128834698262698,1,null,"Scotland",null,0.1909178072060638,0.33184546615710087,0.23976857921821465,0.23746814741862077,0.73777386202530193,0.26222613797469796,0.99999999999999989,null,"Scotland",null,0.19033106537369823,0.33247017266214252,0.23926972232988464,0.23792903963427459,0.73706163060886043,0.26293836939113957,1,null,"Scotland",null,0.18998019320416037,0.33286865204177851,0.23898060985726347,0.23817054489679759,0.73674891370527495,0.2632510862947251,1.0000000000000002,null,"Scotland",null,0.18979039481267845,0.33299489483469663,0.23883354682381872,0.23838116352880612,0.73668782654588028,0.26331217345411961,1]
["Wales",null,0.19771241678783111,0.32815643188544807,0.24064252072242173,0.23348863060429911,0.74425682559773432,0.25574317440226557,0.99999999999999989,null,"Wales",null,0.19629975606280409,0.32931242565690128,0.23932482034622329,0.23506299793407118,0.74193268776427945,0.2580673122357206,1,null,"Wales",null,0.19480870657496654,0.33048929893609785,0.23806994251171198,0.23663205197722376,0.73962375006967251,0.26037624993032749,1,null,"Wales",null,0.19373931023639354,0.33125885385527876,0.23721364705719139,0.23778818885113634,0.73819375404441334,0.26180624595558666,1,null,"Wales",null,0.19305636128793857,0.3317418920177102,0.23670013146737562,0.23850161522697572,0.73736575425051398,0.26263424574948591,0.99999999999999989,null,"Wales",null,0.19245286838435677,0.33232754301825829,0.23625311693004719,0.23896647166733775,0.7366352012597035,0.26336479874029661,1,null,"Wales",null,0.19198128473973516,0.33282969334512547,0.23589858586813617,0.2392904360470032,0.73611082852652165,0.26388917147347835,1,null,"Wales",null,0.19159622116308581,0.33317955672677824,0.23563739560999775,0.23958682650013813,0.73578511153612869,0.26421488846387137,1]
["East Anglia",null,0.21010401206635104,0.31618427282327899,0.23642247223447937,0.23728924287589062,0.7427456412509309,0.25725435874906893,0.99999999999999989,null,"East Anglia",null,0.20865049199211066,0.31729118386769833,0.23499075671546929,0.23906756742472177,0.74027013465518221,0.25972986534481768,1,null,"East Anglia",null,0.2070982455354482,0.31818672472427967,0.23356861348267907,0.24114641625759303,0.73764214548184703,0.26235785451815302,1.0000000000000002,null,"East Anglia",null,0.20598902231144081,0.31868644246507727,0.23254578829048866,0.24277874693299326,0.73588896643751212,0.26411103356248783,1,null,"East Anglia",null,0.20525905538159198,0.31901664143812231,0.23186323808370385,0.24386106509658195,0.73479026186501795,0.26520973813498189,0.99999999999999989,null,"East Anglia",null,0.20457508477827219,0.31947115875160143,0.23132468765126749,0.24462906881885882,0.73385193727059994,0.26614806272940017,1,null,"East Anglia",null,0.20404953835239545,0.31981539550639326,0.23096751440425356,0.2451675517369577,0.73319137575347237,0.26680862424652763,1,null,"East Anglia",null,0.203628510029224,0.31998650498962106,0.23067825547950724,0.24570672950164776,0.73271385888921559,0.2672861411107843,0.99999999999999989]
["East Midlands",null,0.20936040972564143,0.31481238025329633,0.2417720855112494,0.23405512450981297,0.74531883520007947,0.25468116479992037,0.99999999999999978,null,"East Midlands",null,0.20786964913767508,0.31612830432517708,0.24027357994253584,0.23572846659461213,0.74239977729374451,0.25760022270625538,0.99999999999999978,null,"East Midlands",null,0.20621816864026324,0.31724970831179766,0.23872115677267475,0.23781096627526432,0.73946894513002626,0.2605310548699738,1,null,"East Midlands",null,0.20508239588867944,0.31780466520774658,0.2376854546724837,0.23942748423109039,0.73752304000666347,0.26247695999333642,0.99999999999999989,null,"East Midlands",null,0.20434355429832599,0.31811117315227738,0.23699002494782384,0.2405552476015726,0.73638409576053221,0.26361590423946807,1.0000000000000002,null,"East Midlands",null,0.20378670702500942,0.31852449980901437,0.23643411822883048,0.24125467493714572,0.73548114334756043,0.26451885665243957,1,null,"East Midlands",null,0.20338660039995876,0.31884593564114905,0.23608421798685522,0.24168324597203703,0.73493652045461311,0.26506347954538673,0.99999999999999967,null,"East Midlands",null,0.20312371218376107,0.31896637288694607,0.23583723547574151,0.24207267945355129,0.73462761909920882,0.26537238090079135,1.0000000000000002]
["London",null,0.18917615913790384,0.28684253129751791,0.20866132745703048,0.31531998210754786,0.71662338239197532,0.28337661760802446,0.99999999999999978,null,"London",null,0.18708683998418527,0.28847798679659448,0.2064211910346847,0.31801398218453558,0.71365202077231871,0.28634797922768129,1,null,"London",null,0.18502215245174389,0.28965872894534356,0.20457739699572219,0.32074172160719039,0.71044219821491594,0.28955780178508395,0.99999999999999989,null,"London",null,0.18349470459757708,0.29007163194636809,0.20337726359654026,0.32305639985951462,0.70770883327743939,0.29229116672256072,1.0000000000000002,null,"London",null,0.18256505833225142,0.28989958266170235,0.20261202743932386,0.32492333156672232,0.70578785926294563,0.29421214073705443,1,null,"London",null,0.1817448918307526,0.29015741416765539,0.20209193693350777,0.32600575706808427,0.70449486306003506,0.29550513693996489,1,null,"London",null,0.18079923593833869,0.29031439629654687,0.2016522303152759,0.32723413744983848,0.70322150739940226,0.29677849260059769,1,null,"London",null,0.18003295572450315,0.29038075860607565,0.20130992779511298,0.32827635787430831,0.70191225235863142,0.29808774764136847,1]
["North East",null,0.20075860218586622,0.32532526163443859,0.24386082485456134,0.23005531132513388,0.75461359705523734,0.24538640294476258,1,null,"North East",null,0.19945625008879334,0.32629666493407794,0.24249377522198695,0.23175330975514177,0.75275159213589304,0.24724840786410696,1,null,"North East",null,0.19819255592414178,0.32716756570216643,0.24132753120474421,0.23331234716894758,0.75101221940598273,0.2489877805940173,1.0000000000000002,null,"North East",null,0.19727396142599568,0.32753400064840493,0.24053888153478439,0.23465315639081494,0.74979191017693247,0.25020808982306769,1.0000000000000002,null,"North East",null,0.19650912079522276,0.32793552013259242,0.23996327224740532,0.23559208682477956,0.7489314349965891,0.25106856500341085,1,null,"North East",null,0.19583376009979955,0.32843129370349544,0.23948200249123025,0.23625294370547473,0.74806783350266803,0.25193216649733219,1.0000000000000002,null,"North East",null,0.19523240959301286,0.32887934277820241,0.23908166485484603,0.23680658277393868,0.74735288943673261,0.25264711056326755,1.0000000000000002,null,"North East",null,0.19466975574499387,0.32910196924745111,0.23878055773199322,0.23744771727556177,0.74675937937066272,0.25324062062933728,0.99999999999999978]
["North West",null,0.20086965446148794,0.32617881255150827,0.23722742355687099,0.23572410943013286,0.74376623710670975,0.25623376289329036,1,null,"North West",null,0.19912958259370542,0.32768828492013841,0.23528165438999224,0.23790047809616394,0.74074594943418925,0.25925405056581086,1.0000000000000002,null,"North West",null,0.19743604251811303,0.32900355805669029,0.23347855016968197,0.24008184925551473,0.73785976864567271,0.26214023135432724,1,null,"North West",null,0.19616133320024626,0.32981819059593259,0.23215663417925128,0.24186384202456979,0.7358407768181825,0.26415922318181756,1.0000000000000002,null,"North West",null,0.19528623994457867,0.33031817780448153,0.23124880878951837,0.24314677346142152,0.73453252991366069,0.26546747008633914,0.99999999999999989,null,"North West",null,0.19459860882656191,0.33082948792266004,0.23056848906516084,0.24400341418561722,0.73353144348388788,0.26646855651611218,1,null,"North West",null,0.19407326425190508,0.33120903771959054,0.23009081372418572,0.24462688430431867,0.73287134502631512,0.26712865497368493,1.0000000000000002,null,"North West",null,0.19363615776854565,0.33137276031523411,0.22970207195892409,0.24528900995729616,0.73239600665774129,0.26760399334225871,0.99999999999999989]
["South East",null,0.2096277463209878,0.31892718779782592,0.23090903091601614,0.24053603496517004,0.73432195809825229,0.26567804190174787,1,null,"South East",null,0.20805035754953338,0.32038399489100905,0.22946421573746972,0.24210143182198776,0.73158176362141114,0.26841823637858886,0.99999999999999978,null,"South East",null,0.20643135058495046,0.32148228791602851,0.22793957723042998,0.24414678426859107,0.72890332354930576,0.2710966764506943,1,null,"South East",null,0.20531101096265969,0.32205918632770386,0.22682098246654184,0.24580882024309447,0.72719726339735258,0.27280273660264764,1.0000000000000002,null,"South East",null,0.20461397766646836,0.32237224237121026,0.22609039617808324,0.24692338378423812,0.72620600916316491,0.27379399083683498,1,null,"South East",null,0.20401437295741359,0.32279388324929259,0.22551415094019481,0.24767759285309901,0.7253614213002052,0.27463857869979491,1.0000000000000002,null,"South East",null,0.20355722195113579,0.3231445768823773,0.2250973935275207,0.24820080763896615,0.72477945948436129,0.27522054051563871,1,null,"South East",null,0.20317759059376592,0.32330768083203903,0.2247912410683329,0.24872348750586218,0.72441491290550653,0.27558508709449353,1]
["South West",null,0.20011999758855792,0.34151545851124776,0.23577969215245148,0.22258485174774287,0.74041835671315204,0.25958164328684807,1,null,"South West",null,0.19858063187762365,0.34323272570298624,0.23422693577457354,0.2239597066448166,0.73740880000530884,0.26259119999469099,0.99999999999999989,null,"South West",null,0.19700864530634882,0.34483056708369791,0.23268680679685405,0.22547398081309922,0.73451706089017588,0.26548293910982412,1,null,"South West",null,0.19599163023071856,0.34570211328153627,0.23168816685593119,0.22661808963181396,0.73278522737390372,0.26721477262609622,1,null,"South West",null,0.19536805607678609,0.34619027516844225,0.23109135419166121,0.22735031456311039,0.73187139679664448,0.26812860320335558,1.0000000000000002,null,"South West",null,0.19485230766548603,0.34674128725013897,0.23059190946443431,0.22781449561994055,0.73113667521539627,0.26886332478460379,1,null,"South West",null,0.19450331302160459,0.34714275420851132,0.23027309495658502,0.22808083781329924,0.73075368293722121,0.26924631706277868,0.99999999999999989,null,"South West",null,0.19429940854342165,0.34730013152230105,0.23008252117587846,0.22831793875839873,0.73063948794539324,0.26936051205460698,1.0000000000000002]
["West Midlands",null,0.20599234157307997,0.31878064083758895,0.2378127755853007,0.23741424200403033,0.74284646595451331,0.25715353404548685,1.0000000000000002,null,"West Midlands",null,0.20433575752979743,0.31997517830466887,0.23603194423803203,0.23965711992750158,0.73983022411979371,0.26016977588020634,1,null,"West Midlands",null,0.20263400114275798,0.32088306028037711,0.23442244967995643,0.24206048889690854,0.73686178751955145,0.26313821248044855,1,null,"West Midlands",null,0.20137889812842696,0.32134695032824068,0.23324127665038899,0.2440328748929434,0.73481810177214457,0.26518189822785537,0.99999999999999989,null,"West Midlands",null,0.20048632347168127,0.32163385387062415,0.23242621826406393,0.24545360439363065,0.73349434293065474,0.26650565706934531,1,null,"West Midlands",null,0.19978586802116449,0.32198457434851657,0.23182889172165116,0.24640066590866774,0.73247124148882403,0.2675287585111758,0.99999999999999989,null,"West Midlands",null,0.19923912957900272,0.3222657307482254,0.23138696266829312,0.24710817700447879,0.73176456604314644,0.26823543395685356,1,null,"West Midlands",null,0.19877308287418199,0.32233296995112981,0.23107973165550702,0.24781421551918112,0.73127431203560533,0.26872568796439467,1]
["Yorks & Humber",null,0.20271032980318596,0.3221632188679977,0.24387142463484152,0.23125502669397488,0.74974549389407674,0.25025450610592331,1,null,"Yorks & Humber",null,0.2012764027209448,0.32327787935794,0.24228082763168121,0.23316489028943402,0.7471509812218825,0.25284901877811744,1,null,"Yorks & Humber",null,0.19982091788074688,0.32416805977013802,0.2407930863986647,0.2352179359504504,0.7446170048000742,0.25538299519992574,1,null,"Yorks & Humber",null,0.19879658787874857,0.32452329348885239,0.23971193413829989,0.2369681844940992,0.74288166324545024,0.25711833675454981,1,null,"Yorks & Humber",null,0.19800174201227608,0.32473874853030366,0.23900718227279755,0.23825232718462269,0.74166145392798732,0.25833854607201273,1.0000000000000002,null,"Yorks & Humber",null,0.19733591739820786,0.32509991681664607,0.23843566790982273,0.23912849787532331,0.74061130508251616,0.25938869491748379,1,null,"Yorks & Humber",null,0.19681932605337693,0.32532372753086136,0.23802800137888738,0.23982894503687441,0.73984836242157204,0.26015163757842785,1,null,"Yorks & Humber",null,0.19636117578037099,0.325335098065406,0.23769482353467039,0.24060890261955253,0.73925799358939304,0.26074200641060691,1]

{"sheet":"A5.4.4","index":91,"n_rows":40,"n_cols":79,"rows_kept":40,"cut":false,"hidden":false,"merged":[[11,0,11,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[0,41,0,49],[10,0,10,1],[0,51,0,59],[0,3,0,9],[0,11,0,19],[0,21,0,29],[0,31,0,39]]}
[]
[]
["TAG Table A 5.4.4"]
["Marginal External Costs by region and time of day"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Notes:","This table only includes the congestion costs of car kilometres."]
["Contents",null,null,null,null,"The 'All Week Average' figures will not align with the 'Weighted Average' figures presented in Table A5.4.2, due to differences in how NTMv2R weights across traffic when calculating the MEC by time of day."]
["TAG Unit 3.13.2",null,null,null,null,"As per TAG Unit A5.4, these tables should be used where changes in car kilometres by time of day or day of week is the primary focus of the analysis; analysis of average impacts across the week should use the values in Table A5.4.2. "]
["TAG Unit A 5.4",null,null,null,null,"Costs are converted to the specified price base by multiplying by the GDP deflator value in the price year and dividing by the GDP deflator value for the source year."]
["Parameters:"]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,null,"For Road Freight VTT Forthcoming Change: all regions uplifted by identical factor reflecting GB-level change to VTT by vehicle/purpose type, and time-of-day/day of week."]
[]
["Source year:",{"$f":"'MECs - time of day'!B16","v":2010}]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"Data Book source tabs: MECs - time of day, Annual Parameters"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 3)"]
[2055,2060]
[]
["Table A 5.4.4:",null,{"$f":"\"2025 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2025 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,{"$f":"\"2030 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2030 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2035 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2035 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2040 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2040 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2045 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2045 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2050 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2050 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2055 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2055 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2060 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$14&\", 1 d.p.)\"","v":"2060 Marginal External Congestion Costs - Cars (pence per km, £2023, 1 d.p.)"}]
[null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri"]
[null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week"]
["Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average"]
["Great Britain",null,{"$f":"'MECs - time of day'!C27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.5935308859179},{"$f":"'MECs - time of day'!D27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.737995451014299},{"$f":"'MECs - time of day'!E27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.275074824544213},{"$f":"'MECs - time of day'!F27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.311858979147996},{"$f":"'MECs - time of day'!G27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.125523067638348},{"$f":"'MECs - time of day'!H27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.642031225854421},{"$f":"'MECs - time of day'!I27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.170776451557941},null,"Great Britain",null,{"$f":"'MECs - time of day'!M27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.402526562084006},{"$f":"'MECs - time of day'!N27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.868183239619135},{"$f":"'MECs - time of day'!O27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.288530766809629},{"$f":"'MECs - time of day'!P27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.904381537228748},{"$f":"'MECs - time of day'!Q27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.333468143509954},{"$f":"'MECs - time of day'!R27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.591831331874225},{"$f":"'MECs - time of day'!S27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.189714769015367},null,"Great Britain",null,{"$f":"'MECs - time of day'!W27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.982545107394685},{"$f":"'MECs - time of day'!X27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.166066177636985},{"$f":"'MECs - time of day'!Y27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.589067840148118},{"$f":"'MECs - time of day'!Z27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.346093064713216},{"$f":"'MECs - time of day'!AA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.97902804259801},{"$f":"'MECs - time of day'!AB27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.759340573675715},{"$f":"'MECs - time of day'!AC27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.655314844910947},null,"Great Britain",null,{"$f":"'MECs - time of day'!AG27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.167222704695817},{"$f":"'MECs - time of day'!AH27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.376566551696342},{"$f":"'MECs - time of day'!AI27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.132640867091737},{"$f":"'MECs - time of day'!AJ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.656290500262106},{"$f":"'MECs - time of day'!AK27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.693305399777159},{"$f":"'MECs - time of day'!AL27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.974605213864574},{"$f":"'MECs - time of day'!AM27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.966578792415994},null,"Great Britain",null,{"$f":"'MECs - time of day'!AQ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.917454592496895},{"$f":"'MECs - time of day'!AR27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.038652486294374},{"$f":"'MECs - time of day'!AS27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.375904145839371},{"$f":"'MECs - time of day'!AT27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.656201430661294},{"$f":"'MECs - time of day'!AU27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.804379317955188},{"$f":"'MECs - time of day'!AV27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.692811882655228},{"$f":"'MECs - time of day'!AW27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.687391134185873},null,"Great Britain",null,{"$f":"'MECs - time of day'!BA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.480541031013743},{"$f":"'MECs - time of day'!BB27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.154498280902018},{"$f":"'MECs - time of day'!BC27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.961399941685272},{"$f":"'MECs - time of day'!BD27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.417722551381658},{"$f":"'MECs - time of day'!BE27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.875451821066221},{"$f":"'MECs - time of day'!BF27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.685178055785897},{"$f":"'MECs - time of day'!BG27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.469471245814027},null,"Great Britain",null,{"$f":"'MECs - time of day'!BK27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.783225240454769},{"$f":"'MECs - time of day'!BL27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.53396560382366},{"$f":"'MECs - time of day'!BM27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.948928738067295},{"$f":"'MECs - time of day'!BN27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.011322230100248},{"$f":"'MECs - time of day'!BO27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.697354205563869},{"$f":"'MECs - time of day'!BP27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.023407656443965},{"$f":"'MECs - time of day'!BQ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.112105657543765},null,"Great Britain",null,{"$f":"'MECs - time of day'!BU27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":106.93163081458103},{"$f":"'MECs - time of day'!BV27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.030573718382144},{"$f":"'MECs - time of day'!BW27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":113.68912514102824},{"$f":"'MECs - time of day'!BX27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.328421883726016},{"$f":"'MECs - time of day'!BY27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.727355618984561},{"$f":"'MECs - time of day'!BZ27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.461906860439179},{"$f":"'MECs - time of day'!CA27*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.058384606875066}]
["England + Wales",null,{"$f":"'MECs - time of day'!C28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.913987730869806},{"$f":"'MECs - time of day'!D28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.551047342158455},{"$f":"'MECs - time of day'!E28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.673139732452263},{"$f":"'MECs - time of day'!F28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.48525151861028},{"$f":"'MECs - time of day'!G28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.908865765681313},{"$f":"'MECs - time of day'!H28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.602666849759476},{"$f":"'MECs - time of day'!I28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.813457334510339},null,"England + Wales",null,{"$f":"'MECs - time of day'!M28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.001765368880285},{"$f":"'MECs - time of day'!N28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.914207511355755},{"$f":"'MECs - time of day'!O28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.039405755862624},{"$f":"'MECs - time of day'!P28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.254113302536812},{"$f":"'MECs - time of day'!Q28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.355060096853485},{"$f":"'MECs - time of day'!R28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.74022476927772},{"$f":"'MECs - time of day'!S28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.065868475165331},null,"England + Wales",null,{"$f":"'MECs - time of day'!W28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.955374200550125},{"$f":"'MECs - time of day'!X28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.576665786847208},{"$f":"'MECs - time of day'!Y28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.76888037812062},{"$f":"'MECs - time of day'!Z28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.923203653173335},{"$f":"'MECs - time of day'!AA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.322725884029779},{"$f":"'MECs - time of day'!AB28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.183249668179958},{"$f":"'MECs - time of day'!AC28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.853840435996609},null,"England + Wales",null,{"$f":"'MECs - time of day'!AG28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.587983653014746},{"$f":"'MECs - time of day'!AH28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.27463924050025},{"$f":"'MECs - time of day'!AI28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.782670779744095},{"$f":"'MECs - time of day'!AJ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.531497956261425},{"$f":"'MECs - time of day'!AK28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.435083132876912},{"$f":"'MECs - time of day'!AL28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.646321513340517},{"$f":"'MECs - time of day'!AM28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.5377226864656},null,"England + Wales",null,{"$f":"'MECs - time of day'!AQ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.754077499169355},{"$f":"'MECs - time of day'!AR28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.30612791058028},{"$f":"'MECs - time of day'!AS28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.516228722947801},{"$f":"'MECs - time of day'!AT28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.711607283477122},{"$f":"'MECs - time of day'!AU28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.880125317824174},{"$f":"'MECs - time of day'!AV28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.572081891761719},{"$f":"'MECs - time of day'!AW28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.570918444538407},null,"England + Wales",null,{"$f":"'MECs - time of day'!BA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.946096829445565},{"$f":"'MECs - time of day'!BB28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.784399528447281},{"$f":"'MECs - time of day'!BC28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":88.429294447464784},{"$f":"'MECs - time of day'!BD28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.718811166107159},{"$f":"'MECs - time of day'!BE28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.303370837328487},{"$f":"'MECs - time of day'!BF28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.817223413343648},{"$f":"'MECs - time of day'!BG28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.693035869456217},null,"England + Wales",null,{"$f":"'MECs - time of day'!BK28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":102.2711259721966},{"$f":"'MECs - time of day'!BL28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.513729168345577},{"$f":"'MECs - time of day'!BM28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.764901090014561},{"$f":"'MECs - time of day'!BN28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.447093335066334},{"$f":"'MECs - time of day'!BO28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.334454646801731},{"$f":"'MECs - time of day'!BP28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.338300013425595},{"$f":"'MECs - time of day'!BQ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.546309248230898},null,"England + Wales",null,{"$f":"'MECs - time of day'!BU28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":111.8092430293209},{"$f":"'MECs - time of day'!BV28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.38043496738625},{"$f":"'MECs - time of day'!BW28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.35071948278471},{"$f":"'MECs - time of day'!BX28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.032117897694292},{"$f":"'MECs - time of day'!BY28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":83.008009576031952},{"$f":"'MECs - time of day'!BZ28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.040818788178044},{"$f":"'MECs - time of day'!CA28*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.056362198586839}]
["England",null,{"$f":"'MECs - time of day'!C29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.638561926800655},{"$f":"'MECs - time of day'!D29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.934295318760704},{"$f":"'MECs - time of day'!E29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.444514415216872},{"$f":"'MECs - time of day'!F29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.276409394472818},{"$f":"'MECs - time of day'!G29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.227726284352023},{"$f":"'MECs - time of day'!H29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.282581526384533},{"$f":"'MECs - time of day'!I29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.021475294198325},null,"England",null,{"$f":"'MECs - time of day'!M29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.923937797973466},{"$f":"'MECs - time of day'!N29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.479005050181023},{"$f":"'MECs - time of day'!O29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.069905986181631},{"$f":"'MECs - time of day'!P29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.174768052960594},{"$f":"'MECs - time of day'!Q29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.84978589037231},{"$f":"'MECs - time of day'!R29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.549536021426409},{"$f":"'MECs - time of day'!S29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.442928229277832},null,"England",null,{"$f":"'MECs - time of day'!W29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.152879108465228},{"$f":"'MECs - time of day'!X29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.433570243177783},{"$f":"'MECs - time of day'!Y29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.116616909528261},{"$f":"'MECs - time of day'!Z29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.018492033338912},{"$f":"'MECs - time of day'!AA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.062617763527676},{"$f":"'MECs - time of day'!AB29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.182067206219894},{"$f":"'MECs - time of day'!AC29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.469996776944718},null,"England",null,{"$f":"'MECs - time of day'!AG29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.127416015465798},{"$f":"'MECs - time of day'!AH29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.468307105443877},{"$f":"'MECs - time of day'!AI29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.504207555769838},{"$f":"'MECs - time of day'!AJ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.852785017239182},{"$f":"'MECs - time of day'!AK29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.471028543800202},{"$f":"'MECs - time of day'!AL29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.831076330513337},{"$f":"'MECs - time of day'!AM29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.430977706644477},null,"England",null,{"$f":"'MECs - time of day'!AQ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.615111350674795},{"$f":"'MECs - time of day'!AR29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.799723702202925},{"$f":"'MECs - time of day'!AS29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.588907309174544},{"$f":"'MECs - time of day'!AT29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.174108908602243},{"$f":"'MECs - time of day'!AU29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.172401087921145},{"$f":"'MECs - time of day'!AV29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.903748125214484},{"$f":"'MECs - time of day'!AW29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.700200445159979},null,"England",null,{"$f":"'MECs - time of day'!BA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.3017814472728},{"$f":"'MECs - time of day'!BB29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.552690268170991},{"$f":"'MECs - time of day'!BC29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":91.763970086557819},{"$f":"'MECs - time of day'!BD29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.361124231915447},{"$f":"'MECs - time of day'!BE29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.867285494544191},{"$f":"'MECs - time of day'!BF29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.335262796667095},{"$f":"'MECs - time of day'!BG29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.082125276816797},null,"England",null,{"$f":"'MECs - time of day'!BK29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":105.66151119316041},{"$f":"'MECs - time of day'!BL29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.576238009876946},{"$f":"'MECs - time of day'!BM29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.394082224350811},{"$f":"'MECs - time of day'!BN29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.204412487465703},{"$f":"'MECs - time of day'!BO29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.079488679473272},{"$f":"'MECs - time of day'!BP29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.993834408908533},{"$f":"'MECs - time of day'!BQ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.112392633643509},null,"England",null,{"$f":"'MECs - time of day'!BU29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.55159113709971},{"$f":"'MECs - time of day'!BV29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.745570897084946},{"$f":"'MECs - time of day'!BW29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.42186128262523},{"$f":"'MECs - time of day'!BX29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.023791322337203},{"$f":"'MECs - time of day'!BY29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.277682017158028},{"$f":"'MECs - time of day'!BZ29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.896667405526429},{"$f":"'MECs - time of day'!CA29*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":80.0785755086861}]
["Scotland",null,{"$f":"'MECs - time of day'!C30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.867512872888664},{"$f":"'MECs - time of day'!D30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.71770389005818},{"$f":"'MECs - time of day'!E30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.630342937560563},{"$f":"'MECs - time of day'!F30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":5.3714696682901},{"$f":"'MECs - time of day'!G30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.078999461755416},{"$f":"'MECs - time of day'!H30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.0927823481434737},{"$f":"'MECs - time of day'!I30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.500906340920562},null,"Scotland",null,{"$f":"'MECs - time of day'!M30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.783173038500475},{"$f":"'MECs - time of day'!N30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.620678848997034},{"$f":"'MECs - time of day'!O30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.255120822929733},{"$f":"'MECs - time of day'!P30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.1423019877393434},{"$f":"'MECs - time of day'!Q30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.927685853554461},{"$f":"'MECs - time of day'!R30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.1020981261574718},{"$f":"'MECs - time of day'!S30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.185511759771092},null,"Scotland",null,{"$f":"'MECs - time of day'!W30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.466435486251605},{"$f":"'MECs - time of day'!X30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.380572388884861},{"$f":"'MECs - time of day'!Y30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.446578060931326},{"$f":"'MECs - time of day'!Z30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.2203576257288837},{"$f":"'MECs - time of day'!AA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.364667041145339},{"$f":"'MECs - time of day'!AB30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.4050747758351569},{"$f":"'MECs - time of day'!AC30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.405336396351931},null,"Scotland",null,{"$f":"'MECs - time of day'!AG30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.929633713708967},{"$f":"'MECs - time of day'!AH30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.779772599891697},{"$f":"'MECs - time of day'!AI30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.4486242488912},{"$f":"'MECs - time of day'!AJ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3773663636371705},{"$f":"'MECs - time of day'!AK30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.055380939777113},{"$f":"'MECs - time of day'!AL30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.035121287092245},{"$f":"'MECs - time of day'!AM30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.918685276843437},null,"Scotland",null,{"$f":"'MECs - time of day'!AQ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.260597326620314},{"$f":"'MECs - time of day'!AR30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.790704605513763},{"$f":"'MECs - time of day'!AS30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.891049425911227},{"$f":"'MECs - time of day'!AT30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.456122847569052},{"$f":"'MECs - time of day'!AU30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.764769613219986},{"$f":"'MECs - time of day'!AV30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.559926376743926},{"$f":"'MECs - time of day'!AW30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.426065658848842},null,"Scotland",null,{"$f":"'MECs - time of day'!BA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.066694836891344},{"$f":"'MECs - time of day'!BB30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.286732595475893},{"$f":"'MECs - time of day'!BC30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.269557442445361},{"$f":"'MECs - time of day'!BD30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.568778171230583},{"$f":"'MECs - time of day'!BE30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.214733945391483},{"$f":"'MECs - time of day'!BF30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.850383336176865},{"$f":"'MECs - time of day'!BG30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.674228572721486},null,"Scotland",null,{"$f":"'MECs - time of day'!BK30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.161215623762153},{"$f":"'MECs - time of day'!BL30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.117807961985168},{"$f":"'MECs - time of day'!BM30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.799341019874255},{"$f":"'MECs - time of day'!BN30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.673376909665294},{"$f":"'MECs - time of day'!BO30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.859486004750359},{"$f":"'MECs - time of day'!BP30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.187182348871799},{"$f":"'MECs - time of day'!BQ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.090688580347933},null,"Scotland",null,{"$f":"'MECs - time of day'!BU30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.110555675019086},{"$f":"'MECs - time of day'!BV30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.824671175988442},{"$f":"'MECs - time of day'!BW30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.089533899293237},{"$f":"'MECs - time of day'!BX30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.034672832694817},{"$f":"'MECs - time of day'!BY30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.166055782385001},{"$f":"'MECs - time of day'!BZ30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.719437836889448},{"$f":"'MECs - time of day'!CA30*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.073902685294602}]
["Wales",null,{"$f":"'MECs - time of day'!C31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.950798342676247},{"$f":"'MECs - time of day'!D31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.148061530262471},{"$f":"'MECs - time of day'!E31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.499338647400094},{"$f":"'MECs - time of day'!F31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1974173521209313},{"$f":"'MECs - time of day'!G31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.976073232592032},{"$f":"'MECs - time of day'!H31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.128082969510892},{"$f":"'MECs - time of day'!I31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.465662484425561},null,"Wales",null,{"$f":"'MECs - time of day'!M31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.903273319431701},{"$f":"'MECs - time of day'!N31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.766849540174071},{"$f":"'MECs - time of day'!O31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.01721140312771},{"$f":"'MECs - time of day'!P31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.9075674703578871},{"$f":"'MECs - time of day'!Q31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.714903527089991},{"$f":"'MECs - time of day'!R31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2151243460393477},{"$f":"'MECs - time of day'!S31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.090849724073088},null,"Wales",null,{"$f":"'MECs - time of day'!W31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.511974053063895},{"$f":"'MECs - time of day'!X31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.072213426207519},{"$f":"'MECs - time of day'!Y31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.058575159469747},{"$f":"'MECs - time of day'!Z31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.7991735951188925},{"$f":"'MECs - time of day'!AA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.932143920992967},{"$f":"'MECs - time of day'!AB31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.668774641147458},{"$f":"'MECs - time of day'!AC31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.186519722737287},null,"Wales",null,{"$f":"'MECs - time of day'!AG31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.775829659734931},{"$f":"'MECs - time of day'!AH31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.783227214849031},{"$f":"'MECs - time of day'!AI31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.573327708166893},{"$f":"'MECs - time of day'!AJ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8256382719740998},{"$f":"'MECs - time of day'!AK31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.539865605116034},{"$f":"'MECs - time of day'!AL31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.195531768114023},{"$f":"'MECs - time of day'!AM31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.610224840791062},null,"Wales",null,{"$f":"'MECs - time of day'!AQ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.911465478661185},{"$f":"'MECs - time of day'!AR31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.386404481449343},{"$f":"'MECs - time of day'!AS31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.161083087070807},{"$f":"'MECs - time of day'!AT31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.751267587939386},{"$f":"'MECs - time of day'!AU31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.093019616472294},{"$f":"'MECs - time of day'!AV31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.796971685198246},{"$f":"'MECs - time of day'!AW31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.019678325535335},null,"Wales",null,{"$f":"'MECs - time of day'!BA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.35373929636328},{"$f":"'MECs - time of day'!BB31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.813125121654267},{"$f":"'MECs - time of day'!BC31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.233226885457853},{"$f":"'MECs - time of day'!BD31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.903343724826579},{"$f":"'MECs - time of day'!BE31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.392180539953724},{"$f":"'MECs - time of day'!BF31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.108994263608054},{"$f":"'MECs - time of day'!BG31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.157480660503481},null,"Wales",null,{"$f":"'MECs - time of day'!BK31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.13896717369196},{"$f":"'MECs - time of day'!BL31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.208085938754579},{"$f":"'MECs - time of day'!BM31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.234621799473238},{"$f":"'MECs - time of day'!BN31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.79459499950485},{"$f":"'MECs - time of day'!BO31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.672363468215408},{"$f":"'MECs - time of day'!BP31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.464300211493349},{"$f":"'MECs - time of day'!BQ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.294438360942969},null,"Wales",null,{"$f":"'MECs - time of day'!BU31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.164273284168189},{"$f":"'MECs - time of day'!BV31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.628811172698981},{"$f":"'MECs - time of day'!BW31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.564468898448787},{"$f":"'MECs - time of day'!BX31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.657410669717029},{"$f":"'MECs - time of day'!BY31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.38241043910655},{"$f":"'MECs - time of day'!BZ31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.015253537790116},{"$f":"'MECs - time of day'!CA31*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.817268048381319}]
["East Anglia",null,{"$f":"'MECs - time of day'!C32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.667455542402699},{"$f":"'MECs - time of day'!D32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.798527646460265},{"$f":"'MECs - time of day'!E32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.324721222927707},{"$f":"'MECs - time of day'!F32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.410403027526426},{"$f":"'MECs - time of day'!G32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.986864756440511},{"$f":"'MECs - time of day'!H32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.224358693708028},{"$f":"'MECs - time of day'!I32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.595178994332912},null,"East Anglia",null,{"$f":"'MECs - time of day'!M32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.824737904052164},{"$f":"'MECs - time of day'!N32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.345686823277745},{"$f":"'MECs - time of day'!O32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.857517360846927},{"$f":"'MECs - time of day'!P32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.080198578605428},{"$f":"'MECs - time of day'!Q32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.595643702875975},{"$f":"'MECs - time of day'!R32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.265571155481116},{"$f":"'MECs - time of day'!S32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.903250275692358},null,"East Anglia",null,{"$f":"'MECs - time of day'!W32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.666410548376838},{"$f":"'MECs - time of day'!X32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.978933567114574},{"$f":"'MECs - time of day'!Y32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.713328051211185},{"$f":"'MECs - time of day'!Z32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.043061024884361},{"$f":"'MECs - time of day'!AA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.187548068854007},{"$f":"'MECs - time of day'!AB32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.067462302039132},{"$f":"'MECs - time of day'!AC32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.17412003917984},null,"East Anglia",null,{"$f":"'MECs - time of day'!AG32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.711897543802763},{"$f":"'MECs - time of day'!AH32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.501558392893273},{"$f":"'MECs - time of day'!AI32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.305264932955069},{"$f":"'MECs - time of day'!AJ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.264665565401124},{"$f":"'MECs - time of day'!AK32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.508991777092881},{"$f":"'MECs - time of day'!AL32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.276263122065856},{"$f":"'MECs - time of day'!AM32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.132240277940234},null,"East Anglia",null,{"$f":"'MECs - time of day'!AQ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.640268268190724},{"$f":"'MECs - time of day'!AR32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.472802702367062},{"$f":"'MECs - time of day'!AS32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.904969532374579},{"$f":"'MECs - time of day'!AT32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.269615641445501},{"$f":"'MECs - time of day'!AU32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.901751708737613},{"$f":"'MECs - time of day'!AV32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.404113352064702},{"$f":"'MECs - time of day'!AW32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.137519515977431},null,"East Anglia",null,{"$f":"'MECs - time of day'!BA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.487973410969545},{"$f":"'MECs - time of day'!BB32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.68138861359931},{"$f":"'MECs - time of day'!BC32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.126958186340232},{"$f":"'MECs - time of day'!BD32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.241479849742955},{"$f":"'MECs - time of day'!BE32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.533024724625953},{"$f":"'MECs - time of day'!BF32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.134150141656228},{"$f":"'MECs - time of day'!BG32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.455496465387036},null,"East Anglia",null,{"$f":"'MECs - time of day'!BK32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.179766901773846},{"$f":"'MECs - time of day'!BL32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.178514242426431},{"$f":"'MECs - time of day'!BM32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.85340911982712},{"$f":"'MECs - time of day'!BN32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.248064164941049},{"$f":"'MECs - time of day'!BO32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.352440857795237},{"$f":"'MECs - time of day'!BP32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.791190644825814},{"$f":"'MECs - time of day'!BQ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.902654819000389},null,"East Anglia",null,{"$f":"'MECs - time of day'!BU32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.615278062936952},{"$f":"'MECs - time of day'!BV32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.448998847165626},{"$f":"'MECs - time of day'!BW32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.675053147424407},{"$f":"'MECs - time of day'!BX32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.535858600102081},{"$f":"'MECs - time of day'!BY32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.050889429759394},{"$f":"'MECs - time of day'!BZ32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.053525120008651},{"$f":"'MECs - time of day'!CA32*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.194903565485433}]
["East Midlands",null,{"$f":"'MECs - time of day'!C33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.530263896206485},{"$f":"'MECs - time of day'!D33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.428214123439016},{"$f":"'MECs - time of day'!E33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.328519126088345},{"$f":"'MECs - time of day'!F33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.2060682883810809},{"$f":"'MECs - time of day'!G33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.443585604126465},{"$f":"'MECs - time of day'!H33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8670798262544732},{"$f":"'MECs - time of day'!I33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.130220390786217},null,"East Midlands",null,{"$f":"'MECs - time of day'!M33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.733049699024761},{"$f":"'MECs - time of day'!N33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.538946690010533},{"$f":"'MECs - time of day'!O33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.934488577762465},{"$f":"'MECs - time of day'!P33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2567350588227111},{"$f":"'MECs - time of day'!Q33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.976724505186592},{"$f":"'MECs - time of day'!R33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.156369554268148},{"$f":"'MECs - time of day'!S33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.394824147937616},null,"East Midlands",null,{"$f":"'MECs - time of day'!W33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.623709703120305},{"$f":"'MECs - time of day'!X33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.600496169798511},{"$f":"'MECs - time of day'!Y33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.435877223378881},{"$f":"'MECs - time of day'!Z33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.61594955750398},{"$f":"'MECs - time of day'!AA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.084575441541638},{"$f":"'MECs - time of day'!AB33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.209709146800064},{"$f":"'MECs - time of day'!AC33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.085764261958055},null,"East Midlands",null,{"$f":"'MECs - time of day'!AG33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.483257648973122},{"$f":"'MECs - time of day'!AH33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.395924748322102},{"$f":"'MECs - time of day'!AI33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.909700252954963},{"$f":"'MECs - time of day'!AJ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.052387932582352},{"$f":"'MECs - time of day'!AK33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.560979947806807},{"$f":"'MECs - time of day'!AL33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.494152467716111},{"$f":"'MECs - time of day'!AM33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.135600147573413},null,"East Midlands",null,{"$f":"'MECs - time of day'!AQ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.793324285476331},{"$f":"'MECs - time of day'!AR33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.988604943950484},{"$f":"'MECs - time of day'!AS33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.190956739894581},{"$f":"'MECs - time of day'!AT33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.712619350801576},{"$f":"'MECs - time of day'!AU33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.652357816851513},{"$f":"'MECs - time of day'!AV33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.540921434530144},{"$f":"'MECs - time of day'!AW33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.837863821263419},null,"East Midlands",null,{"$f":"'MECs - time of day'!BA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.426887618680908},{"$f":"'MECs - time of day'!BB33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.544633509682114},{"$f":"'MECs - time of day'!BC33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.57025621024858},{"$f":"'MECs - time of day'!BD33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.987178437186536},{"$f":"'MECs - time of day'!BE33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.305938679231453},{"$f":"'MECs - time of day'!BF33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.338467377864845},{"$f":"'MECs - time of day'!BG33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.143440605620157},null,"East Midlands",null,{"$f":"'MECs - time of day'!BK33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.898519347092176},{"$f":"'MECs - time of day'!BL33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.760573520454685},{"$f":"'MECs - time of day'!BM33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.311645998965815},{"$f":"'MECs - time of day'!BN33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.408163218282287},{"$f":"'MECs - time of day'!BO33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.959612843683239},{"$f":"'MECs - time of day'!BP33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.198915542886819},{"$f":"'MECs - time of day'!BQ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.474216169185468},null,"East Midlands",null,{"$f":"'MECs - time of day'!BU33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.696380454359414},{"$f":"'MECs - time of day'!BV33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.016285905980283},{"$f":"'MECs - time of day'!BW33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.11244675895712},{"$f":"'MECs - time of day'!BX33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.072747596764358},{"$f":"'MECs - time of day'!BY33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":54.479009662488188},{"$f":"'MECs - time of day'!BZ33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.409613135495828},{"$f":"'MECs - time of day'!CA33*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.571694671823266}]
["London",null,{"$f":"'MECs - time of day'!C34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":181.50943748432431},{"$f":"'MECs - time of day'!D34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":144.57420965870318},{"$f":"'MECs - time of day'!E34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":156.94779242752512},{"$f":"'MECs - time of day'!F34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.56778345141232},{"$f":"'MECs - time of day'!G34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.24480040983994},{"$f":"'MECs - time of day'!H34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.043376222375215},{"$f":"'MECs - time of day'!I34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":128.97876323412706},null,"London",null,{"$f":"'MECs - time of day'!M34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.23597273776633},{"$f":"'MECs - time of day'!N34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":162.67308392537811},{"$f":"'MECs - time of day'!O34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":175.06421187425596},{"$f":"'MECs - time of day'!P34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":123.76620043343519},{"$f":"'MECs - time of day'!Q34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.75594411779872},{"$f":"'MECs - time of day'!R34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.82819242174723},{"$f":"'MECs - time of day'!S34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.53475395302664},null,"London",null,{"$f":"'MECs - time of day'!W34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":218.69410391932394},{"$f":"'MECs - time of day'!X34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":189.01223964805141},{"$f":"'MECs - time of day'!Y34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":197.99064203065109},{"$f":"'MECs - time of day'!Z34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":145.07467620775938},{"$f":"'MECs - time of day'!AA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":171.23436745685703},{"$f":"'MECs - time of day'!AB34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":133.80282888113288},{"$f":"'MECs - time of day'!AC34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":168.75662379056203},null,"London",null,{"$f":"'MECs - time of day'!AG34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.73339476879963},{"$f":"'MECs - time of day'!AH34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":222.06414878914484},{"$f":"'MECs - time of day'!AI34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":227.02011469695444},{"$f":"'MECs - time of day'!AJ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":173.73379091466859},{"$f":"'MECs - time of day'!AK34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":199.13690966317122},{"$f":"'MECs - time of day'!AL34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":153.14460632239582},{"$f":"'MECs - time of day'!AM34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":195.32956580160928},null,"London",null,{"$f":"'MECs - time of day'!AQ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":276.50933367829015},{"$f":"'MECs - time of day'!AR34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":244.3986902561625},{"$f":"'MECs - time of day'!AS34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":255.50796549312412},{"$f":"'MECs - time of day'!AT34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":186.88150444069728},{"$f":"'MECs - time of day'!AU34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":219.70785265369008},{"$f":"'MECs - time of day'!AV34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":165.97754015794189},{"$f":"'MECs - time of day'!AW34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":214.4613210333012},null,"London",null,{"$f":"'MECs - time of day'!BA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":300.23932171000371},{"$f":"'MECs - time of day'!BB34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":273.65224314017689},{"$f":"'MECs - time of day'!BC34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":273.75187208912394},{"$f":"'MECs - time of day'!BD34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":212.21613683141115},{"$f":"'MECs - time of day'!BE34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":242.68775744718019},{"$f":"'MECs - time of day'!BF34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":187.62341829312223},{"$f":"'MECs - time of day'!BG34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":238.20304629437035},null,"London",null,{"$f":"'MECs - time of day'!BK34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":323.3328790628438},{"$f":"'MECs - time of day'!BL34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":302.72808035862334},{"$f":"'MECs - time of day'!BM34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":299.07738359498018},{"$f":"'MECs - time of day'!BN34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":220.50778527712717},{"$f":"'MECs - time of day'!BO34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":261.7083231568717},{"$f":"'MECs - time of day'!BP34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":199.35298053274141},{"$f":"'MECs - time of day'!BQ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":255.89558597208719},null,"London",null,{"$f":"'MECs - time of day'!BU34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":354.53913696548318},{"$f":"'MECs - time of day'!BV34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":345.42148924806332},{"$f":"'MECs - time of day'!BW34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":329.4287335294058},{"$f":"'MECs - time of day'!BX34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":246.10505696956969},{"$f":"'MECs - time of day'!BY34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":292.03718481200104},{"$f":"'MECs - time of day'!BZ34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":219.0817035177501},{"$f":"'MECs - time of day'!CA34*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":284.3990688380581}]
["North East",null,{"$f":"'MECs - time of day'!C35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.702887841375308},{"$f":"'MECs - time of day'!D35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.967720394713062},{"$f":"'MECs - time of day'!E35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.457906738230463},{"$f":"'MECs - time of day'!F35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.007740745945696},{"$f":"'MECs - time of day'!G35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.07416605538225},{"$f":"'MECs - time of day'!H35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.258714454667988},{"$f":"'MECs - time of day'!I35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.384319893649497},null,"North East",null,{"$f":"'MECs - time of day'!M35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.142474250771599},{"$f":"'MECs - time of day'!N35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.979784263893542},{"$f":"'MECs - time of day'!O35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.266953065888188},{"$f":"'MECs - time of day'!P35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.549566759679479},{"$f":"'MECs - time of day'!Q35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.159919498217782},{"$f":"'MECs - time of day'!R35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.013383657566212},{"$f":"'MECs - time of day'!S35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.07064526904901},null,"North East",null,{"$f":"'MECs - time of day'!W35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":78.323005844858145},{"$f":"'MECs - time of day'!X35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.507567374962939},{"$f":"'MECs - time of day'!Y35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.96413329010781},{"$f":"'MECs - time of day'!Z35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.61729318764354},{"$f":"'MECs - time of day'!AA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.0277231931776},{"$f":"'MECs - time of day'!AB35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.423424563728517},{"$f":"'MECs - time of day'!AC35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.542282933729055},null,"North East",null,{"$f":"'MECs - time of day'!AG35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.30642294794589},{"$f":"'MECs - time of day'!AH35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.891419860024044},{"$f":"'MECs - time of day'!AI35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.336939068297738},{"$f":"'MECs - time of day'!AJ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.433676453538023},{"$f":"'MECs - time of day'!AK35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.592857602668225},{"$f":"'MECs - time of day'!AL35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.969119216819678},{"$f":"'MECs - time of day'!AM35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":51.654657819738404},null,"North East",null,{"$f":"'MECs - time of day'!AQ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.25232601835411},{"$f":"'MECs - time of day'!AR35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.652691478441},{"$f":"'MECs - time of day'!AS35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.716657448318188},{"$f":"'MECs - time of day'!AT35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.505974296819598},{"$f":"'MECs - time of day'!AU35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.839128933656738},{"$f":"'MECs - time of day'!AV35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.139559097905185},{"$f":"'MECs - time of day'!AW35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.426762739042388},null,"North East",null,{"$f":"'MECs - time of day'!BA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.64559152118346},{"$f":"'MECs - time of day'!BB35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.109868508535172},{"$f":"'MECs - time of day'!BC35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.0032561643157},{"$f":"'MECs - time of day'!BD35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.289102952591346},{"$f":"'MECs - time of day'!BE35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.296301808100921},{"$f":"'MECs - time of day'!BF35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.41203797081188},{"$f":"'MECs - time of day'!BG35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":63.831879874210564},null,"North East",null,{"$f":"'MECs - time of day'!BK35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":118.6994396164644},{"$f":"'MECs - time of day'!BL35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.421732763036744},{"$f":"'MECs - time of day'!BM35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":109.79862045108378},{"$f":"'MECs - time of day'!BN35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.373874624319917},{"$f":"'MECs - time of day'!BO35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.453464773632902},{"$f":"'MECs - time of day'!BP35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.912248843996927},{"$f":"'MECs - time of day'!BQ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.850355601542432},null,"North East",null,{"$f":"'MECs - time of day'!BU35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":131.13394249642508},{"$f":"'MECs - time of day'!BV35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":75.462479930459438},{"$f":"'MECs - time of day'!BW35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.81497630389779},{"$f":"'MECs - time of day'!BX35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.33575848269416},{"$f":"'MECs - time of day'!BY35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":82.12601126460477},{"$f":"'MECs - time of day'!BZ35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.856734348139796},{"$f":"'MECs - time of day'!CA35*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.387431448024643}]
["North West",null,{"$f":"'MECs - time of day'!C36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.228947157894027},{"$f":"'MECs - time of day'!D36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.314335594121928},{"$f":"'MECs - time of day'!E36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.648508680123875},{"$f":"'MECs - time of day'!F36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.333098227927572},{"$f":"'MECs - time of day'!G36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.111656214747647},{"$f":"'MECs - time of day'!H36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.780778003783634},{"$f":"'MECs - time of day'!I36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.583296030449056},null,"North West",null,{"$f":"'MECs - time of day'!M36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.714129076756592},{"$f":"'MECs - time of day'!N36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.523762585863984},{"$f":"'MECs - time of day'!O36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.479005968643904},{"$f":"'MECs - time of day'!P36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.621571426050309},{"$f":"'MECs - time of day'!Q36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.473366588584106},{"$f":"'MECs - time of day'!R36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.727682757884317},{"$f":"'MECs - time of day'!S36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.709831002897147},null,"North West",null,{"$f":"'MECs - time of day'!W36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.695983390808124},{"$f":"'MECs - time of day'!X36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.452614228134088},{"$f":"'MECs - time of day'!Y36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":72.527689977420991},{"$f":"'MECs - time of day'!Z36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.160961985816993},{"$f":"'MECs - time of day'!AA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.70157411738797},{"$f":"'MECs - time of day'!AB36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.792593818850829},{"$f":"'MECs - time of day'!AC36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.814751567487463},null,"North West",null,{"$f":"'MECs - time of day'!AG36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":84.511478911824014},{"$f":"'MECs - time of day'!AH36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.817715940610853},{"$f":"'MECs - time of day'!AI36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":81.214175106756841},{"$f":"'MECs - time of day'!AJ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.481417017208486},{"$f":"'MECs - time of day'!AK36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.737092177313734},{"$f":"'MECs - time of day'!AL36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.327451224140148},{"$f":"'MECs - time of day'!AM36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.687058838501819},null,"North West",null,{"$f":"'MECs - time of day'!AQ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.624309336593328},{"$f":"'MECs - time of day'!AR36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.819496747972366},{"$f":"'MECs - time of day'!AS36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.215578424962686},{"$f":"'MECs - time of day'!AT36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.842622282970829},{"$f":"'MECs - time of day'!AU36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.703659621199144},{"$f":"'MECs - time of day'!AV36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.528382029323687},{"$f":"'MECs - time of day'!AW36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.430586827501763},null,"North West",null,{"$f":"'MECs - time of day'!BA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.36932988480287},{"$f":"'MECs - time of day'!BB36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.52421983490634},{"$f":"'MECs - time of day'!BC36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":96.969279688791019},{"$f":"'MECs - time of day'!BD36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.177073422497241},{"$f":"'MECs - time of day'!BE36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.965049556209593},{"$f":"'MECs - time of day'!BF36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.345141398768519},{"$f":"'MECs - time of day'!BG36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.540635887035691},null,"North West",null,{"$f":"'MECs - time of day'!BK36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.6492124300533},{"$f":"'MECs - time of day'!BL36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.895301927469902},{"$f":"'MECs - time of day'!BM36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.49669035156329},{"$f":"'MECs - time of day'!BN36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.169321153214483},{"$f":"'MECs - time of day'!BO36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.000783194923187},{"$f":"'MECs - time of day'!BP36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.370102490898617},{"$f":"'MECs - time of day'!BQ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.54400640756387},null,"North West",null,{"$f":"'MECs - time of day'!BU36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":117.79722540312525},{"$f":"'MECs - time of day'!BV36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.236687614779669},{"$f":"'MECs - time of day'!BW36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.15181933841217},{"$f":"'MECs - time of day'!BX36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.305888339416285},{"$f":"'MECs - time of day'!BY36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":76.121424716513559},{"$f":"'MECs - time of day'!BZ36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.684803628374404},{"$f":"'MECs - time of day'!CA36*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.46066184298833}]
["South East",null,{"$f":"'MECs - time of day'!C37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.106761233570193},{"$f":"'MECs - time of day'!D37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.734853558278552},{"$f":"'MECs - time of day'!E37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":29.694679045127543},{"$f":"'MECs - time of day'!F37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":6.4717692680349828},{"$f":"'MECs - time of day'!G37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.782252307367319},{"$f":"'MECs - time of day'!H37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.6738287155944098},{"$f":"'MECs - time of day'!I37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.407703904161167},null,"South East",null,{"$f":"'MECs - time of day'!M37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.048149421588818},{"$f":"'MECs - time of day'!N37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.900575207277328},{"$f":"'MECs - time of day'!O37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.801500213244623},{"$f":"'MECs - time of day'!P37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":7.1561059048545985},{"$f":"'MECs - time of day'!Q37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.210841690763793},{"$f":"'MECs - time of day'!R37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.0543841991350345},{"$f":"'MECs - time of day'!S37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.625214439573423},null,"South East",null,{"$f":"'MECs - time of day'!W37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.746715288563969},{"$f":"'MECs - time of day'!X37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":25.60987429141105},{"$f":"'MECs - time of day'!Y37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.183236975859927},{"$f":"'MECs - time of day'!Z37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":8.3696048900661246},{"$f":"'MECs - time of day'!AA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.104194856387753},{"$f":"'MECs - time of day'!AB37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.422568399070185},{"$f":"'MECs - time of day'!AC37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.242746473030678},null,"South East",null,{"$f":"'MECs - time of day'!AG37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.094316802235554},{"$f":"'MECs - time of day'!AH37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.655691345948782},{"$f":"'MECs - time of day'!AI37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.975090569854657},{"$f":"'MECs - time of day'!AJ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.8830619344867472},{"$f":"'MECs - time of day'!AK37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.388563968780545},{"$f":"'MECs - time of day'!AL37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.960649078310686},{"$f":"'MECs - time of day'!AM37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.214045646201125},null,"South East",null,{"$f":"'MECs - time of day'!AQ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":53.260415451058194},{"$f":"'MECs - time of day'!AR37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.544349392553443},{"$f":"'MECs - time of day'!AS37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.947447371466907},{"$f":"'MECs - time of day'!AT37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.264671496653222},{"$f":"'MECs - time of day'!AU37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.610857586242204},{"$f":"'MECs - time of day'!AV37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.316832288968524},{"$f":"'MECs - time of day'!AW37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.09537029089956},null,"South East",null,{"$f":"'MECs - time of day'!BA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.82046996697251},{"$f":"'MECs - time of day'!BB37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.319276523424719},{"$f":"'MECs - time of day'!BC37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.073593577180439},{"$f":"'MECs - time of day'!BD37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.48344187261524},{"$f":"'MECs - time of day'!BE37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.787064957937332},{"$f":"'MECs - time of day'!BF37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.38132162591987},{"$f":"'MECs - time of day'!BG37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.14455814016388},null,"South East",null,{"$f":"'MECs - time of day'!BK37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.210261980827426},{"$f":"'MECs - time of day'!BL37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.306770455078762},{"$f":"'MECs - time of day'!BM37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.091211600260401},{"$f":"'MECs - time of day'!BN37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.482082705028798},{"$f":"'MECs - time of day'!BO37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.666111441847505},{"$f":"'MECs - time of day'!BP37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.245658084761555},{"$f":"'MECs - time of day'!BQ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.589820262711989},null,"South East",null,{"$f":"'MECs - time of day'!BU37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":71.017793478663037},{"$f":"'MECs - time of day'!BV37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.057420878308001},{"$f":"'MECs - time of day'!BW37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.341066275283779},{"$f":"'MECs - time of day'!BX37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.112187291206041},{"$f":"'MECs - time of day'!BY37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.093498329445346},{"$f":"'MECs - time of day'!BZ37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.436811414346213},{"$f":"'MECs - time of day'!CA37*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.588204820378273}]
["South West",null,{"$f":"'MECs - time of day'!C38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.311929131896605},{"$f":"'MECs - time of day'!D38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.446948767632108},{"$f":"'MECs - time of day'!E38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.105071176065902},{"$f":"'MECs - time of day'!F38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.2457374495586873},{"$f":"'MECs - time of day'!G38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.972972295178963},{"$f":"'MECs - time of day'!H38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.4396205250965952},{"$f":"'MECs - time of day'!I38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.673778240047149},null,"South West",null,{"$f":"'MECs - time of day'!M38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.213154162300583},{"$f":"'MECs - time of day'!N38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.352778512027747},{"$f":"'MECs - time of day'!O38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.280689222875218},{"$f":"'MECs - time of day'!P38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":9.9759215457717367},{"$f":"'MECs - time of day'!Q38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.94860782672697},{"$f":"'MECs - time of day'!R38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":10.677744719779293},{"$f":"'MECs - time of day'!S38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.502140235460637},null,"South West",null,{"$f":"'MECs - time of day'!W38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":39.245384028822549},{"$f":"'MECs - time of day'!X38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.341009293378004},{"$f":"'MECs - time of day'!Y38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.181214810036174},{"$f":"'MECs - time of day'!Z38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":11.10615473293929},{"$f":"'MECs - time of day'!AA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.02256323894445},{"$f":"'MECs - time of day'!AB38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.581110131311375},{"$f":"'MECs - time of day'!AC38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.362576139815456},null,"South West",null,{"$f":"'MECs - time of day'!AG38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.061274143732867},{"$f":"'MECs - time of day'!AH38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.115568930283764},{"$f":"'MECs - time of day'!AI38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.419486829434547},{"$f":"'MECs - time of day'!AJ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":12.266926932315132},{"$f":"'MECs - time of day'!AK38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.271217991824507},{"$f":"'MECs - time of day'!AL38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.472875298203608},{"$f":"'MECs - time of day'!AM38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.364507516254999},null,"South West",null,{"$f":"'MECs - time of day'!AQ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":48.572285807222229},{"$f":"'MECs - time of day'!AR38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.443584937611455},{"$f":"'MECs - time of day'!AS38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.419130516824936},{"$f":"'MECs - time of day'!AT38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":13.225419809816877},{"$f":"'MECs - time of day'!AU38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.233472582390135},{"$f":"'MECs - time of day'!AV38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.615693989488737},{"$f":"'MECs - time of day'!AW38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.231206177723475},null,"South West",null,{"$f":"'MECs - time of day'!BA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.072040827052305},{"$f":"'MECs - time of day'!BB38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.968569556366859},{"$f":"'MECs - time of day'!BC38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.184003012545674},{"$f":"'MECs - time of day'!BD38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":14.11913391733961},{"$f":"'MECs - time of day'!BE38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.000822661179335},{"$f":"'MECs - time of day'!BF38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.366129992161099},{"$f":"'MECs - time of day'!BG38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":32.84535037766593},null,"South West",null,{"$f":"'MECs - time of day'!BK38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.991921188870883},{"$f":"'MECs - time of day'!BL38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.627536163960634},{"$f":"'MECs - time of day'!BM38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.671398546961264},{"$f":"'MECs - time of day'!BN38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":15.083503149302446},{"$f":"'MECs - time of day'!BO38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.847264316693014},{"$f":"'MECs - time of day'!BP38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.005417010594346},{"$f":"'MECs - time of day'!BQ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":35.493607490593277},null,"South West",null,{"$f":"'MECs - time of day'!BU38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":60.75009946739624},{"$f":"'MECs - time of day'!BV38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.872316375583623},{"$f":"'MECs - time of day'!BW38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":56.876232673045443},{"$f":"'MECs - time of day'!BX38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.269714880353384},{"$f":"'MECs - time of day'!BY38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.93373293083755},{"$f":"'MECs - time of day'!BZ38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.903757283839806},{"$f":"'MECs - time of day'!CA38*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.401004900255316}]
["West Midlands",null,{"$f":"'MECs - time of day'!C39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":64.342532712369135},{"$f":"'MECs - time of day'!D39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.996796795090674},{"$f":"'MECs - time of day'!E39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.911529912920919},{"$f":"'MECs - time of day'!F39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":17.908430126144875},{"$f":"'MECs - time of day'!G39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.057802588692212},{"$f":"'MECs - time of day'!H39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":18.464507999823095},{"$f":"'MECs - time of day'!I39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.605112154175984},null,"West Midlands",null,{"$f":"'MECs - time of day'!M39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.20480142669787},{"$f":"'MECs - time of day'!N39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.373370579116646},{"$f":"'MECs - time of day'!O39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.735389369267168},{"$f":"'MECs - time of day'!P39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":20.881306217795789},{"$f":"'MECs - time of day'!Q39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.698535210905696},{"$f":"'MECs - time of day'!R39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":21.699301461286634},{"$f":"'MECs - time of day'!S39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.563520814532147},null,"West Midlands",null,{"$f":"'MECs - time of day'!W39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.855027067000776},{"$f":"'MECs - time of day'!X39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":62.919292764587972},{"$f":"'MECs - time of day'!Y39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.602042513286321},{"$f":"'MECs - time of day'!Z39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":24.486708311284371},{"$f":"'MECs - time of day'!AA39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.179889009455259},{"$f":"'MECs - time of day'!AB39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.14670945697323},{"$f":"'MECs - time of day'!AC39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.26507685179066},null,"West Midlands",null,{"$f":"'MECs - time of day'!AG39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":99.800694195315344},{"$f":"'MECs - time of day'!AH39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":74.95070997489664},{"$f":"'MECs - time of day'!AI39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.822999542774411},{"$f":"'MECs - time of day'!AJ39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":28.726126955802631},{"$f":"'MECs - time of day'!AK39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.223993113441509},{"$f":"'MECs - time of day'!AL39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.06039915880045},{"$f":"'MECs - time of day'!AM39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.308451756048392},null,"West Midlands",null,{"$f":"'MECs - time of day'!AQ39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":112.06024283044165},{"$f":"'MECs - time of day'!AR39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.849530464303029},{"$f":"'MECs - time of day'!AS39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":103.81746204668794},{"$f":"'MECs - time of day'!AT39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":33.435168672518301},{"$f":"'MECs - time of day'!AU39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.972189787395948},{"$f":"'MECs - time of day'!AV39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.048053336862601},{"$f":"'MECs - time of day'!AW39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":70.161688000595788},null,"West Midlands",null,{"$f":"'MECs - time of day'!BA39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":122.32018372204229},{"$f":"'MECs - time of day'!BB39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":97.757753787592776},{"$f":"'MECs - time of day'!BC39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":115.1059480704068},{"$f":"'MECs - time of day'!BD39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.195844703985166},{"$f":"'MECs - time of day'!BE39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.209653490850741},{"$f":"'MECs - time of day'!BF39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.460134505268684},{"$f":"'MECs - time of day'!BG39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.709840243182185},null,"West Midlands",null,{"$f":"'MECs - time of day'!BK39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.33644095331206},{"$f":"'MECs - time of day'!BL39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":110.28247225682063},{"$f":"'MECs - time of day'!BM39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.49565924843967},{"$f":"'MECs - time of day'!BN39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":40.66797575276896},{"$f":"'MECs - time of day'!BO39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.450319248893621},{"$f":"'MECs - time of day'!BP39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.618663341050542},{"$f":"'MECs - time of day'!BQ39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.2495180268143},null,"West Midlands",null,{"$f":"'MECs - time of day'!BU39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":149.73669081883753},{"$f":"'MECs - time of day'!BV39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":118.07089500362386},{"$f":"'MECs - time of day'!BW39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":281.28961360088329},{"$f":"'MECs - time of day'!BX39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":46.734816871514653},{"$f":"'MECs - time of day'!BY39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":137.40635514654329},{"$f":"'MECs - time of day'!BZ39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":52.317039904175601},{"$f":"'MECs - time of day'!CA39*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":120.31163346658873}]
["Yorks & Humber",null,{"$f":"'MECs - time of day'!C40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":61.150598126595227},{"$f":"'MECs - time of day'!D40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":44.224304710133943},{"$f":"'MECs - time of day'!E40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":58.41912319819042},{"$f":"'MECs - time of day'!F40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":16.925330873231662},{"$f":"'MECs - time of day'!G40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.319527829361135},{"$f":"'MECs - time of day'!H40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.021611138587456},{"$f":"'MECs - time of day'!I40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":38.34891018664743},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!M40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":69.411801022928017},{"$f":"'MECs - time of day'!N40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":49.717536472611975},{"$f":"'MECs - time of day'!O40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":66.893723451647091},{"$f":"'MECs - time of day'!P40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":19.301173729090909},{"$f":"'MECs - time of day'!Q40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":47.937243613902083},{"$f":"'MECs - time of day'!R40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":22.08270379348691},{"$f":"'MECs - time of day'!S40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":43.49922852922505},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!W40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.605117830254258},{"$f":"'MECs - time of day'!X40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":57.822992367446467},{"$f":"'MECs - time of day'!Y40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":77.005443477136225},{"$f":"'MECs - time of day'!Z40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":23.040645685761643},{"$f":"'MECs - time of day'!AA40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":55.33976802784796},{"$f":"'MECs - time of day'!AB40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":26.099537779647072},{"$f":"'MECs - time of day'!AC40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.292409761230061},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!AG40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":93.235493283656254},{"$f":"'MECs - time of day'!AH40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":68.929822000937321},{"$f":"'MECs - time of day'!AI40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":89.356307888841201},{"$f":"'MECs - time of day'!AJ40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":27.773623239572888},{"$f":"'MECs - time of day'!AK40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":65.029112414506656},{"$f":"'MECs - time of day'!AL40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":31.347595824159068},{"$f":"'MECs - time of day'!AM40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":59.209444239872468},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!AQ40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":105.47049814947198},{"$f":"'MECs - time of day'!AR40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.456290083924728},{"$f":"'MECs - time of day'!AS40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.18099331275427},{"$f":"'MECs - time of day'!AT40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":30.409873198377507},{"$f":"'MECs - time of day'!AU40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.70001863523008},{"$f":"'MECs - time of day'!AV40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":36.448903211809949},{"$f":"'MECs - time of day'!AW40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":67.305153527823563},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!BA40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":114.53484195723219},{"$f":"'MECs - time of day'!BB40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":85.70354803754941},{"$f":"'MECs - time of day'!BC40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":108.50455480852172},{"$f":"'MECs - time of day'!BD40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":34.152053418607416},{"$f":"'MECs - time of day'!BE40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.69177361880719},{"$f":"'MECs - time of day'!BF40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":41.365998856118331},{"$f":"'MECs - time of day'!BG40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":73.284661218528882},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!BK40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":125.91897008516024},{"$f":"'MECs - time of day'!BL40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":90.9047420836784},{"$f":"'MECs - time of day'!BM40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":118.57402181550793},{"$f":"'MECs - time of day'!BN40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":37.53260951504928},{"$f":"'MECs - time of day'!BO40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":86.375242151007683},{"$f":"'MECs - time of day'!BP40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":45.033026575215359},{"$f":"'MECs - time of day'!BQ40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":79.464538060708435},null,"Yorks & Humber",null,{"$f":"'MECs - time of day'!BU40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":134.21336352577671},{"$f":"'MECs - time of day'!BV40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":101.85665718655942},{"$f":"'MECs - time of day'!BW40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":130.89812971044915},{"$f":"'MECs - time of day'!BX40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":42.634074646294494},{"$f":"'MECs - time of day'!BY40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":95.112475855665949},{"$f":"'MECs - time of day'!BZ40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":50.733088696691723},{"$f":"'MECs - time of day'!CA40*VLOOKUP($B$14,'Annual Parameters'!$B$45:$W$155,3,FALSE)/VLOOKUP($B$16,'Annual Parameters'!$B$45:$W$155,3,FALSE)","v":87.795429807316694}]

{"sheet":"MECs - time of day","index":92,"n_rows":40,"n_cols":79,"rows_kept":40,"cut":false,"hidden":true,"merged":[[11,0,11,1],[6,0,6,1],[7,0,7,1],[9,0,9,1],[0,41,0,49],[10,0,10,1],[0,51,0,59],[0,3,0,9],[0,11,0,19],[0,21,0,29],[0,31,0,39]]}
[]
[]
["TAG Table A 5.4.4"]
["Marginal External Congestion Costs by time of day"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"These only include the congestion costs of car kilometres."]
["Links:",null,null,null,"Costs are converted to the specified price base by multiplying by the GDP deflator value in the price year and dividing by the GDP deflator value for the source year."]
["Contents"]
["TAG Unit 3.13.2"]
["TAG Unit A 5.4"]
["Parameters:"]
["Price year:",{"$f":"B16","v":2010}]
[]
["Source year:",2010]
["Sheet Navigation:"]
[2025,2030]
[2035,2040,null,null,"This feeds into Table A 5.4.4"]
[2045,2050,null,null,"TAG 1: Unit 3.13.2 (Spreadsheet 3)"]
[2055,2060]
[]
["Table A 5.4.4:",null,{"$f":"\"2025 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$16&\", 1 d.p.)\"","v":"2025 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p.)"},null,null,null,null,null,null,null,{"$f":"\"2030 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$16&\", 1 d.p)\"","v":"2030 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2035 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$16&\", 1 d.p)\"","v":"2035 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)"},null,null,null,null,null,null,null,null,null,{"$f":"\"2040 Marginal External Congestion Costs - Cars (pence per km, £\"&$B$16&\", 1 d.p)\"","v":"2040 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)"},null,null,null,null,null,null,null,null,null,"2045 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)",null,null,null,null,null,null,null,null,null,"2050 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)",null,null,null,null,null,null,null,null,null,"2055 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)",null,null,null,null,null,null,null,null,null,"2060 Marginal External Congestion Costs - Cars (pence per km, £2010, 1 d.p)"]
[null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri",null,null,null,null,null,null,"Mon-Fri","Mon-Fri","Mon-Fri","Mon-Fri"]
[null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week",null,null,null,"AM Peak","Inter-Peak","PM Peak","Other","Mon-Fri","Sat-Sun","All Week"]
["Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average",null,"Region",null,"(0700-1000)","(1000-1600)","(1600-1900)","(1900-0600)","Average","Average","Average"]
["Great Britain",null,37.051519247402645,24.946838973192776,33.950251411501881,13.150528443611755,25.225139114696855,12.669496510587466,23.103209306113385,null,"Great Britain",null,41.22320727510251,27.91290331725277,38.268771093376742,15.012329677422494,28.247044289502881,14.787874018919897,25.989380650979431,null,"Great Britain",null,46.666742505289761,32.435682179041187,43.511598735611386,17.48396979809127,32.301362101671053,17.780740493357726,29.914461623988085,null,"Great Britain",null,53.2626519717317,37.613850620034313,49.647103614107543,20.579306761875891,37.123171589414881,20.807902160082929,34.446849960492635,null,"Great Britain",null,59.546567409250031,42.398179216955029,55.566943229451432,22.733670994553695,41.51179491124833,23.478105257039793,38.555209767472228,null,"Great Britain",null,67.132371167362436,46.79022942716658,60.296269174849613,25.434980050374147,45.871691507563504,26.345194009571848,42.707568578109246,null,"Great Britain",null,70.222312562420399,51.371597522055445,65.314312197789789,27.29755481054293,49.334505661596815,28.742519336549826,46.04164274033738,null,"Great Britain",null,76.792173539027885,56.755232157587074,81.645018979170288,30.397848552077278,56.537478283155956,31.929995282905271,52.466347950312759]
["England + Wales",null,38.717938466579781,26.248869012381324,35.672404297070862,13.993191768143241,26.505833712772688,13.359370002432035,24.282888643948031,null,"England + Wales",null,43.089831734117666,29.382240778426489,40.24429197465674,15.981629735441826,29.698835858785579,15.612584419989968,27.336726800019115,null,"England + Wales",null,48.801658113369442,34.166836769253813,45.795158000324903,18.616560305471371,33.98447167356521,18.803310461252199,31.493316799342079,null,"England + Wales",null,55.719246586232018,39.695080459624492,52.268346069121357,21.925973368246801,39.092159342446777,22.008433071277754,36.293298262099817,null,"England + Wales",null,62.301810266846338,44.744692946380518,58.540287234505733,24.209745769998381,43.720619547931065,24.82768935639983,40.625993949236751,null,"England + Wales",null,70.339277610377508,49.397016627619713,63.504855143549769,27.087490115773676,48.333426636535755,27.876306888365875,45.02254808517619,null,"England + Wales",null,73.44526585689924,54.229635802805149,68.772867742043829,29.046786127497644,51.94646291067982,30.404942459131277,48.507891090759422,null,"England + Wales",null,80.294995302775931,59.879053400745995,86.428994542264519,32.339488195275521,59.611598812563287,33.782022141451854,55.337466502317596]
["England",null,39.956428891966546,27.242238493960993,36.944504151952636,14.561356046918275,27.452963809377589,13.847645786139656,25.150417962372799,null,"England",null,44.47022589459587,30.505988758696969,41.702480958308065,16.642791253558627,30.772262324413813,16.193785414014421,28.32565225459096,null,"England",null,50.379780292522355,35.500359209430492,47.481167928073866,19.403133695629435,35.233962382083696,19.520604017243947,32.653947730104655,null,"England",null,57.542921481886694,41.270447094253335,54.222797925932632,22.874846068574499,40.554258742975975,22.859256132971197,37.652925595524785,null,"England",null,64.356440934612053,46.535450641814123,60.74690903037385,25.260030683285276,45.366800733008368,25.784015784009348,42.155122343329886,null,"England",null,72.7491381310804,51.385044503674131,65.899628218858396,28.266905308399416,50.174683314249471,28.966475839079731,46.738255280256865,null,"England",null,75.88004636355646,56.428954270429372,71.379137798429355,30.308792105396829,53.917789151583889,31.593852453576247,50.350705224866424,null,"England",null,82.982535398693145,62.295701312381546,90.07079817106758,33.769793990606132,61.959690313665625,35.114786338536831,57.507847026893444]
["Scotland",null,18.576566376345198,11.287554819521347,16.251816313568245,3.8574819048837683,11.547016608603808,5.0936300962027126,10.413720502739391,null,"Scotland",null,20.67042653458719,12.654162456326699,18.136781476254114,4.4110495330374961,12.874637305462322,5.8184628869353965,11.623507641340822,null,"Scotland",null,23.315534693163233,14.636159944346009,20.42870329766513,5.1852473546415752,14.624737634459706,6.7541860984596918,13.217658571425401,null,"Scotland",null,26.520748063716749,16.35912813958452,23.302743682496828,6.0161447711570766,16.557054265877156,7.9247921540822208,15.022601804073709,null,"Scotland",null,29.630998106855081,18.521407077337471,25.774896305393085,6.7908459001812176,18.502782051105424,9.0198198476256195,16.823258802910555,null,"Scotland",null,32.364319372870419,20.313911438332461,28.201147284007256,7.5898912345958554,20.262206131027789,9.9465521345880639,18.437760660882532,null,"Scotland",null,35.304769718846671,22.347027637822823,30.736035707276017,8.3831507908814498,22.161515601601149,10.906564630307644,20.173123853627065,null,"Scotland",null,38.859102307104159,25.009084515163202,33.817006544459957,9.3607555647254106,24.536104656764056,12.006942773291454,22.315497382451074]
["Wales",null,19.354519963647,11.596613031190444,16.875879267123878,5.1687729638694995,12.19124361760592,5.8371237133436313,11.106553115788596,null,"Wales",null,21.474818410958495,12.759133875893379,18.684071287895531,5.678762110233265,13.439971956571814,6.6177745777751715,12.273669520819697,null,"Wales",null,24.066380616420652,14.414714196311984,20.868204566263902,6.3190625689425417,15.032267031558391,7.6617029727377917,13.778659699983889,null,"Wales",null,27.128437532587981,16.361609046209558,23.392298565487636,7.0562107167476427,16.904983407276085,8.7581325076923537,15.519225916127636,null,"Wales",null,30.098414340029503,18.231061881510044,25.968819016672992,7.7209446829551931,18.738512405369324,9.9081949456093579,17.249557425384555,null,"Wales",null,32.570458265331595,19.973793672971198,28.175056758540642,8.5482997878952975,20.389638113311509,10.85041442511093,18.784804635666767,null,"Wales",null,35.28879215612038,21.693717378285722,30.330486703267496,9.1883454135965472,22.027134911910075,11.82371754183748,20.319445277800643,null,"Wales",null,38.179536485264663,24.150286344767537,32.721792197582388,9.8079702166075151,23.973335448666614,12.937523401494051,22.131197083055632]
["East Anglia",null,34.232036772387339,24.990309729431825,33.985904611693542,8.1942980085980057,23.689277191306132,10.215119819716245,21.253562710478246,null,"East Anglia",null,37.935701619623075,27.537676313123544,37.95924194829405,9.3934495482906986,26.280895564724542,11.681001714534695,23.629230059628867,null,"East Anglia",null,42.848999106979441,30.865008789879688,42.882692570664858,10.803064948894304,29.578538313278997,13.693159478564699,26.696324141538227,null,"East Anglia",null,48.626807121803928,34.831041672586949,48.334786867544551,12.398494104054937,33.400094438517904,15.997536467361797,30.25696215764091,null,"East Anglia",null,54.32050893773031,39.119247377147452,53.792459494420768,13.838334430100844,37.272865791301847,18.243779378242447,33.851467066344071,null,"East Anglia",null,59.238138620010069,42.85975549566519,58.260735427682228,15.254414380677341,40.598780849675947,20.204335458021752,36.952390831469799,null,"East Anglia",null,64.043801482519314,46.80747631539824,63.09128728077944,16.695428323694582,44.059809520386736,22.112469785210955,40.146085283192747,null,"East Anglia",null,70.101702517449695,51.310579263261225,68.708344095046684,18.338391270655944,48.152108948610056,24.455291579400154,43.946675258823845]
["East Midlands",null,30.542799926444168,20.415515369415775,27.525347456153991,5.8931283033284254,19.708411554103765,7.0859716677757234,17.328942406175017,null,"East Midlands",null,32.842857274347431,22.649465354709484,30.114948211327672,6.6476570087528071,21.527566846198557,8.011865715977331,18.955251136263062,null,"East Midlands",null,37.073191945650628,26.284380328579442,34.065730485586293,7.6237670228279129,24.477590142149456,9.4864566216157638,21.605872955072616,null,"East Midlands",null,41.999326450889875,29.728182511252061,38.714859445474673,8.655334802509584,27.692287505851567,11.127012990236462,24.514233163961816,null,"East Midlands",null,46.53085494719997,33.026382416231534,42.50755540979997,9.8476179296967956,30.630480788232308,12.596885248767919,27.172986914853592,null,"East Midlands",null,50.576557512764502,36.298261219568033,45.652517497677714,10.762933274668347,33.25427333198629,13.887779804227288,29.546862859110586,null,"East Midlands",null,54.505970073191989,39.325907898769643,49.057512116180249,11.783403168141092,35.878132879945099,15.223847133046631,31.938835123522956,null,"East Midlands",null,59.387804623612894,43.100259552307371,53.223315024386125,12.978812342105732,39.123704860449074,16.811443542834045,34.881409531581944]
["London",null,130.34968340132087,103.82491796678987,112.71091650664691,77.967164664354982,96.406927784167664,66.818424437153695,92.62516145759281,null,"London",null,141.643580400274,116.82249298701514,125.72109147041894,88.88179736481186,107.54614291009979,78.872318206321793,104.51472587095917,null,"London",null,157.05358136037069,135.73776624824742,142.18554066836597,104.1843243818313,122.97071653563141,96.089529142874767,121.19134292879583,null,"London",null,177.18979430710718,159.47375459167904,163.03284549066612,124.76565932718577,143.00872443810843,109.97968604507534,140.27450811397145,null,"London",null,198.57316843697501,175.51314322892748,183.49118850319118,134.20759424430054,157.78159764649095,119.19556421514568,154.01383909271453,null,"London",null,215.61468688318877,196.52136963106366,196.59291743669212,152.40147637510492,174.2844492664384,134.74039428552703,171.06378654488915,null,"London",null,232.1991572626583,217.40197081952891,214.78024947032242,158.35606344646578,187.94393029803174,143.16389416278545,183.76955533310917,null,"London",null,254.60970458254798,248.0619321372001,236.57685084592171,176.73855808306359,209.72438187928904,157.33193319508283,204.23912440295524]
["North East",null,42.875195009845925,25.829957004428394,40.544835413669382,8.6232717499019191,27.342685646948851,11.676077624677133,24.69284944202435,null,"North East",null,48.936022654677913,28.711191514224716,46.15284528127939,10.448665628829312,30.994982520978013,13.654323293055466,28.058299952285886,null,"North East",null,56.24709743149733,31.962786049570653,52.398662052152062,12.651731068231134,35.208903099984653,16.103219387189402,31.987716775801648,null,"North East",null,64.852901334053996,36.547303316780607,60.565959869378766,15.392438974895256,40.641749396203856,19.367676966265325,37.09541711068308,null,"North East",null,72.713622074222002,40.684718659244673,68.738221921372428,18.316930075439153,45.845606489948608,22.362648058006418,41.958755041902435,null,"North East",null,78.023041964187456,44.603750683125909,73.971039833580292,21.033756425523016,49.764635529480003,25.430897710150909,45.840400630590203,null,"North East",null,85.243139907017706,49.136570125737251,78.851081310505478,23.967205515312013,54.186357365716447,28.662691443242686,50.162525234629022,null,"North East",null,94.17288778194937,54.192831535073367,86.762397204339436,23.22168995275949,58.97819813517448,32.213537773770838,54.857078745285833]
["North West",null,43.252980684843962,23.924447993477919,40.68171481303191,11.729495790856065,27.369608932435685,12.769136500808846,24.835742708598879,null,"North West",null,47.910266948522192,26.229274662941652,46.305129532289349,13.372946186505434,30.501939538478915,14.885434733202663,27.799183809282923,null,"North West",null,53.642377615671052,29.768893649185685,52.085233459017537,15.196591061866128,34.256538779054722,17.804621069710773,31.465245412502355,null,"North West",null,60.691304389530963,33.621802452881511,58.323369625226505,17.581151711102802,38.59090221038992,21.061295958037991,35.682400201922619,null,"North West",null,67.235617331171753,37.931937721474704,64.069519267635513,19.994976844998732,42.875749257917455,24.078163885325914,39.80707308587349,null,"North West",null,72.797647550581289,41.310600414568512,69.637783479879189,22.389588697575149,46.654178202355887,26.819141888021367,43.476817680465111,null,"North West",null,78.025642293577221,45.167803984760987,74.325396009096877,24.538449659094017,50.270553717576071,29.70963844474781,47.069951857560859,null,"North West",null,84.595221326590803,49.003681297340421,80.541013989461007,27.509095321175721,54.666047944267106,32.808209709340375,51.318954958949945]
["South East",null,22.339094510094206,13.454298926482126,21.325017948835288,4.6476540659634482,14.206480726122441,5.5109043222068461,12.501216047497865,null,"South East",null,25.169573793102852,15.009596189230558,24.274301724209977,5.1391054482479941,15.950554541925431,6.502340209462127,14.093705122646062,null,"South East",null,29.26195745588587,18.391545101457094,28.139156868266817,6.0105709253188904,18.746537822698048,8.2030344817597687,16.691609461895716,null,"South East",null,33.820441351448018,22.0151619484697,32.298534434236174,7.0974491026520363,21.823326363916625,10.0257386759402,19.543569101511707,null,"South East",null,38.248580283699177,25.52591619609537,36.587539066940828,8.0896419688119057,24.855535839586878,11.717814525006071,22.330914187399483,null,"South East",null,55.886204942995995,28.236852680676911,40.268843710074592,8.9648930568401966,30.009077010158077,13.200412538568047,26.675094478602354,null,"South East",null,46.112132990548027,31.100442468401756,43.872209627583537,9.6820597129705757,29.922215121613316,14.539272217335665,26.994856235947662,null,"South East",null,51.000912261675609,34.512087544277009,48.360497341350033,10.852707474674954,33.101710838707248,16.112833056670958,29.866267047595084]
["South West",null,23.204577077665107,16.12011312325955,21.619738075125298,6.6397591555854705,15.779730364212776,6.7789948772289979,14.128580863016653,null,"South West",null,25.288070748465593,17.48877090349341,23.900285096493619,7.1641355576349257,17.198518663173392,7.6681447695167924,15.44160574231935,null,"South West",null,28.183787322695405,20.352889854472505,26.701419199667132,7.9758043069784961,19.406057402347383,9.0350328070143391,17.495806998684451,null,"South West",null,31.64228380901902,23.06356242593349,29.745103448564478,8.8094044259957958,21.73905520338284,10.39359021312908,19.651622200002453,null,"South West",null,34.881834051172611,25.453552935089011,32.617418495072478,9.4977391200833345,23.866376809278329,11.932439883243738,21.710321009873855,null,"South West",null,37.395157684035674,27.984995021063053,35.321134316493179,10.139553411293086,25.853729156518927,13.189502777190071,23.587649668651316,null,"South West",null,40.210191277967859,30.612655298601208,37.825582074728956,10.832108166630185,27.897880544782598,14.366744835885356,25.489476267971739,null,"South West",null,43.627242428414995,32.942870625991304,40.84525314355411,11.683977500437006,30.11440554898024,15.730024106842787,27.577402588078357]
["West Midlands",null,46.207122255121185,32.314122602138447,41.588744332301168,12.860808944764999,30.921648004541485,13.260152228425914,27.723980729122786,null,"West Midlands",null,53.289638857832415,37.611555455553081,47.925534873078519,14.995758304472643,35.690641875359404,15.583195643768164,32.002968605553129,null,"West Midlands",null,61.656163732874155,45.185032830082832,55.729342854562653,17.584951615488681,41.781464467165435,18.777069374131727,37.533785102303483,null,"West Midlands",null,71.671143230306654,53.825307660797243,65.223877061386332,20.629459304882722,48.994564833462277,22.30579992303679,44.028219066660021,null,"West Midlands",null,80.475248985798402,62.370359120048356,74.555755870727836,24.011223390568411,55.995161429402422,25.887647523009793,50.386106334386895,null,"West Midlands",null,87.843350972516902,70.204020423662499,82.662500069078774,25.993782819228418,61.910836121898441,29.05615154910117,55.806757010862498,null,"West Midlands",null,96.472738774460382,79.198555968380504,90.123795643887178,29.205411230497823,68.546953079080581,32.760711542676276,61.939464548683347,null,"West Midlands",null,107.53231629337503,84.791755161282666,202.00609172248471,33.562269088882807,98.677375341589126,37.571101990729893,86.400925203792752]
["Yorks & Humber",null,43.914857629876622,31.759363025447939,41.953268761160295,12.15480336100366,30.391461351573081,13.66023179875728,27.539991148101546,null,"Yorks & Humber",null,49.847580451212316,35.704287493361242,48.03924134363956,13.860997641393565,34.425783115237607,15.858533242244,31.238654835652156,null,"Yorks & Humber",null,57.167836836002706,41.525161737469304,55.300899592561933,16.546472250295071,39.741852224931847,18.743193376882246,36.117128567664693,null,"Yorks & Humber",null,66.956391908493245,49.501450719374034,64.170583109362127,19.94542568343617,46.700184478462205,22.512048121049325,42.520832073550345,null,"Yorks & Humber",null,75.742871734427553,57.060957271588542,72.662395010109137,21.838629432285895,52.92713276467159,26.175514947508631,48.334706862759006,null,"Yorks & Humber",null,82.252364364441945,61.547380168754358,77.921757473980122,24.526048960979992,57.230068060777143,29.7066914492537,52.62884685449643,null,"Yorks & Humber",null,90.427793244847393,65.282579873068912,85.153072024740368,26.953770753295384,62.02975241476706,32.340140755433424,57.066880496173205,null,"Yorks & Humber",null,96.384351614346642,73.147618110664553,94.003540543480852,30.61735086217055,68.30433330152627,36.43359894251239,63.049649858867362]

{"sheet":"A5.4.5","index":93,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.4.5"]
["Car Diversion Factors by Flow Category"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Notes:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(1)","These results are based on a ticket-type diversion technical survey from 2011, which asked people how they would divert from rail if a ticket type was unavailable."]
["Links",null,null,null,null,"We have used the answers from this as a proxy for diverting to/from rail, for any reason."]
["Contents",null,null,null,"(2)","Diversion factors were estimated for each flow category/ticket type combination, then aggregated using Lennon data"]
["TAG Unit A 5.3",null,null,null,null," (more info available at https://www.gov.uk/government/publications/rail-passenger-miles)"]
[null,null,null,null,"Source:"]
["Parameters:",null,null,null,"ITS (2016) 'Fares Conditional Elasticity Study', carried out on behalf of PDFC. Available on the PDFC website.",null,null,null,null,null,null,null,null,null,"Link to PDFC website."]
["Starting year:"]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Rail flow category description","Car vehicle kilometres diversion factor"]
["London Travelcard Area",{"$f":"'Diversion Factors'!B23","v":0.22}]
["South East To London",{"$f":"'Diversion Factors'!B24","v":0.21}]
["South East From London",{"$f":"'Diversion Factors'!B25","v":0.24}]
["South East Non-London",{"$f":"'Diversion Factors'!B26","v":0.35}]
["Rest of Country To London 20-100 miles",{"$f":"'Diversion Factors'!B27","v":0.24}]
["Rest of Country From London 20-100 miles",{"$f":"'Diversion Factors'!B28","v":0.26}]
["Rest of Country To London 100-200 miles",{"$f":"'Diversion Factors'!B29","v":0.26}]
["Rest of Country From London 100-200 miles",{"$f":"'Diversion Factors'!B30","v":0.26}]
["Rest of Country To London 200 miles +",{"$f":"'Diversion Factors'!B31","v":0.25}]
["Rest of Country From London 200 miles +",{"$f":"'Diversion Factors'!B32","v":0.26}]
["Rest of Country To South East 20-100 miles",{"$f":"'Diversion Factors'!B33","v":0.28999999999999998}]
["Rest of Country From South East 20-100 miles",{"$f":"'Diversion Factors'!B34","v":0.28999999999999998}]
["Rest of Country To South East 100-200 miles",{"$f":"'Diversion Factors'!B35","v":0.28000000000000003}]
["Rest of Country From South East 100-200 miles",{"$f":"'Diversion Factors'!B36","v":0.28000000000000003}]
["Rest of Country To South East 200 miles +",{"$f":"'Diversion Factors'!B37","v":0.28000000000000003}]
["Rest of Country From South East 200 miles +",{"$f":"'Diversion Factors'!B38","v":0.28000000000000003}]
["Non-London Inter-Urban",{"$f":"'Diversion Factors'!B39","v":0.3}]
["Non-London Short Distance <20 miles within PTE",{"$f":"'Diversion Factors'!B40","v":0.27}]
["Non-London Short Distance <20 miles non-PTE",{"$f":"'Diversion Factors'!B41","v":0.31}]

{"sheet":"Diversion Factors","index":94,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":true,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.4.5"]
["Car Diversion Factors by Flow Category"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Notes:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(1)","These results are based on a ticket-type diversion technical survey from 2011, which asked people how they would divert from rail if a ticket type was unavailable."]
["Links",null,null,null,null,"We have used the answers from this as a proxy for diverting to/from rail, for any reason."]
["Contents",null,null,null,"(2)","Diversion factors were estimated for each flow category/ticket type combination, then aggregated using Lennon data"]
["TAG Unit A 5.3",null,null,null,null," (more info available at https://www.gov.uk/government/publications/rail-passenger-miles)"]
[null,null,null,null,"Source:"]
["Parameters:",null,null,null,"ITS (2016) 'Fares Conditional Elasticity Study', carried out on behalf of PDFC. Available on the PDFC website.",null,null,null,null,null,null,null,null,null,"Link to PDFC website."]
["Starting year:"]
[]
[]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Rail flow category description","Car vehicle kilometres diversion factor"]
["London Travelcard Area",0.22]
["South East To London",0.21]
["South East From London",0.24]
["South East Non-London",0.35]
["Rest of Country To London 20-100 miles",0.24]
["Rest of Country From London 20-100 miles",0.26]
["Rest of Country To London 100-200 miles",0.26]
["Rest of Country From London 100-200 miles",0.26]
["Rest of Country To London 200 miles +",0.25]
["Rest of Country From London 200 miles +",0.26]
["Rest of Country To South East 20-100 miles",0.28999999999999998]
["Rest of Country From South East 20-100 miles",0.28999999999999998]
["Rest of Country To South East 100-200 miles",0.28000000000000003]
["Rest of Country From South East 100-200 miles",0.28000000000000003]
["Rest of Country To South East 200 miles +",0.28000000000000003]
["Rest of Country From South East 200 miles +",0.28000000000000003]
["Non-London Inter-Urban",0.3]
["Non-London Short Distance <20 miles within PTE",0.27]
["Non-London Short Distance <20 miles non-PTE",0.31]

{"sheet":"A5.4.6","index":95,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.4.6"]
["Bus diversion factors by recipient/source mode"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Notes:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(1)","These diversion factors have been produced by a study carried out by RAND Europe and Systra for Department for Transport."]
["Links",null,null,null,null,"Please refer to TAG Unit A5.4 for advice on their application."]
["Contents",null,null,null,"(2)","The diversion factors indicate how passenger trips on other modes would be affected if an intervention lead to an increase or decrease in bus patronage."]
["TAG Unit A 5.3",null,null,null,null,"For example with a full choice set, if there are 100 new bus passenger trips, there would be 24 fewer car person trips (using the national weighted mean diversion factor)"]
[null,null,null,null,"(3)","Data for metropoles (e.g. London) are combined with metropolitan."]
["Parameters:",null,null,null,"(4)","There are no light rail data for urban conurbations."]
["Starting year:",null,null,null,"(5)","Light rail includes metro."]
[]
[null,null,null,null,"Source:","Dunkerley et al (2018) 'Bus fare and journey time elasticities and diversion factors for all modes', carried out by RAND on behalf of DfT, Table 26"]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Recipient/source mode","National weighted mean","Metropolitan","Metropolitan (no light rail)","Metropolitan  commute","Urban-conurbation"]
["car ",0.24,0.25,0.3,0.3,0.28999999999999998]
["rail",0.11,0.11,0.14000000000000001,7.0000000000000007E-2,0.1]
["light rail",0.16,0.18,null,0.25]
["cycle",0.04,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.04]
["walk",0.14000000000000001,0.18,0.22,0.14000000000000001,0.26]
["taxi",0.12,0.1,0.12,7.0000000000000007E-2,0.13]
["no travel",0.19,0.12,0.15,0.1,0.17]
["N",null,94,86,19,25]

{"sheet":"A5.4.7","index":96,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table A5.4.7"]
["Cycling diversion factors by recipient/source mode"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Notes:"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"(1)","2022 study (source below) used relevant academic evidence to estimate a refreshed car-cycle diversion factor."]
["Links",null,null,null,null,"All other (non-car) mode values from the Dunkerley et al (2018) study were then adjusted proportionately so the total diversion factor is equal to 100%."]
["Contents",null,null,null,null,"Please refer to TAG Unit A5.1 for advice on their application."]
["TAG Unit A 5.4",null,null,null,"(2)","The diversion factors indicate how passenger trips on other modes would be affected if an intervention lead to an increase or decrease in cycling."]
[null,null,null,null,null,"For example, with a full choice set, if there are 100 new cycle trips, there would be 24 fewer car person trips."]
["Parameters:",null,null,null,"(3)","Data for metropoles (e.g. London) are combined with metropolitan."]
[null,null,null,null,"(4)","Light rail includes metro."]
[]
[null,null,null,null,"Source:","'Cycling Diversion Factors: Rapid Evidence Assessment - Summary Report', "]
["Sheet Navigation:",null,null,null,null,"University of the West of England, Sustrans, Transport for Quality of Life, and University of Westminster (2022)"]
[null,null,null,null,null,"Original non-car factors from:"]
[null,null,null,null,null,"Dunkerley et al (2018) 'Bus fare and journey time elasticities and diversion factors for all modes', carried out by RAND on behalf of DfT, Table 30"]
[null,null,null,null,"TAG1: This is a new table which was not included in TAG1"]
[]
["Recipient/ source mode","Metropolitan"]
["Bus",0.14000000000000001]
["Car",0.24]
["Rail",0.1]
["Light Rail",0.09]
["Walk",0.14000000000000001]
["Taxi",0.06]
["No Travel",0.23]

{"sheet":"M2.1","index":97,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[10,0,10,1],[24,8,24,24],[29,8,29,24],[9,0,9,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1]]}
[]
[]
["TAG Table M 2.1  "]
["Values of time by income band (non-work)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Values are sourced from the 2014/15 VTTS Phase 2 study by ARUP, Accent and Leeds ITS"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"Notes:","As the segmented values are primarily intended to be used in modelling, they are presented in perceived costs (the market price unit of account)"]
["Contents",null,null,null,null,"However, the values may also be used in appraisal, for comparison with results from using the average values."]
["TAG Unit M2",null,null,null,null,"Values for all purposes grow over time in line with the growth rates for the average values provided in the 'Annual Parameters' tab."]
[null,null,null,null,null,"The income bands relate to household income, and reflect the bands used in the 2014/15 study (<20k, 20-40k, 40k+ in 2014 prices/values)."]
["Parameters:",null,null,null,null,"The income bands are grown over time with real earnings growth as listed in Table A5.3.1."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tab: Income segmented VTTS"]
[null,null,null,null,"TAG1: Unit 3.10.2"]
[]
[]
["Table M 2.1 - Values of time by income band for non-work purposes"]
[null,null,null,null,"(£/hour, market prices)"]
["Income band",null,null,"Car","Car","All car"]
["Band min.","Band max.",null,"Commuting","Other","non-work"]
[0,{"$f":"'Income segmented VTTS'!B27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,'A5.3.1'!$A$30:$J$119,10,1)/VLOOKUP('Income segmented VTTS'!$B$15,'A5.3.1'!$A$30:$J$119,10,1))","v":26772.983037015187},null,{"$f":"'Income segmented VTTS'!D27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":6.3416804494104699},{"$f":"'Income segmented VTTS'!E27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":3.1645596476206963},{"$f":"'Income segmented VTTS'!F27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":3.5381017917964144}]
[{"$f":"B27","v":26772.983037015187},{"$f":"'Income segmented VTTS'!B28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,'A5.3.1'!$A$30:$J$119,10,1)/VLOOKUP('Income segmented VTTS'!$B$15,'A5.3.1'!$A$30:$J$119,10,1))","v":53545.966074030373},null,{"$f":"'Income segmented VTTS'!D28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":11.074541397062234},{"$f":"'Income segmented VTTS'!E28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":5.6312360726715314},{"$f":"'Income segmented VTTS'!F28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":6.8614477712260431}]
[{"$f":"B28","v":53545.966074030373},"-",null,{"$f":"'Income segmented VTTS'!D29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":20.193716458628291},{"$f":"'Income segmented VTTS'!E29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":9.3696326760729338},{"$f":"'Income segmented VTTS'!F29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":12.474206586259902}]
["Average Value",null,null,{"$f":"'Income segmented VTTS'!D30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":15.512609932394096},{"$f":"'Income segmented VTTS'!E30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":7.0804207084526265},{"$f":"'Income segmented VTTS'!F30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":8.9974607089281076}]

{"sheet":"M2.2","index":98,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,8,29,24],[9,0,9,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[24,8,24,24]]}
[]
[]
["TAG Table M 2.2"]
["Values of time by income band (work)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Values are sourced from the 2014/15 VTTS Phase 2 study by ARUP, Accent and Leeds ITS"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"Notes: ","As the segmented values are primarily intended to be used in modelling, they are presented in perceived costs (the resource cost unit of account)"]
["Contents",null,null,null,null,"However, the values may also be used in appraisal, for comparison with results from using the average values. For appraisal purposes the values should be converted to"]
["TAG Unit M2",null,null,null,null,"market prices using the indirect tax correction factor in Table A1.3.1."]
[null,null,null,null,null,"Values for all modes grow over time in line with the growth rates for the average values provided in the 'Annual Parameters' tab."]
["Parameters:",null,null,null,null,"The income bands relate to household income, and reflect the bands used in the 2014/15 study (<20k, 20-40k, 40k+ in 2014 prices/values)."]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,null,"The income bands are grown over time with real earnings growth as listed in Table A5.3.1."]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tab: Income segmented VTTS"]
[null,null,null,null,"TAG1: Unit 3.10.2"]
[]
[]
["Table M 2.2 - Values of time by income band for work purposes"]
[null,null,null,null,null,"(£/hour, resource costs)"]
["Income band",null,null,null,"Car",null,"PSV","Taxi"]
["Band min.","Band max.",null,"Car Driver","Passenger","Car User","Passenger","Passenger"]
[0,{"$f":"'Income segmented VTTS'!B27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,'A5.3.1'!$A$30:$J$119,10,1)/VLOOKUP('Income segmented VTTS'!$B$15,'A5.3.1'!$A$30:$J$119,10,1))","v":26772.983037015187},null,{"$f":"'Income segmented VTTS'!G27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":12.701271227774329},{"$f":"'Income segmented VTTS'!H27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":12.701271227774329},{"$f":"'Income segmented VTTS'!I27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":12.701271227774329},{"$f":"'Income segmented VTTS'!J27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":8.7289300878996432},{"$f":"'Income segmented VTTS'!K27*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":12.701271227774329}]
[{"$f":"B27","v":26772.983037015187},{"$f":"'Income segmented VTTS'!B28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,'A5.3.1'!$A$30:$J$119,10,1)/VLOOKUP('Income segmented VTTS'!$B$15,'A5.3.1'!$A$30:$J$119,10,1))","v":53545.966074030373},null,{"$f":"'Income segmented VTTS'!G28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":17.479890990722595},{"$f":"'Income segmented VTTS'!H28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":17.479890990722595},{"$f":"'Income segmented VTTS'!I28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":17.479890990722595},{"$f":"'Income segmented VTTS'!J28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":11.266772370376405},{"$f":"'Income segmented VTTS'!K28*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":17.479890990722595}]
[{"$f":"B28","v":53545.966074030373},"-",null,{"$f":"'Income segmented VTTS'!G29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":26.201643661439189},{"$f":"'Income segmented VTTS'!H29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":26.201643661439189},{"$f":"'Income segmented VTTS'!I29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":26.201643661439189},{"$f":"'Income segmented VTTS'!J29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":14.849139618701106},{"$f":"'Income segmented VTTS'!K29*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":26.201643661439189}]
["Average Value",null,null,{"$f":"'Income segmented VTTS'!G30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":23.167548205939518},{"$f":"'Income segmented VTTS'!H30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":23.167548205939518},{"$f":"'Income segmented VTTS'!I30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":23.167548205939518},{"$f":"'Income segmented VTTS'!J30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":13.12872042138919},{"$f":"'Income segmented VTTS'!K30*(VLOOKUP($B$14,Parameters,3,1)/VLOOKUP('Income segmented VTTS'!$B$14,Parameters,3,1))*(VLOOKUP($B$15,Parameters,22,1)/VLOOKUP('Income segmented VTTS'!$B$15,Parameters,22,1))","v":23.167548205939518}]

{"sheet":"Income segmented VTTS","index":99,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":true,"merged":[[29,12,30,28],[9,0,9,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[24,12,24,28]]}
[]
[]
["TAG Tables M2.1 and M2.2  "]
["Values of time per income group (non-work and work)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"These values have been calculated consistently with the average values given in Table A1.3.1"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Sources:","Values are sourced from the 2014/15 VTTS Phase 2 study by ARUP, Accent and Leeds ITS"]
["Links"]
["Contents"]
["TAG Unit M2"]
[]
["Parameters:"]
["Price year:",{"$f":"B16","v":2014}]
["Value year:",{"$f":"B16","v":2014}]
["Source year:",2014]
["Sheet Navigation:"]
[]
[null,null,null,null,"This table feeds into M2.1 and M2.2"]
[null,null,null,null,"TAG1: Unit 3.10.2"]
[]
[]
[null,null,null,"Values of time per income group (£/hr)"]
[null,null,null,"Non-work purposes (market prices)",null,null,"Work purposes (resource costs)"]
["Income band",null,null,"Car","Car","All car",null,"Car",null,"PSV","Taxi"]
["Band min","Band max",null,"Commuting","Other","non-work","Car Driver","Passenger","Car User","Passenger","Passenger"]
[0,20000,null,4.58166753111154,2.2862962433115599,2.5561688625840699,9.1762747196674894,9.1762747196674894,9.1762747196674894,6.30638138961893,9.1762747196674894]
[20000,40000,null,8.0010128459858798,4.0683934928606602,4.9571833082139003,12.6286793600595,12.6286793600595,12.6286793600595,8.1398937649999201,12.6286793600595]
[40000,"-",null,14.5893341313927,6.7692691476429996,9.0122275552306803,18.929875288265301,18.929875288265301,18.929875288265301,10.7280430476861,18.929875288265301]
["Average Value",null,null,{"$f":"'Source VoT'!D47","v":11.2073797815933},{"$f":"'Source VoT'!D48","v":5.1153844671474804},6.5003864387994996,{"$f":"'Source VoT'!$D$28","v":16.737835379340499},{"$f":"'Source VoT'!$D$28","v":16.737835379340499},{"$f":"'Source VoT'!$D$28","v":16.737835379340499},9.4850935110285501,{"$f":"H30","v":16.737835379340499}]

{"sheet":"M3.2.1","index":100,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[10,4,11,18],[11,0,11,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[8,4,9,18]]}
[]
[]
["TAG Table M 3.2.1 "]
["Segmented values of bus quality interventions"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Sarah Robson (Principal Consultant, AECOM) (Oct. 2009) \"The Role of Soft Measures in Influencing Patronage Growth and Modal Split in the Bus Market in England\", DfT, Table 0.3"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"1 Only overall figures have been presented for audio announcements, climate control and new bus shelters because the segmented bus and car user figures obtained from the models were not significantly different. Overall valuations obtained from an unsegmented model are also presented (they are an average of the bus and car user figures)."]
["Contents"]
["TAG Unit M 3.2"]
[]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: Soft bus."]
[]
[]
[]
["Table M 3.2.1: Segmented values of soft bus interventions"]
["(generalised minutes)"]
["Soft Measure",null,null,"Bus Users","Car Users","Overall"]
["Audio Announcements 1",null,null,{"$f":"IF('Soft bus'!D26=\"\",\"\",'Soft bus'!D26)","v":1.22},{"$f":"IF('Soft bus'!E26=\"\",\"\",'Soft bus'!E26)","v":""},{"$f":"IF('Soft bus'!F26=\"\",\"\",'Soft bus'!F26)","v":""}]
["CCTV at Bus Stops ",null,null,{"$f":"IF('Soft bus'!D27=\"\",\"\",'Soft bus'!D27)","v":3.7},{"$f":"IF('Soft bus'!E27=\"\",\"\",'Soft bus'!E27)","v":2.4900000000000002},{"$f":"IF('Soft bus'!F27=\"\",\"\",'Soft bus'!F27)","v":2.91}]
["CCTV on Buses ",null,null,{"$f":"IF('Soft bus'!D28=\"\",\"\",'Soft bus'!D28)","v":1.66},{"$f":"IF('Soft bus'!E28=\"\",\"\",'Soft bus'!E28)","v":3.18},{"$f":"IF('Soft bus'!F28=\"\",\"\",'Soft bus'!F28)","v":2.54}]
["Climate Control 1",null,null,{"$f":"IF('Soft bus'!D29=\"\",\"\",'Soft bus'!D29)","v":1.24},{"$f":"IF('Soft bus'!E29=\"\",\"\",'Soft bus'!E29)","v":""},{"$f":"IF('Soft bus'!F29=\"\",\"\",'Soft bus'!F29)","v":""}]
["New Bus Shelters 1",null,null,{"$f":"IF('Soft bus'!D30=\"\",\"\",'Soft bus'!D30)","v":1.08},{"$f":"IF('Soft bus'!E30=\"\",\"\",'Soft bus'!E30)","v":""},{"$f":"IF('Soft bus'!F30=\"\",\"\",'Soft bus'!F30)","v":""}]
["New Bus with Low Floor ",null,null,{"$f":"IF('Soft bus'!D31=\"\",\"\",'Soft bus'!D31)","v":1.19},{"$f":"IF('Soft bus'!E31=\"\",\"\",'Soft bus'!E31)","v":2.23},{"$f":"IF('Soft bus'!F31=\"\",\"\",'Soft bus'!F31)","v":1.78}]
["New Interchange Facilities ",null,null,{"$f":"IF('Soft bus'!D32=\"\",\"\",'Soft bus'!D32)","v":1.27},{"$f":"IF('Soft bus'!E32=\"\",\"\",'Soft bus'!E32)","v":""},{"$f":"IF('Soft bus'!F32=\"\",\"\",'Soft bus'!F32)","v":""}]
["On-Screen Displays ",null,null,{"$f":"IF('Soft bus'!D33=\"\",\"\",'Soft bus'!D33)","v":1.9},{"$f":"IF('Soft bus'!E33=\"\",\"\",'Soft bus'!E33)","v":0.89},{"$f":"IF('Soft bus'!F33=\"\",\"\",'Soft bus'!F33)","v":1.29}]
["RTPI (at bus stops) ",null,null,{"$f":"IF('Soft bus'!D34=\"\",\"\",'Soft bus'!D34)","v":1.47},{"$f":"IF('Soft bus'!E34=\"\",\"\",'Soft bus'!E34)","v":1.74},{"$f":"IF('Soft bus'!F34=\"\",\"\",'Soft bus'!F34)","v":1.69}]
["Simplified Ticketing ",null,null,{"$f":"IF('Soft bus'!D35=\"\",\"\",'Soft bus'!D35)","v":0.84},{"$f":"IF('Soft bus'!E35=\"\",\"\",'Soft bus'!E35)","v":2.06},{"$f":"IF('Soft bus'!F35=\"\",\"\",'Soft bus'!F35)","v":1.43}]
["Trained Drivers ",null,null,{"$f":"IF('Soft bus'!D36=\"\",\"\",'Soft bus'!D36)","v":2.46},{"$f":"IF('Soft bus'!E36=\"\",\"\",'Soft bus'!E36)","v":2.78},{"$f":"IF('Soft bus'!F36=\"\",\"\",'Soft bus'!F36)","v":2.63}]

{"sheet":"Soft bus","index":101,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":true,"merged":[[8,4,9,18],[11,0,11,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1]]}
[]
[]
["TAG Table M 3.2.1 "]
["Segmented values of bus quality interventions"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Sarah Robson (Principal Consultant, AECOM) (Oct. 2009) \"The Role of Soft Measures in Influencing Patronage Growth and Modal Split in the Bus Market in England\", DfT, Table 0.3"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"1 Only overall figures have been presented for audio announcements, climate control and new bus shelters because the segmented bus and car user figures obtained from the models were not significantly different. Overall valuations obtained from an unsegmented model are also presented (they are an average of the bus and car user figures)."]
["Contents"]
["TAG Unit M 3.2"]
[null,null,null,null,"Formula on table M3.2.1 has been edited to report blanks where there is no cost in the source table. This will report a zero in table M3.2.1 if zero is entered in this source table."]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"This feeds into Table M 3.2.1"]
[]
[]
[]
["Table M 3.2.1:  ","Segmented values of soft bus interventions"]
["(generalised minutes)"]
["Soft Measure",null,null,"Bus Users","Car Users","Overall"]
["Audio Announcements 1",null,null,1.22]
["CCTV at Bus Stops ",null,null,3.7,2.4900000000000002,2.91]
["CCTV on Buses ",null,null,1.66,3.18,2.54]
["Climate Control 1",null,null,1.24]
["New Bus Shelters 1",null,null,1.08]
["New Bus with Low Floor ",null,null,1.19,2.23,1.78]
["New Interchange Facilities ",null,null,1.27]
["On-Screen Displays ",null,null,1.9,0.89,1.29]
["RTPI (at bus stops) ",null,null,1.47,1.74,1.69]
["Simplified Ticketing ",null,null,0.84,2.06,1.43]
["Trained Drivers ",null,null,2.46,2.78,2.63]

{"sheet":"M4.2.1","index":102,"n_rows":81,"n_cols":12,"rows_kept":81,"cut":false,"hidden":false,"merged":[[5,4,5,18],[6,0,6,1],[7,0,7,1],[19,0,19,1],[24,3,26,3],[24,4,26,4],[17,0,17,1],[18,0,18,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]]}
[]
[]
["TAG Table M 4.2.1"]
["Use of Tempro data"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Post-2050, fuel efficiency is assumed to be constant, so the only impact on fuel cost is real increases in fuel duty."]
["Links:"]
["Contents",null,null,null,"Car vehicle kilometres increase with GDP / Household with an elasticity of :",null,null,null,null,0.16]
["TAG1 Unit 3.15.2",null,null,null,"Car vehicle kilometres increase with fuel costs (accounting for efficiency improvements) with an elasticity of :",null,null,null,null,null,null,-0.25]
["TAG Unit M 4",null,null,null,"Fluctuations in historic fuel prices have been smoothed."]
["Parameters:"]
["Initial year:",{"$f":"'User Parameters'!L16","v":2010}]
[]
[]
["Sheet Navigation:",null,null,null,"Source:","Above assumptions on car veh. km. elasticities listed in TAG unit M4, para 7.4.14"]
[]
[null,null,null,null,"Data Book source tabs: Adjustment Factors, Car speeds"]
[null,null,null,null,{"$f":"'Adjustment Factors'!E20","v":"TAG 1: Unit 3.15.2 (Table 1)"}]
[]
[]
["Table M 4.2.1: Forecast fuel price and income adjustment"]
["factors"]
[null,null,null,"Income adjustment factor","Fuel cost adjustment factor"]
[]
[null,"Year"]
[null,{"$f":"B14","v":2010},null,{"$f":"IF($B28<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B28,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1},{"$f":"IF($B28<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B28,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1}]
[null,{"$f":"B28+1","v":2011},null,{"$f":"IF($B29<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B29,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0003294042312558},{"$f":"IF($B29<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B29,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":0.98953105924123064}]
[null,{"$f":"B29+1","v":2012},null,{"$f":"IF($B30<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B30,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0014838977114588},{"$f":"IF($B30<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B30,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":0.98661065274654869}]
[null,2013,null,{"$f":"IF($B31<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B31,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0039585620489111},{"$f":"IF($B31<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B31,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":0.99678079696808319}]
[null,2014,null,{"$f":"IF($B32<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B32,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0085395391339513},{"$f":"IF($B32<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B32,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0185841372347875}]
[null,2015,null,{"$f":"IF($B33<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B33,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0100858462249866},{"$f":"IF($B33<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B33,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0485049278177474}]
[null,2016,null,{"$f":"IF($B34<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B34,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0132420137447831},{"$f":"IF($B34<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B34,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0644809495929166}]
[null,2017,null,{"$f":"IF($B35<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B35,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0173808416889227},{"$f":"IF($B35<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B35,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0580118687459354}]
[null,2018,null,{"$f":"IF($B36<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B36,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0178075438873428},{"$f":"IF($B36<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B36,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0495279643395159}]
[null,2019,null,{"$f":"IF($B37<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B37,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0183828250116604},{"$f":"IF($B37<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B37,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0584763246266033}]
[null,2020,null,{"$f":"IF($B38<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B38,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0008771445591425},{"$f":"IF($B38<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B38,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0710778034281305}]
[null,2021,null,{"$f":"IF($B39<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B39,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0127829741068786},{"$f":"IF($B39<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B39,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0478952261371823}]
[null,2022,null,{"$f":"IF($B40<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B40,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0202343175553534},{"$f":"IF($B40<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B40,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0245070107959227}]
[null,2023,null,{"$f":"IF($B41<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B41,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.020013853105765},{"$f":"IF($B41<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B41,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0385272852398042}]
[null,2024,null,{"$f":"IF($B42<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B42,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0203419920124215},{"$f":"IF($B42<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B42,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0630198634909893}]
[null,2025,null,{"$f":"IF($B43<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B43,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0202553260887726},{"$f":"IF($B43<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B43,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0744926524985212}]
[null,2026,null,{"$f":"IF($B44<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B44,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.020436771878404},{"$f":"IF($B44<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B44,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.079937602081571}]
[null,2027,null,{"$f":"IF($B45<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B45,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0221023961515059},{"$f":"IF($B45<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B45,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0830165079349685}]
[null,2028,null,{"$f":"IF($B46<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B46,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0237954729716865},{"$f":"IF($B46<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B46,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0882454875290331}]
[null,2029,null,{"$f":"IF($B47<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B47,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0254952529003205},{"$f":"IF($B47<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B47,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.0971246936234089}]
[null,2030,null,{"$f":"IF($B48<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B48,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0271728938698328},{"$f":"IF($B48<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B48,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1090383250215001}]
[null,2031,null,{"$f":"IF($B49<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B49,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0294612854360772},{"$f":"IF($B49<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B49,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1215176054194953}]
[null,2032,null,{"$f":"IF($B50<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B50,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0318133398448022},{"$f":"IF($B50<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B50,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1334574974074305}]
[null,2033,null,{"$f":"IF($B51<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B51,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0342532768549231},{"$f":"IF($B51<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B51,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.145343610545869}]
[null,2034,null,{"$f":"IF($B52<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B52,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.036769942429612},{"$f":"IF($B52<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B52,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1563335617387434}]
[null,2035,null,{"$f":"IF($B53<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B53,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0393280171976578},{"$f":"IF($B53<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B53,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1661921697945306}]
[null,{"$f":"B53+1","v":2036},null,{"$f":"IF($B54<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B54,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0419120618705837},{"$f":"IF($B54<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B54,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1765410008328208}]
[null,2037,null,{"$f":"IF($B55<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B55,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0446381684043637},{"$f":"IF($B55<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B55,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1867616200894973}]
[null,2038,null,{"$f":"IF($B56<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B56,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0472894429862205},{"$f":"IF($B56<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B56,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.1950921416360534}]
[null,2039,null,{"$f":"IF($B57<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B57,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0498946984969764},{"$f":"IF($B57<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B57,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2026877786202921}]
[null,2040,null,{"$f":"IF($B58<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B58,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0525896894066256},{"$f":"IF($B58<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B58,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2104455125255069}]
[null,2041,null,{"$f":"IF($B59<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B59,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0552181620497507},{"$f":"IF($B59<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B59,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2177746769390196}]
[null,2042,null,{"$f":"IF($B60<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B60,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0577819628547145},{"$f":"IF($B60<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B60,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.225077521853744}]
[null,2043,null,{"$f":"IF($B61<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B61,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0603083203326094},{"$f":"IF($B61<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B61,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2320593109652782}]
[null,2044,null,{"$f":"IF($B62<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B62,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0628135454776169},{"$f":"IF($B62<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B62,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2382775132080155}]
[null,2045,null,{"$f":"IF($B63<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B63,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0652832248769881},{"$f":"IF($B63<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B63,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2447665192279482}]
[null,2046,null,{"$f":"IF($B64<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B64,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0677492547069063},{"$f":"IF($B64<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B64,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.251073099506699}]
[null,2047,null,{"$f":"IF($B65<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B65,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0702062643806374},{"$f":"IF($B65<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B65,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.255692913503335}]
[null,2048,null,{"$f":"IF($B66<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B66,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0726595193113586},{"$f":"IF($B66<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B66,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2591131915412508}]
[null,2049,null,{"$f":"IF($B67<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B67,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0751074152247271},{"$f":"IF($B67<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B67,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.261483631675179}]
[null,2050,null,{"$f":"IF($B68<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B68,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0775596400751681},{"$f":"IF($B68<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B68,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.262175376376373}]
[null,2051,null,{"$f":"IF($B69<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B69,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.080027653024332},{"$f":"IF($B69<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B69,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2620889969634261}]
[null,2052,null,{"$f":"IF($B70<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B70,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0825069354902153},{"$f":"IF($B70<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B70,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2620066952568265}]
[null,2053,null,{"$f":"IF($B71<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B71,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0849840856703374},{"$f":"IF($B71<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B71,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2619243259653206}]
[null,2054,null,{"$f":"IF($B72<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B72,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0874591501546989},{"$f":"IF($B72<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B72,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2618418890999585}]
[null,2055,null,{"$f":"IF($B73<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B73,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0899285846246465},{"$f":"IF($B73<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B73,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2617593846717485}]
[null,2056,null,{"$f":"IF($B74<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B74,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0923805195476011},{"$f":"IF($B74<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B74,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2616703469531629}]
[null,2057,null,{"$f":"IF($B75<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B75,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0948180147006286},{"$f":"IF($B75<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B75,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2615812305758676}]
[null,2058,null,{"$f":"IF($B76<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B76,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0972405654076711},{"$f":"IF($B76<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B76,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2614920355808716}]
[null,2059,null,{"$f":"IF($B77<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B77,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.0996614333202013},{"$f":"IF($B77<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B77,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2614027620090649}]
[null,2060,null,{"$f":"IF($B78<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B78,'Adjustment Factors'!$B$29:$E$79,3,FALSE))","v":1.1020606738309056},{"$f":"IF($B78<'Adjustment Factors'!$B$29,\"\",VLOOKUP($B78,'Adjustment Factors'!$B$29:$E$79,4,FALSE))","v":1.2613134216448056}]
[]
[]
[null,null,null,"Top"]

{"sheet":"Adjustment Factors","index":103,"n_rows":82,"n_cols":12,"rows_kept":82,"cut":false,"hidden":true,"merged":[[5,4,5,18],[6,0,6,1],[7,0,7,1],[19,0,19,1],[24,3,26,3],[24,4,26,4],[17,0,17,1],[18,0,18,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]]}
[]
[]
["TAG Table M 4.2.1"]
["Use of Tempro data"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Range name: ","Av_car_cost","Car speeds'!$BE$28:$BP$78"]
["Links:",null,null,null,null,"Parameters","'Annual Parameters'!$B$29:$W$139"]
["Contents"]
["TAG Unit 3.15.2",null,null,null,"Car vehicle kilometres increase with GDP / Household with an elasticity of :",null,null,null,null,0.16]
["TAG Unit M 4.2",null,null,null,"Car vehicle kilometres increase with fuel costs (accounting for efficiency improvements) with an elasticity of :",null,null,null,null,null,null,-0.25]
["Parameters:",null,null,null,"Fluctuations in historic fuel prices have been smoothed."]
[]
["Initial year:",{"$f":"'User Parameters'!L16","v":2010},null,null,"Post-2050, fuel efficiency is assumed to be constant, so the only impact on fuel cost is real increases in fuel duty."]
[null,null,null,null,"Source:","Above assumptions on car veh. km. elasticities listed in TAG unit M4, para 7.4.14"]
["Sheet Navigation:"]
[null,null,null,null,"Data Book source tab: Car speeds, Annual parameters"]
[null,null,null,null,"This feeds Table M 4.2.1"]
[null,null,null,null,"TAG 1: Unit 3.15.2 (Table 1)"]
[]
[]
["Fuel price and income forecast adjustment"]
["factors"]
[null,null,null,"Income adjustment factor","Fuel cost adjustment factor"]
[]
[null,"Year"]
[]
[null,{"$f":"B15","v":2010},null,1,{"$f":"IF(ISERROR(VLOOKUP(B29,Av_car_cost_CPI,12,0)),\"\",IF(VLOOKUP(B29,Av_car_cost_CPI,12,0)=\"\",\"\",IF(AND(E28=\"\",VLOOKUP(B29,Av_car_cost_CPI,12)<>0),1,(VLOOKUP(B29,Av_car_cost_CPI,12,0)/VLOOKUP(B29-1,Av_car_cost_CPI,12,0))^$L$12*E28)))","v":1}]
[null,{"$f":"B29+1","v":2011},null,{"$f":"((VLOOKUP(B30,Parameters,18,FALSE))/(VLOOKUP(B$29,Parameters,18,FALSE)))^$J$11","v":1.0003294042312558},0.98953105924123064]
[null,{"$f":"B30+1","v":2012},null,1.0014838977114588,0.98661065274654869]
[null,2013,null,{"$f":"((VLOOKUP(B32,Parameters,18,FALSE))/(VLOOKUP(B$29,Parameters,18,FALSE)))^$J$11","v":1.0039585620489111},0.99678079696808319]
[null,2014,null,1.0085395391339513,1.0185841372347875]
[null,2015,null,1.0100858462249866,1.0485049278177474]
[null,2016,null,1.0132420137447831,1.0644809495929166]
[null,2017,null,1.0173808416889227,1.0580118687459354]
[null,2018,null,1.0178075438873428,1.0495279643395159]
[null,{"$f":"B37+1","v":2019},null,1.0183828250116604,1.0584763246266033]
[null,2020,null,1.0008771445591425,1.0710778034281305]
[null,2021,null,{"$f":"((VLOOKUP(B40,Parameters,18,FALSE))/(VLOOKUP(B$29,Parameters,18,FALSE)))^$J$11","v":1.0127829741068786},1.0478952261371823]
[null,2022,null,{"$f":"((VLOOKUP(B41,Parameters,18,FALSE))/(VLOOKUP(B$29,Parameters,18,FALSE)))^$J$11","v":1.0202343175553534},1.0245070107959227]
[null,2023,null,1.020013853105765,1.0385272852398042]
[null,2024,null,1.0203419920124215,1.0630198634909893]
[null,2025,null,1.0202553260887726,1.0744926524985212]
[null,2026,null,1.020436771878404,1.079937602081571]
[null,2027,null,1.0221023961515059,1.0830165079349685]
[null,2028,null,1.0237954729716865,1.0882454875290331]
[null,2029,null,1.0254952529003205,1.0971246936234089]
[null,2030,null,1.0271728938698328,1.1090383250215001]
[null,2031,null,1.0294612854360772,1.1215176054194953]
[null,2032,null,1.0318133398448022,1.1334574974074305]
[null,2033,null,1.0342532768549231,1.145343610545869]
[null,2034,null,1.036769942429612,1.1563335617387434]
[null,2035,null,1.0393280171976578,1.1661921697945306]
[null,2036,null,1.0419120618705837,1.1765410008328208]
[null,2037,null,1.0446381684043637,1.1867616200894973]
[null,2038,null,1.0472894429862205,1.1950921416360534]
[null,2039,null,1.0498946984969764,1.2026877786202921]
[null,2040,null,1.0525896894066256,1.2104455125255069]
[null,2041,null,1.0552181620497507,1.2177746769390196]
[null,2042,null,1.0577819628547145,{"$f":"IF(ISERROR(VLOOKUP(B61,Av_car_cost_CPI,12,0)),\"\",IF(VLOOKUP(B61,Av_car_cost_CPI,12,0)=\"\",\"\",IF(AND(E60=\"\",VLOOKUP(B61,Av_car_cost_CPI,12)<>0),1,(VLOOKUP(B61,Av_car_cost_CPI,12,0)/VLOOKUP(B61-1,Av_car_cost_CPI,12,0))^$L$12*E60)))","v":1.225077521853744}]
[null,2043,null,{"$f":"((VLOOKUP(B62,Parameters,18,FALSE))/(VLOOKUP(B$29,Parameters,18,FALSE)))^$J$11","v":1.0603083203326094},1.2320593109652782]
[null,2044,null,1.0628135454776169,1.2382775132080155]
[null,{"$f":"B63+1","v":2045},null,1.0652832248769881,1.2447665192279482]
[null,2046,null,1.0677492547069063,1.251073099506699]
[null,2047,null,1.0702062643806374,1.255692913503335]
[null,2048,null,1.0726595193113586,1.2591131915412508]
[null,2049,null,1.0751074152247271,1.261483631675179]
[null,2050,null,1.0775596400751681,1.262175376376373]
[null,2051,null,1.080027653024332,1.2620889969634261]
[null,2052,null,1.0825069354902153,1.2620066952568265]
[null,2053,null,1.0849840856703374,1.2619243259653206]
[null,2054,null,1.0874591501546989,1.2618418890999585]
[null,2055,null,1.0899285846246465,1.2617593846717485]
[null,2056,null,1.0923805195476011,1.2616703469531629]
[null,2057,null,1.0948180147006286,1.2615812305758676]
[null,2058,null,1.0972405654076711,1.2614920355808716]
[null,2059,null,1.0996614333202013,1.2614027620090649]
[null,{"$f":"B78+1","v":2060},null,1.1020606738309056,1.2613134216448056]
[]
[]
[null,null,null,"Top"]

{"sheet":"M4.2.2","index":104,"n_rows":77,"n_cols":39,"rows_kept":77,"cut":false,"hidden":false,"merged":[[24,10,25,10],[24,7,25,7],[24,9,25,9],[24,29,25,29],[24,30,25,30],[24,23,25,23],[24,24,25,24],[24,25,25,25],[24,26,25,26],[24,27,25,27],[24,28,25,28],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,6,25,6],[24,8,25,8],[9,0,9,1],[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1]]}
[]
[]
["TAG Table M 4.2.2"]
["Car cost series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Calculates average of work and non-work perceived car costs per km"]
["Links",null,null,null,"Work: fuel costs excluding VAT calculated with:",null,null,null,{"$f":"'Car costs (CPI)'!H14","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph",null,"and non-fuel costs calculated by:",null,null,{"$f":"'Car costs (CPI)'!N13","v":"C = a1 + b1/V"}]
["Contents",null,null,null,"Non-work: fuel costs inc VAT calculated with:",null,null,null,{"$f":"I9","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph"]
["TAG Unit M 4",null,null,null,"Average work %:",null,{"$f":"'A1.3.4'!J27/100","v":9.5499757052341094E-2},"from A 1.3.4"]
[]
["Parameters:",null,null,null,"Forecast changes in speed (v) are taken from the National Transport Model (NTM), matched to PDFH flow categories."]
[]
[null,null,null,null,"RoSE = Rest of South East"]
[null,null,null,null,"RoC = Rest of Country"]
["Sheet Navigation:",null,null,null,"LTA= London Travelcard Area"]
[null,null,null,null,"Airport flows are matched to the most relevant general flow category."]
[null,null,null,null,"Data Book source tabs: A1.3.4, 1.3.12, 1.3.13"]
[null,null,null,null,"This is a new table, which was not in TAG1."]
[]
[]
["Table M 4.2.2a",null,null,"Car cost series for rail demand forecasting (RPI based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table M 4.2.2b",null,null,"Car cost series for rail demand forecasting (CPI based)"]
[null,"Year",null,"Car costs, average cars: Index 2010/11 = 100",null,null,null,null,null,null,null,"Airport flows",null,null,null,null,null,null,null,null,null,"Year",null,"Car costs, average cars: Index 2010/11 = 100",null,null,null,null,null,null,null,"Airport flows"]
[null,null,null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London core","Non-London major","Non-London other","All GB",null,null,null,null,null,null,"South-",null,null,null,null,null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London core","Non-London major","Non-London other","All GB",null,null,null,null,null,null,"South-"]
[null,null,null,null,null,null,null,null,null,null,null,"Gatwick","Heathrow","Manchester","Stansted","Birmingham","Luton","ampton","Cardiff",null,null,null,null,null,null,null,null,null,null,null,null,"Gatwick","Heathrow","Manchester","Stansted","Birmingham","Luton","ampton","Cardiff"]
[null,"2010/11",null,{"$f":"'Car costs (RPI)'!AV28","v":100},{"$f":"'Car costs (RPI)'!AW28","v":100},{"$f":"'Car costs (RPI)'!AX28","v":100},{"$f":"'Car costs (RPI)'!AY28","v":100},{"$f":"'Car costs (RPI)'!BA28","v":100},{"$f":"'Car costs (RPI)'!BB28","v":100},{"$f":"'Car costs (RPI)'!BC28","v":100},{"$f":"'Car costs (RPI)'!BD28","v":100},{"$f":"F27","v":100},{"$f":"E27","v":100},{"$f":"J27","v":100},{"$f":"F27","v":100},{"$f":"J27","v":100},{"$f":"F27","v":100},{"$f":"F27","v":100},{"$f":"J27","v":100},null,null,"2010/11",null,{"$f":"'Car costs (CPI)'!AV28","v":100},{"$f":"'Car costs (CPI)'!AW28","v":100},{"$f":"'Car costs (CPI)'!AX28","v":100},{"$f":"'Car costs (CPI)'!AY28","v":100},{"$f":"'Car costs (CPI)'!BA28","v":100},{"$f":"'Car costs (CPI)'!BB28","v":100},{"$f":"'Car costs (CPI)'!BC28","v":100},{"$f":"'Car costs (CPI)'!BD28","v":100},{"$f":"Z27","v":100},{"$f":"Y27","v":100},{"$f":"AD27","v":100},{"$f":"Z27","v":100},{"$f":"AD27","v":100},{"$f":"Z27","v":100},{"$f":"Z27","v":100},{"$f":"AD27","v":100}]
[null,"2011/12",null,{"$f":"'Car costs (RPI)'!AV29","v":104.63682146313091},{"$f":"'Car costs (RPI)'!AW29","v":104.67626340815609},{"$f":"'Car costs (RPI)'!AX29","v":104.58386658076448},{"$f":"'Car costs (RPI)'!AY29","v":104.62949328463664},{"$f":"'Car costs (RPI)'!BA29","v":104.61027926997659},{"$f":"'Car costs (RPI)'!BB29","v":104.71416784616345},{"$f":"'Car costs (RPI)'!BC29","v":104.67003496547528},{"$f":"'Car costs (RPI)'!BD29","v":104.54650037756271},104.58386658076448,104.67626340815609,104.67003496547528,104.58386658076448,104.67003496547528,104.58386658076448,104.58386658076448,104.67003496547528,null,null,"2011/12",null,{"$f":"'Car costs (CPI)'!AV29","v":105.12842261230711},{"$f":"'Car costs (CPI)'!AW29","v":105.16804986213444},{"$f":"'Car costs (CPI)'!AX29","v":105.07521893911672},{"$f":"'Car costs (CPI)'!AY29","v":105.12106000481432},{"$f":"'Car costs (CPI)'!BA29","v":105.1017557195253},{"$f":"'Car costs (CPI)'!BB29","v":105.20613238148087},{"$f":"'Car costs (CPI)'!BC29","v":105.16179215719644},{"$f":"'Car costs (CPI)'!BD29","v":105.03767718329229},105.07521893911672,{"$f":"Y28","v":105.16804986213444},{"$f":"AD28","v":105.16179215719644},{"$f":"Z28","v":105.07521893911672},{"$f":"AD28","v":105.16179215719644},{"$f":"Z28","v":105.07521893911672},105.07521893911672,{"$f":"AD28","v":105.16179215719644}]
[null,"2012/13",null,{"$f":"'Car costs (RPI)'!AV30","v":101.93615189240259},{"$f":"'Car costs (RPI)'!AW30","v":101.94679513292544},{"$f":"'Car costs (RPI)'!AX30","v":101.80431463651647},{"$f":"'Car costs (RPI)'!AY30","v":101.87893543764169},{"$f":"'Car costs (RPI)'!BA30","v":101.82657105005879},{"$f":"'Car costs (RPI)'!BB30","v":101.99082774117576},{"$f":"'Car costs (RPI)'!BC30","v":101.92104989632149},{"$f":"'Car costs (RPI)'!BD30","v":101.73941413900414},101.80431463651647,101.94679513292544,101.92104989632149,101.80431463651647,101.92104989632149,101.80431463651647,101.80431463651647,101.92104989632149,null,null,"2012/13",null,{"$f":"'Car costs (CPI)'!AV30","v":102.87719763519158},{"$f":"'Car costs (CPI)'!AW30","v":102.8879391311027},{"$f":"'Car costs (CPI)'!AX30","v":102.7441432950219},{"$f":"'Car costs (CPI)'!AY30","v":102.81945297429212},{"$f":"'Car costs (CPI)'!BA30","v":102.76660517348344},{"$f":"'Car costs (CPI)'!BB30","v":102.9323782359469},{"$f":"'Car costs (CPI)'!BC30","v":102.86195622175111},{"$f":"'Car costs (CPI)'!BD30","v":102.67864365446019},102.7441432950219,{"$f":"Y29","v":102.8879391311027},{"$f":"AD29","v":102.86195622175111},{"$f":"Z29","v":102.7441432950219},{"$f":"AD29","v":102.86195622175111},{"$f":"Z29","v":102.7441432950219},102.7441432950219,{"$f":"AD29","v":102.86195622175111}]
[null,"2013/14",null,{"$f":"'Car costs (RPI)'!AV31","v":96.683117465287168},{"$f":"'Car costs (RPI)'!AW31","v":96.651582857714175},{"$f":"'Car costs (RPI)'!AX31","v":96.477497233568073},{"$f":"'Car costs (RPI)'!AY31","v":96.573132901879092},{"$f":"'Car costs (RPI)'!BA31","v":96.484631013990992},{"$f":"'Car costs (RPI)'!BB31","v":96.689394216432305},{"$f":"'Car costs (RPI)'!BC31","v":96.602408810390983},{"$f":"'Car costs (RPI)'!BD31","v":96.390273032377294},96.477497233568073,96.651582857714175,96.602408810390983,96.477497233568073,96.602408810390983,96.477497233568073,96.477497233568073,96.602408810390983,null,null,"2013/14",null,{"$f":"'Car costs (CPI)'!AV31","v":98.116018867075169},{"$f":"'Car costs (CPI)'!AW31","v":98.084016897830566},{"$f":"'Car costs (CPI)'!AX31","v":97.907351221019539},{"$f":"'Car costs (CPI)'!AY31","v":98.004404266911834},{"$f":"'Car costs (CPI)'!BA31","v":97.914590728318416},{"$f":"'Car costs (CPI)'!BB31","v":98.122388643411796},{"$f":"'Car costs (CPI)'!BC31","v":98.034114061829598},{"$f":"'Car costs (CPI)'!BD31","v":97.818834305201491},97.907351221019539,{"$f":"Y30","v":98.084016897830566},{"$f":"AD30","v":98.034114061829598},{"$f":"Z30","v":97.907351221019539},{"$f":"AD30","v":98.034114061829598},{"$f":"Z30","v":97.907351221019539},97.907351221019539,{"$f":"AD30","v":98.034114061829598}]
[null,"2014/15",null,{"$f":"'Car costs (RPI)'!AV32","v":88.169016037898174},{"$f":"'Car costs (RPI)'!AW32","v":88.089729012335539},{"$f":"'Car costs (RPI)'!AX32","v":87.907278377032142},{"$f":"'Car costs (RPI)'!AY32","v":88.013340936585806},{"$f":"'Car costs (RPI)'!BA32","v":87.886584359627435},{"$f":"'Car costs (RPI)'!BB32","v":88.106078160190322},{"$f":"'Car costs (RPI)'!BC32","v":88.01283505235709},{"$f":"'Car costs (RPI)'!BD32","v":87.804893357897441},87.907278377032142,88.089729012335539,88.01283505235709,87.907278377032142,88.01283505235709,87.907278377032142,87.907278377032142,88.01283505235709,null,null,"2014/15",null,{"$f":"'Car costs (CPI)'!AV32","v":90.278767385189653},{"$f":"'Car costs (CPI)'!AW32","v":90.197583140892817},{"$f":"'Car costs (CPI)'!AX32","v":90.010766737534567},{"$f":"'Car costs (CPI)'!AY32","v":90.119367213898144},{"$f":"'Car costs (CPI)'!BA32","v":89.989577543558056},{"$f":"'Car costs (CPI)'!BB32","v":90.214323499155327},{"$f":"'Car costs (CPI)'!BC32","v":90.118849224624114},{"$f":"'Car costs (CPI)'!BD32","v":89.905931799576123},90.010766737534567,{"$f":"Y31","v":90.197583140892817},{"$f":"AD31","v":90.118849224624114},{"$f":"Z31","v":90.010766737534567},{"$f":"AD31","v":90.118849224624114},{"$f":"Z31","v":90.010766737534567},90.010766737534567,{"$f":"AD31","v":90.118849224624114}]
[null,"2015/16",null,{"$f":"'Car costs (RPI)'!AV33","v":77.583630108723213},{"$f":"'Car costs (RPI)'!AW33","v":77.380151498294239},{"$f":"'Car costs (RPI)'!AX33","v":77.237097209902856},{"$f":"'Car costs (RPI)'!AY33","v":77.329224984995264},{"$f":"'Car costs (RPI)'!BA33","v":77.181079059741833},{"$f":"'Car costs (RPI)'!BB33","v":77.359310976716941},{"$f":"'Car costs (RPI)'!BC33","v":77.283596319577583},{"$f":"'Car costs (RPI)'!BD33","v":77.142870371598775},77.237097209902856,77.380151498294239,77.283596319577583,77.237097209902856,77.283596319577583,77.237097209902856,77.237097209902856,77.283596319577583,null,null,"2015/16",null,{"$f":"'Car costs (CPI)'!AV33","v":80.209483331407199},{"$f":"'Car costs (CPI)'!AW33","v":79.999117894927508},{"$f":"'Car costs (CPI)'!AX33","v":79.851221869127542},{"$f":"'Car costs (CPI)'!AY33","v":79.946467750639911},{"$f":"'Car costs (CPI)'!BA33","v":79.793307759214144},{"$f":"'Car costs (CPI)'!BB33","v":79.977572016425427},{"$f":"'Car costs (CPI)'!BC33","v":79.899294762302986},{"$f":"'Car costs (CPI)'!BD33","v":79.753805880655079},79.851221869127542,{"$f":"Y32","v":79.999117894927508},{"$f":"AD32","v":79.899294762302986},{"$f":"Z32","v":79.851221869127542},{"$f":"AD32","v":79.899294762302986},{"$f":"Z32","v":79.851221869127542},79.851221869127542,{"$f":"AD32","v":79.899294762302986}]
[null,"2016/17",null,{"$f":"'Car costs (RPI)'!AV34","v":75.378172423188133},{"$f":"'Car costs (RPI)'!AW34","v":75.07096624941228},{"$f":"'Car costs (RPI)'!AX34","v":74.930842212181474},{"$f":"'Car costs (RPI)'!AY34","v":75.023888280073777},{"$f":"'Car costs (RPI)'!BA34","v":74.874527629195114},{"$f":"'Car costs (RPI)'!BB34","v":75.045579345966033},{"$f":"'Car costs (RPI)'!BC34","v":74.972914907922544},{"$f":"'Car costs (RPI)'!BD34","v":74.84137311827422},{"$f":"F33","v":74.930842212181474},{"$f":"E33","v":75.07096624941228},{"$f":"J33","v":74.972914907922544},{"$f":"F33","v":74.930842212181474},{"$f":"J33","v":74.972914907922544},{"$f":"F33","v":74.930842212181474},{"$f":"F33","v":74.930842212181474},{"$f":"J33","v":74.972914907922544},null,null,"2016/17",null,{"$f":"'Car costs (CPI)'!AV34","v":78.733732271028828},{"$f":"'Car costs (CPI)'!AW34","v":78.412850404826486},{"$f":"'Car costs (CPI)'!AX34","v":78.266488559249652},{"$f":"'Car costs (CPI)'!AY34","v":78.363676696913373},{"$f":"'Car costs (CPI)'!BA34","v":78.2076670575169},{"$f":"'Car costs (CPI)'!BB34","v":78.386333369524721},{"$f":"'Car costs (CPI)'!BC34","v":78.310434177137552},{"$f":"'Car costs (CPI)'!BD34","v":78.173036629337133},{"$f":"Z33","v":78.266488559249652},78.412850404826486,78.310434177137552,78.266488559249652,78.310434177137552,78.266488559249652,{"$f":"Z33","v":78.266488559249652},78.310434177137552]
[null,"2017/18",null,{"$f":"'Car costs (RPI)'!AV35","v":77.288368033211171},{"$f":"'Car costs (RPI)'!AW35","v":76.883048112113357},{"$f":"'Car costs (RPI)'!AX35","v":76.721064303472176},{"$f":"'Car costs (RPI)'!AY35","v":76.825048893258412},{"$f":"'Car costs (RPI)'!BA35","v":76.685539498519631},{"$f":"'Car costs (RPI)'!BB35","v":76.876268638511476},{"$f":"'Car costs (RPI)'!BC35","v":76.795245039113254},{"$f":"'Car costs (RPI)'!BD35","v":76.631679265335407},76.721064303472176,76.883048112113357,76.795245039113254,76.721064303472176,76.795245039113254,76.721064303472176,76.721064303472176,76.795245039113254,null,null,"2017/18",null,{"$f":"'Car costs (CPI)'!AV35","v":81.449369219377758},{"$f":"'Car costs (CPI)'!AW35","v":81.02222794643383},{"$f":"'Car costs (CPI)'!AX35","v":80.851523358236207},{"$f":"'Car costs (CPI)'!AY35","v":80.961106203134477},{"$f":"'Car costs (CPI)'!BA35","v":80.814085991803736},{"$f":"'Car costs (CPI)'!BB35","v":81.015083483915546},{"$f":"'Car costs (CPI)'!BC35","v":80.929697788360002},{"$f":"'Car costs (CPI)'!BD35","v":80.757326066209529},80.851523358236207,81.02222794643383,80.929697788360002,80.851523358236207,80.929697788360002,80.851523358236207,80.851523358236207,80.929697788360002]
[null,"2018/19",null,{"$f":"'Car costs (RPI)'!AV36","v":78.974722197492341},{"$f":"'Car costs (RPI)'!AW36","v":78.405493995223694},{"$f":"'Car costs (RPI)'!AX36","v":78.248902952437277},{"$f":"'Car costs (RPI)'!AY36","v":78.350596877949954},{"$f":"'Car costs (RPI)'!BA36","v":78.225779935925615},{"$f":"'Car costs (RPI)'!BB36","v":78.405849445730212},{"$f":"'Car costs (RPI)'!BC36","v":78.32935416122956},{"$f":"'Car costs (RPI)'!BD36","v":78.171333191260558},78.248902952437277,78.405493995223694,78.32935416122956,78.248902952437277,78.32935416122956,78.248902952437277,78.248902952437277,78.32935416122956,null,null,"2018/19",null,{"$f":"'Car costs (CPI)'!AV36","v":83.875205256415228},{"$f":"'Car costs (CPI)'!AW36","v":83.270655712275911},{"$f":"'Car costs (CPI)'!AX36","v":83.10434799393812},{"$f":"'Car costs (CPI)'!AY36","v":83.212352158288027},{"$f":"'Car costs (CPI)'!BA36","v":83.079790164520077},{"$f":"'Car costs (CPI)'!BB36","v":83.271033218943401},{"$f":"'Car costs (CPI)'!BC36","v":83.189791303681005},{"$f":"'Car costs (CPI)'!BD36","v":83.021964929340314},83.10434799393812,83.270655712275911,83.189791303681005,83.10434799393812,83.189791303681005,83.10434799393812,83.10434799393812,83.189791303681005]
[null,"2019/20",null,{"$f":"'Car costs (RPI)'!AV37","v":75.624380753827865},{"$f":"'Car costs (RPI)'!AW37","v":74.867709299389276},{"$f":"'Car costs (RPI)'!AX37","v":74.763021008721495},{"$f":"'Car costs (RPI)'!AY37","v":74.840600109144717},{"$f":"'Car costs (RPI)'!BA37","v":74.725985249503978},{"$f":"'Car costs (RPI)'!BB37","v":74.845101865301928},{"$f":"'Car costs (RPI)'!BC37","v":74.794499964824126},{"$f":"'Car costs (RPI)'!BD37","v":74.711402410873433},74.763021008721495,74.867709299389276,74.794499964824126,74.763021008721495,74.794499964824126,74.763021008721495,74.763021008721495,74.794499964824126,null,null,"2019/20",null,{"$f":"'Car costs (CPI)'!AV37","v":80.994029115903203},{"$f":"'Car costs (CPI)'!AW37","v":80.183630813119493},{"$f":"'Car costs (CPI)'!AX37","v":80.071509214530252},{"$f":"'Car costs (CPI)'!AY37","v":80.15459675661431},{"$f":"'Car costs (CPI)'!BA37","v":80.031843761002008},{"$f":"'Car costs (CPI)'!BB37","v":80.159418156348565},{"$f":"'Car costs (CPI)'!BC37","v":80.105223308605474},{"$f":"'Car costs (CPI)'!BD37","v":80.016225479637441},80.071509214530252,80.183630813119493,80.105223308605474,80.071509214530252,80.105223308605474,80.071509214530252,80.071509214530252,80.105223308605474]
[null,"2020/21",null,{"$f":"'Car costs (RPI)'!AV38","v":73.353052135875643},{"$f":"'Car costs (RPI)'!AW38","v":72.252496253262208},{"$f":"'Car costs (RPI)'!AX38","v":72.237719466045363},{"$f":"'Car costs (RPI)'!AY38","v":72.266341030870564},{"$f":"'Car costs (RPI)'!BA38","v":72.177368481165303},{"$f":"'Car costs (RPI)'!BB38","v":72.194655666376107},{"$f":"'Car costs (RPI)'!BC38","v":72.187311901446932},{"$f":"'Car costs (RPI)'!BD38","v":72.246834713312623},72.237719466045363,72.252496253262208,72.187311901446932,72.237719466045363,72.187311901446932,72.237719466045363,72.237719466045363,72.187311901446932,null,null,"2020/21",null,{"$f":"'Car costs (CPI)'!AV38","v":79.015419035989325},{"$f":"'Car costs (CPI)'!AW38","v":77.829907571842739},{"$f":"'Car costs (CPI)'!AX38","v":77.813990115105128},{"$f":"'Car costs (CPI)'!AY38","v":77.844821074039729},{"$f":"'Car costs (CPI)'!BA38","v":77.748980436289045},{"$f":"'Car costs (CPI)'!BB38","v":77.767602077019873},{"$f":"'Car costs (CPI)'!BC38","v":77.759691422367013},{"$f":"'Car costs (CPI)'!BD38","v":77.823808998729831},77.813990115105128,77.829907571842739,77.759691422367013,77.813990115105128,77.759691422367013,77.813990115105128,77.813990115105128,77.759691422367013]
[null,"2021/22",null,{"$f":"'Car costs (RPI)'!AV39","v":80.433956041117412},{"$f":"'Car costs (RPI)'!AW39","v":78.614500150896305},{"$f":"'Car costs (RPI)'!AX39","v":78.679291633160091},{"$f":"'Car costs (RPI)'!AY39","v":78.635598433277806},{"$f":"'Car costs (RPI)'!BA39","v":78.673653285420059},{"$f":"'Car costs (RPI)'!BB39","v":78.598517704156748},{"$f":"'Car costs (RPI)'!BC39","v":78.630436032090756},{"$f":"'Car costs (RPI)'!BD39","v":78.830553185969023},78.679291633160091,78.614500150896305,78.630436032090756,78.679291633160091,78.630436032090756,78.679291633160091,78.679291633160091,78.630436032090756,null,null,"2021/22",null,{"$f":"'Car costs (CPI)'!AV39","v":88.14758598511122},{"$f":"'Car costs (CPI)'!AW39","v":86.153643968291902},{"$f":"'Car costs (CPI)'!AX39","v":86.224648964627406},{"$f":"'Car costs (CPI)'!AY39","v":86.176765579510558},{"$f":"'Car costs (CPI)'!BA39","v":86.218469898388591},{"$f":"'Car costs (CPI)'!BB39","v":86.13612880221568},{"$f":"'Car costs (CPI)'!BC39","v":86.171108103179392},{"$f":"'Car costs (CPI)'!BD39","v":86.390416525850569},86.224648964627406,86.153643968291902,86.171108103179392,86.224648964627406,86.171108103179392,86.224648964627406,86.224648964627406,86.171108103179392]
[null,"2022/23",null,{"$f":"'Car costs (RPI)'!AV40","v":84.479370797354193},{"$f":"'Car costs (RPI)'!AW40","v":82.070804941049786},{"$f":"'Car costs (RPI)'!AX40","v":82.218788125731677},{"$f":"'Car costs (RPI)'!AY40","v":82.104895976661567},{"$f":"'Car costs (RPI)'!BA40","v":82.230814382566948},{"$f":"'Car costs (RPI)'!BB40","v":82.069416802032208},{"$f":"'Car costs (RPI)'!BC40","v":82.137980068818024},{"$f":"'Car costs (RPI)'!BD40","v":82.499408126884589},82.218788125731677,82.070804941049786,82.137980068818024,82.218788125731677,82.137980068818024,82.218788125731677,82.218788125731677,82.137980068818024,null,null,"2022/23",null,{"$f":"'Car costs (CPI)'!AV40","v":94.974380170298105},{"$f":"'Car costs (CPI)'!AW40","v":92.266594267742377},{"$f":"'Car costs (CPI)'!AX40","v":92.432961643684408},{"$f":"'Car costs (CPI)'!AY40","v":92.304920488049561},{"$f":"'Car costs (CPI)'!BA40","v":92.446481941929036},{"$f":"'Car costs (CPI)'!BB40","v":92.265033677961227},{"$f":"'Car costs (CPI)'!BC40","v":92.342114670681369},{"$f":"'Car costs (CPI)'!BD40","v":92.748443523122361},92.432961643684408,92.266594267742377,92.342114670681369,92.432961643684408,92.342114670681369,92.432961643684408,92.432961643684408,92.342114670681369]
[null,"2023/24",null,{"$f":"'Car costs (RPI)'!AV41","v":72.323096892198166},{"$f":"'Car costs (RPI)'!AW41","v":69.67734834745778},{"$f":"'Car costs (RPI)'!AX41","v":69.970200077557578},{"$f":"'Car costs (RPI)'!AY41","v":69.772872456790211},{"$f":"'Car costs (RPI)'!BA41","v":69.908669677546698},{"$f":"'Car costs (RPI)'!BB41","v":69.601340107959018},{"$f":"'Car costs (RPI)'!BC41","v":69.731896707388827},{"$f":"'Car costs (RPI)'!BD41","v":70.339072536839268},69.970200077557578,69.67734834745778,69.731896707388827,69.970200077557578,69.731896707388827,69.970200077557578,69.970200077557578,69.731896707388827,null,null,"2023/24",null,{"$f":"'Car costs (CPI)'!AV41","v":82.698805498064161},{"$f":"'Car costs (CPI)'!AW41","v":79.673489192480517},{"$f":"'Car costs (CPI)'!AX41","v":80.008354391953304},{"$f":"'Car costs (CPI)'!AY41","v":79.782717503732655},{"$f":"'Car costs (CPI)'!BA41","v":79.937996639017157},{"$f":"'Car costs (CPI)'!BB41","v":79.586576561735086},{"$f":"'Car costs (CPI)'!BC41","v":79.735863238974972},{"$f":"'Car costs (CPI)'!BD41","v":80.43014650366554},80.008354391953304,79.673489192480517,79.735863238974972,80.008354391953304,79.735863238974972,80.008354391953304,80.008354391953304,79.735863238974972]
[null,"2024/25",null,{"$f":"'Car costs (RPI)'!AV42","v":69.051506880048436},{"$f":"'Car costs (RPI)'!AW42","v":66.033807767250195},{"$f":"'Car costs (RPI)'!AX42","v":66.428038513762218},{"$f":"'Car costs (RPI)'!AY42","v":66.163072779841784},{"$f":"'Car costs (RPI)'!BA42","v":66.335910191941892},{"$f":"'Car costs (RPI)'!BB42","v":65.925942183268972},{"$f":"'Car costs (RPI)'!BC42","v":66.100100592949985},{"$f":"'Car costs (RPI)'!BD42","v":66.890824662562764},66.428038513762218,66.033807767250195,66.100100592949985,66.428038513762218,66.100100592949985,66.428038513762218,66.428038513762218,66.100100592949985,null,null,"2024/25",null,{"$f":"'Car costs (CPI)'!AV42","v":79.684464828739465},{"$f":"'Car costs (CPI)'!AW42","v":76.202082623305387},{"$f":"'Car costs (CPI)'!AX42","v":76.657019343360105},{"$f":"'Car costs (CPI)'!AY42","v":76.351252624292243},{"$f":"'Car costs (CPI)'!BA42","v":76.550704559635321},{"$f":"'Car costs (CPI)'!BB42","v":76.077607261052776},{"$f":"'Car costs (CPI)'!BC42","v":76.278583608968859},{"$f":"'Car costs (CPI)'!BD42","v":77.191068030543491},76.657019343360105,76.202082623305387,76.278583608968859,76.657019343360105,76.278583608968859,76.657019343360105,76.657019343360105,76.278583608968859]
[null,"2025/26",null,{"$f":"'Car costs (RPI)'!AV43","v":66.235007742249792},{"$f":"'Car costs (RPI)'!AW43","v":63.034752538747668},{"$f":"'Car costs (RPI)'!AX43","v":63.490169890536983},{"$f":"'Car costs (RPI)'!AY43","v":63.188941478395613},{"$f":"'Car costs (RPI)'!BA43","v":63.362052382438449},{"$f":"'Car costs (RPI)'!BB43","v":62.891674308964014},{"$f":"'Car costs (RPI)'!BC43","v":63.091495503525771},{"$f":"'Car costs (RPI)'!BD43","v":64.00807676501725},63.490169890536983,63.034752538747668,63.091495503525771,63.490169890536983,63.091495503525771,63.490169890536983,63.490169890536983,63.091495503525771,null,null,"2025/26",null,{"$f":"'Car costs (CPI)'!AV43","v":77.011418073392775},{"$f":"'Car costs (CPI)'!AW43","v":73.290482576902392},{"$f":"'Car costs (CPI)'!AX43","v":73.819996156986917},{"$f":"'Car costs (CPI)'!AY43","v":73.469757997835828},{"$f":"'Car costs (CPI)'!BA43","v":73.671033979506802},{"$f":"'Car costs (CPI)'!BB43","v":73.124125574062631},{"$f":"'Car costs (CPI)'!BC43","v":73.3564576002655},{"$f":"'Car costs (CPI)'!BD43","v":74.422166281113633},73.819996156986917,73.290482576902392,73.3564576002655,73.819996156986917,73.3564576002655,73.819996156986917,73.819996156986917,73.3564576002655]
[null,"2026/27",null,{"$f":"'Car costs (RPI)'!AV44","v":64.880026323500729},{"$f":"'Car costs (RPI)'!AW44","v":61.785467690183687},{"$f":"'Car costs (RPI)'!AX44","v":62.246247659381524},{"$f":"'Car costs (RPI)'!AY44","v":61.963573533750463},{"$f":"'Car costs (RPI)'!BA44","v":62.066337580758791},{"$f":"'Car costs (RPI)'!BB44","v":61.585048818991652},{"$f":"'Car costs (RPI)'!BC44","v":61.789504980383441},{"$f":"'Car costs (RPI)'!BD44","v":62.755401342168305},62.246247659381524,61.785467690183687,61.789504980383441,62.246247659381524,61.789504980383441,62.246247659381524,62.246247659381524,61.789504980383441,null,null,"2026/27",null,{"$f":"'Car costs (CPI)'!AV44","v":76.059922657989333},{"$f":"'Car costs (CPI)'!AW44","v":72.432120641739971},{"$f":"'Car costs (CPI)'!AX44","v":72.972300583172014},{"$f":"'Car costs (CPI)'!AY44","v":72.640917053428822},{"$f":"'Car costs (CPI)'!BA44","v":72.76138903703287},{"$f":"'Car costs (CPI)'!BB44","v":72.19716630053702},{"$f":"'Car costs (CPI)'!BC44","v":72.436853623487082},{"$f":"'Car costs (CPI)'!BD44","v":73.569189825181553},72.972300583172014,72.432120641739971,72.436853623487082,72.972300583172014,72.436853623487082,72.972300583172014,72.972300583172014,72.436853623487082]
[null,"2027/28",null,{"$f":"'Car costs (RPI)'!AV45","v":63.531535178853474},{"$f":"'Car costs (RPI)'!AW45","v":60.532871162426027},{"$f":"'Car costs (RPI)'!AX45","v":60.998663806874639},{"$f":"'Car costs (RPI)'!AY45","v":60.733554128327597},{"$f":"'Car costs (RPI)'!BA45","v":60.772691147278032},{"$f":"'Car costs (RPI)'!BB45","v":60.280793337857652},{"$f":"'Car costs (RPI)'!BC45","v":60.48975632619311},{"$f":"'Car costs (RPI)'!BD45","v":61.500293087633892},60.998663806874639,60.532871162426027,60.48975632619311,60.998663806874639,60.48975632619311,60.998663806874639,60.998663806874639,60.48975632619311,null,null,"2027/28",null,{"$f":"'Car costs (CPI)'!AV45","v":75.200128870623274},{"$f":"'Car costs (CPI)'!AW45","v":71.650711721482779},{"$f":"'Car costs (CPI)'!AX45","v":72.20205471659402},{"$f":"'Car costs (CPI)'!AY45","v":71.888253358961734},{"$f":"'Car costs (CPI)'!BA45","v":71.934578524257986},{"$f":"'Car costs (CPI)'!BB45","v":71.352335728527422},{"$f":"'Car costs (CPI)'!BC45","v":71.599678148441868},{"$f":"'Car costs (CPI)'!BD45","v":72.795816325725255},72.20205471659402,71.650711721482779,71.599678148441868,72.20205471659402,71.599678148441868,72.20205471659402,72.20205471659402,71.599678148441868]
[null,"2028/29",null,{"$f":"'Car costs (RPI)'!AV46","v":61.36925728503428},{"$f":"'Car costs (RPI)'!AW46","v":58.642714844449927},{"$f":"'Car costs (RPI)'!AX46","v":59.09062441177867},{"$f":"'Car costs (RPI)'!AY46","v":58.859203099091104},{"$f":"'Car costs (RPI)'!BA46","v":58.793159467741617},{"$f":"'Car costs (RPI)'!BB46","v":58.32671416927942},{"$f":"'Car costs (RPI)'!BC46","v":58.524864682648307},{"$f":"'Car costs (RPI)'!BD46","v":59.555216960047417},59.09062441177867,58.642714844449927,58.524864682648307,59.09062441177867,58.524864682648307,59.09062441177867,59.09062441177867,58.524864682648307,null,null,"2028/29",null,{"$f":"'Car costs (CPI)'!AV46","v":73.194903052029247},{"$f":"'Car costs (CPI)'!AW46","v":69.942965218092283},{"$f":"'Car costs (CPI)'!AX46","v":70.477185425523388},{"$f":"'Car costs (CPI)'!AY46","v":70.201170018205261},{"$f":"'Car costs (CPI)'!BA46","v":70.122400005210352},{"$f":"'Car costs (CPI)'!BB46","v":69.566072294717742},{"$f":"'Car costs (CPI)'!BC46","v":69.802405733598746},{"$f":"'Car costs (CPI)'!BD46","v":71.031303367203591},70.477185425523388,69.942965218092283,69.802405733598746,70.477185425523388,69.802405733598746,70.477185425523388,70.477185425523388,69.802405733598746]
[null,"2029/30",null,{"$f":"'Car costs (RPI)'!AV47","v":58.457511466555992},{"$f":"'Car costs (RPI)'!AW47","v":56.14815913222975},{"$f":"'Car costs (RPI)'!AX47","v":56.557711955787013},{"$f":"'Car costs (RPI)'!AY47","v":56.372827619222015},{"$f":"'Car costs (RPI)'!BA47","v":56.171810476972553},{"$f":"'Car costs (RPI)'!BB47","v":55.762455640753416},{"$f":"'Car costs (RPI)'!BC47","v":55.936353568794019},{"$f":"'Car costs (RPI)'!BD47","v":56.960215416806143},56.557711955787013,56.14815913222975,55.936353568794019,56.557711955787013,55.936353568794019,56.557711955787013,56.557711955787013,55.936353568794019,null,null,"2029/30",null,{"$f":"'Car costs (CPI)'!AV47","v":70.328281943485308},{"$f":"'Car costs (CPI)'!AW47","v":67.549977188445226},{"$f":"'Car costs (CPI)'!AX47","v":68.042696528069598},{"$f":"'Car costs (CPI)'!AY47","v":67.820268350361147},{"$f":"'Car costs (CPI)'!BA47","v":67.578431332312888},{"$f":"'Car costs (CPI)'!BB47","v":67.085950184650287},{"$f":"'Car costs (CPI)'!BC47","v":67.295160980762006},{"$f":"'Car costs (CPI)'!BD47","v":68.526935014786176},68.042696528069598,67.549977188445226,67.295160980762006,68.042696528069598,67.295160980762006,68.042696528069598,68.042696528069598,67.295160980762006]
[null,"2030/31",null,{"$f":"'Car costs (RPI)'!AV48","v":55.405631178660663},{"$f":"'Car costs (RPI)'!AW48","v":53.64905315220215},{"$f":"'Car costs (RPI)'!AX48","v":54.001821932798663},{"$f":"'Car costs (RPI)'!AY48","v":53.875087754395139},{"$f":"'Car costs (RPI)'!BA48","v":53.503227888358644},{"$f":"'Car costs (RPI)'!BB48","v":53.182115774413553},{"$f":"'Car costs (RPI)'!BC48","v":53.318527333147145},{"$f":"'Car costs (RPI)'!BD48","v":54.317725523231651},54.001821932798663,53.64905315220215,53.318527333147145,54.001821932798663,53.318527333147145,54.001821932798663,54.001821932798663,53.318527333147145,null,null,"2030/31",null,{"$f":"'Car costs (CPI)'!AV48","v":66.70624787938101},{"$f":"'Car costs (CPI)'!AW48","v":64.591395530265544},{"$f":"'Car costs (CPI)'!AX48","v":65.016115567236113},{"$f":"'Car costs (CPI)'!AY48","v":64.863532493286201},{"$f":"'Car costs (CPI)'!BA48","v":64.415827524088456},{"$f":"'Car costs (CPI)'!BB48","v":64.029220895588509},{"$f":"'Car costs (CPI)'!BC48","v":64.193455163061316},{"$f":"'Car costs (CPI)'!BD48","v":65.396451333856263},65.016115567236113,64.591395530265544,64.193455163061316,65.016115567236113,64.193455163061316,65.016115567236113,65.016115567236113,64.193455163061316]
[null,"2031/32",null,{"$f":"'Car costs (RPI)'!AV49","v":52.746292425222663},{"$f":"'Car costs (RPI)'!AW49","v":51.433442618699424},{"$f":"'Car costs (RPI)'!AX49","v":51.744179620640509},{"$f":"'Car costs (RPI)'!AY49","v":51.662397133825351},{"$f":"'Car costs (RPI)'!BA49","v":51.149287658754133},{"$f":"'Car costs (RPI)'!BB49","v":50.895362451625225},{"$f":"'Car costs (RPI)'!BC49","v":51.003232356876232},{"$f":"'Car costs (RPI)'!BD49","v":51.988113399891496},51.744179620640509,51.433442618699424,51.003232356876232,51.744179620640509,51.003232356876232,51.744179620640509,51.744179620640509,51.003232356876232,null,null,"2031/32",null,{"$f":"'Car costs (CPI)'!AV49","v":63.693237264425228},{"$f":"'Car costs (CPI)'!AW49","v":62.107919124046255},{"$f":"'Car costs (CPI)'!AX49","v":62.483146361477743},{"$f":"'Car costs (CPI)'!AY49","v":62.384390769429693},{"$f":"'Car costs (CPI)'!BA49","v":61.764790755179064},{"$f":"'Car costs (CPI)'!BB49","v":61.45816601016957},{"$f":"'Car costs (CPI)'!BC49","v":61.58842319324237},{"$f":"'Car costs (CPI)'!BD49","v":62.777706061586855},62.483146361477743,62.107919124046255,61.58842319324237,62.483146361477743,61.58842319324237,62.483146361477743,62.483146361477743,61.58842319324237]
[null,"2032/33",null,{"$f":"'Car costs (RPI)'!AV50","v":50.311229800406686},{"$f":"'Car costs (RPI)'!AW50","v":49.422226633301044},{"$f":"'Car costs (RPI)'!AX50","v":49.690436627172211},{"$f":"'Car costs (RPI)'!AY50","v":49.651730919388079},{"$f":"'Car costs (RPI)'!BA50","v":49.007217052990036},{"$f":"'Car costs (RPI)'!BB50","v":48.820787985501454},{"$f":"'Car costs (RPI)'!BC50","v":48.899984872149332},{"$f":"'Car costs (RPI)'!BD50","v":49.86543116755594},{"$f":"F49","v":49.690436627172211},49.422226633301044,48.899984872149332,49.690436627172211,48.899984872149332,49.690436627172211,49.690436627172211,48.899984872149332,null,null,"2032/33",null,{"$f":"'Car costs (CPI)'!AV50","v":60.973422595951519},{"$f":"'Car costs (CPI)'!AW50","v":59.896017690285035},{"$f":"'Car costs (CPI)'!AX50","v":60.221068009381632},{"$f":"'Car costs (CPI)'!AY50","v":60.17415960569204},{"$f":"'Car costs (CPI)'!BA50","v":59.39305732493402},{"$f":"'Car costs (CPI)'!BB50","v":59.167119331343997},{"$f":"'Car costs (CPI)'!BC50","v":59.263099995243927},{"$f":"'Car costs (CPI)'!BD50","v":60.433148217023763},{"$f":"Z49","v":60.221068009381632},59.896017690285035,59.263099995243927,60.221068009381632,59.263099995243927,60.221068009381632,60.221068009381632,59.263099995243927]
[null,"2033/34",null,{"$f":"'Car costs (RPI)'!AV51","v":48.025264516860908},{"$f":"'Car costs (RPI)'!AW51","v":47.497281924642621},{"$f":"'Car costs (RPI)'!AX51","v":47.727746946753363},{"$f":"'Car costs (RPI)'!AY51","v":47.726343802262264},{"$f":"'Car costs (RPI)'!BA51","v":46.973066676779908},{"$f":"'Car costs (RPI)'!BB51","v":46.845010363833005},{"$f":"'Car costs (RPI)'!BC51","v":46.899409934874271},{"$f":"'Car costs (RPI)'!BD51","v":47.843480263216598},47.727746946753363,47.497281924642621,46.899409934874271,47.727746946753363,46.899409934874271,47.727746946753363,47.727746946753363,{"$f":"J50","v":46.899409934874271},null,null,"2033/34",null,{"$f":"'Car costs (CPI)'!AV51","v":58.417404333539622},{"$f":"'Car costs (CPI)'!AW51","v":57.775172106794514},{"$f":"'Car costs (CPI)'!AX51","v":58.055507228668851},{"$f":"'Car costs (CPI)'!AY51","v":58.053800459119543},{"$f":"'Car costs (CPI)'!BA51","v":57.137522436349677},{"$f":"'Car costs (CPI)'!BB51","v":56.98175614362566},{"$f":"'Car costs (CPI)'!BC51","v":57.04792718441135},{"$f":"'Car costs (CPI)'!BD51","v":58.196283963804184},{"$f":"Z50","v":58.055507228668851},57.775172106794514,57.04792718441135,58.055507228668851,57.04792718441135,58.055507228668851,58.055507228668851,{"$f":"AD50","v":57.04792718441135}]
[null,"2034/35",null,{"$f":"'Car costs (RPI)'!AV52","v":45.993213570375502},{"$f":"'Car costs (RPI)'!AW52","v":45.81917673139435},{"$f":"'Car costs (RPI)'!AX52","v":46.010097962932974},{"$f":"'Car costs (RPI)'!AY52","v":46.045548566006474},{"$f":"'Car costs (RPI)'!BA52","v":45.187965101164934},{"$f":"'Car costs (RPI)'!BB52","v":45.120774542735248},{"$f":"'Car costs (RPI)'!BC52","v":45.149317747458888},{"$f":"'Car costs (RPI)'!BD52","v":46.067664701899218},46.010097962932974,45.81917673139435,45.149317747458888,46.010097962932974,45.149317747458888,46.010097962932974,46.010097962932974,45.149317747458888,null,null,"2034/35",null,{"$f":"'Car costs (CPI)'!AV52","v":56.154645297439835},{"$f":"'Car costs (CPI)'!AW52","v":55.942157928043038},{"$f":"'Car costs (CPI)'!AX52","v":56.175260014297507},{"$f":"'Car costs (CPI)'!AY52","v":56.218542835536475},{"$f":"'Car costs (CPI)'!BA52","v":55.171490639293673},{"$f":"'Car costs (CPI)'!BB52","v":55.089455450119893},{"$f":"'Car costs (CPI)'!BC52","v":55.124304798805987},{"$f":"'Car costs (CPI)'!BD52","v":56.24554516196681},56.175260014297507,55.942157928043038,55.124304798805987,56.175260014297507,55.124304798805987,56.175260014297507,56.175260014297507,{"$f":"AD51","v":55.124304798805987}]
[null,"2035/36",null,{"$f":"'Car costs (RPI)'!AV53","v":44.313953534154464},{"$f":"'Car costs (RPI)'!AW53","v":44.515148038829686},{"$f":"'Car costs (RPI)'!AX53","v":44.662565386103992},{"$f":"'Car costs (RPI)'!AY53","v":44.73649432018366},{"$f":"'Car costs (RPI)'!BA53","v":43.769043860906763},{"$f":"'Car costs (RPI)'!BB53","v":43.770413776128329},{"$f":"'Car costs (RPI)'!BC53","v":43.769831822777491},{"$f":"'Car costs (RPI)'!BD53","v":44.658753651780039},{"$f":"F52","v":44.662565386103992},{"$f":"E52","v":44.515148038829686},{"$f":"J52","v":43.769831822777491},{"$f":"F52","v":44.662565386103992},{"$f":"J52","v":43.769831822777491},{"$f":"F52","v":44.662565386103992},{"$f":"F52","v":44.662565386103992},{"$f":"J52","v":43.769831822777491},null,null,"2035/36",null,{"$f":"'Car costs (CPI)'!AV53","v":54.309332617763872},{"$f":"'Car costs (CPI)'!AW53","v":54.555908208606866},{"$f":"'Car costs (CPI)'!AX53","v":54.736576758989713},{"$f":"'Car costs (CPI)'!AY53","v":54.827180976189943},{"$f":"'Car costs (CPI)'!BA53","v":53.641514056546185},{"$f":"'Car costs (CPI)'!BB53","v":53.64319296748716},{"$f":"'Car costs (CPI)'!BC53","v":53.64247974974019},{"$f":"'Car costs (CPI)'!BD53","v":54.731905256432604},54.736576758989713,54.555908208606866,53.64247974974019,54.736576758989713,53.64247974974019,54.736576758989713,54.736576758989713,53.64247974974019]
[null,"2036/37",null,{"$f":"'Car costs (RPI)'!AV54","v":42.499750590268853},{"$f":"'Car costs (RPI)'!AW54","v":42.940666383089834},{"$f":"'Car costs (RPI)'!AX54","v":43.061489181149007},{"$f":"'Car costs (RPI)'!AY54","v":43.159399363610234},{"$f":"'Car costs (RPI)'!BA54","v":42.127496897751591},{"$f":"'Car costs (RPI)'!BB54","v":42.169752638033529},{"$f":"'Car costs (RPI)'!BC54","v":42.151801987320042},{"$f":"'Car costs (RPI)'!BD54","v":43.016709207102934},43.061489181149007,42.940666383089834,42.151801987320042,43.061489181149007,42.151801987320042,43.061489181149007,43.061489181149007,42.151801987320042,null,null,"2036/37",null,{"$f":"'Car costs (CPI)'!AV54","v":52.285946558559289},{"$f":"'Car costs (CPI)'!AW54","v":52.8283897319915},{"$f":"'Car costs (CPI)'!AX54","v":52.977033765771409},{"$f":"'Car costs (CPI)'!AY54","v":53.097489215429469},{"$f":"'Car costs (CPI)'!BA54","v":51.827975949253172},{"$f":"'Car costs (CPI)'!BB54","v":51.879961698521996},{"$f":"'Car costs (CPI)'!BC54","v":51.857877645066125},{"$f":"'Car costs (CPI)'!BD54","v":52.921942540591303},52.977033765771409,52.8283897319915,51.857877645066125,52.977033765771409,51.857877645066125,52.977033765771409,52.977033765771409,51.857877645066125]
[null,"2037/38",null,{"$f":"'Car costs (RPI)'!AV55","v":40.901422891159122},{"$f":"'Car costs (RPI)'!AW55","v":41.582315405077622},{"$f":"'Car costs (RPI)'!AX55","v":41.674424001234286},{"$f":"'Car costs (RPI)'!AY55","v":41.796802530696489},{"$f":"'Car costs (RPI)'!BA55","v":40.70099400757988},{"$f":"'Car costs (RPI)'!BB55","v":40.786956735716501},{"$f":"'Car costs (RPI)'!BC55","v":40.75043893016241},{"$f":"'Car costs (RPI)'!BD55","v":41.588726429835646},41.674424001234286,41.582315405077622,40.75043893016241,41.674424001234286,40.75043893016241,41.674424001234286,41.674424001234286,40.75043893016241,null,null,"2037/38",null,{"$f":"'Car costs (CPI)'!AV55","v":50.51282237939283},{"$f":"'Car costs (CPI)'!AW55","v":51.353717394379153},{"$f":"'Car costs (CPI)'!AX55","v":51.467470531272653},{"$f":"'Car costs (CPI)'!AY55","v":51.618606713948381},{"$f":"'Car costs (CPI)'!BA55","v":50.265294839265934},{"$f":"'Car costs (CPI)'!BB55","v":50.371457894501638},{"$f":"'Car costs (CPI)'!BC55","v":50.32635879292399},{"$f":"'Car costs (CPI)'!BD55","v":51.361634941789021},51.467470531272653,51.353717394379153,50.32635879292399,51.467470531272653,50.32635879292399,51.467470531272653,51.467470531272653,50.32635879292399]
[null,"2038/39",null,{"$f":"'Car costs (RPI)'!AV56","v":39.650412480496833},{"$f":"'Car costs (RPI)'!AW56","v":40.612066669074409},{"$f":"'Car costs (RPI)'!AX56","v":40.6683896214806},{"$f":"'Car costs (RPI)'!AY56","v":40.819738122318711},{"$f":"'Car costs (RPI)'!BA56","v":39.646826013999963},{"$f":"'Car costs (RPI)'!BB56","v":39.788086979843953},{"$f":"'Car costs (RPI)'!BC56","v":39.728077943429064},{"$f":"'Car costs (RPI)'!BD56","v":40.535634109914916},40.6683896214806,40.612066669074409,39.728077943429064,40.6683896214806,39.728077943429064,40.6683896214806,40.6683896214806,39.728077943429064,null,null,"2038/39",null,{"$f":"'Car costs (CPI)'!AV56","v":49.155888837368259},{"$f":"'Car costs (CPI)'!AW56","v":50.348082396942459},{"$f":"'Car costs (CPI)'!AX56","v":50.417907768591064},{"$f":"'Car costs (CPI)'!AY56","v":50.605539362248756},{"$f":"'Car costs (CPI)'!BA56","v":49.151442579753009},{"$f":"'Car costs (CPI)'!BB56","v":49.326568332543147},{"$f":"'Car costs (CPI)'!BC56","v":49.252173204252898},{"$f":"'Car costs (CPI)'!BD56","v":50.253326500431989},50.417907768591064,50.348082396942459,49.252173204252898,50.417907768591064,49.252173204252898,50.417907768591064,50.417907768591064,49.252173204252898]
[null,"2039/40",null,{"$f":"'Car costs (RPI)'!AV57","v":38.489255870693178},{"$f":"'Car costs (RPI)'!AW57","v":39.697434977430099},{"$f":"'Car costs (RPI)'!AX57","v":39.720463907765549},{"$f":"'Car costs (RPI)'!AY57","v":39.897969094922388},{"$f":"'Car costs (RPI)'!BA57","v":38.659094397488083},{"$f":"'Car costs (RPI)'!BB57","v":38.850431564981662},{"$f":"'Car costs (RPI)'!BC57","v":38.769149669568854},{"$f":"'Car costs (RPI)'!BD57","v":39.545901455991405},39.720463907765549,39.697434977430099,38.769149669568854,39.720463907765549,38.769149669568854,39.720463907765549,39.720463907765549,38.769149669568854,null,null,"2039/40",null,{"$f":"'Car costs (CPI)'!AV57","v":47.899610713354612},{"$f":"'Car costs (CPI)'!AW57","v":49.403181192324872},{"$f":"'Car costs (CPI)'!AX57","v":49.431840535647041},{"$f":"'Car costs (CPI)'!AY57","v":49.652744504094187},{"$f":"'Car costs (CPI)'!BA57","v":48.110973576407517},{"$f":"'Car costs (CPI)'!BB57","v":48.349091347993657},{"$f":"'Car costs (CPI)'!BC57","v":48.247936595576597},{"$f":"'Car costs (CPI)'!BD57","v":49.214598780876806},49.431840535647041,49.403181192324872,48.247936595576597,49.431840535647041,48.247936595576597,49.431840535647041,49.431840535647041,48.247936595576597]
[null,"2040/41",null,{"$f":"'Car costs (RPI)'!AV58","v":37.296809286815353},{"$f":"'Car costs (RPI)'!AW58","v":38.68575497900509},{"$f":"'Car costs (RPI)'!AX58","v":38.682972638560912},{"$f":"'Car costs (RPI)'!AY58","v":38.879940446103262},{"$f":"'Car costs (RPI)'!BA58","v":37.597020936285844},{"$f":"'Car costs (RPI)'!BB58","v":37.825502783559457},{"$f":"'Car costs (RPI)'!BC58","v":37.728441465797239},{"$f":"'Car costs (RPI)'!BD58","v":38.476825922968629},38.682972638560912,38.68575497900509,37.728441465797239,38.682972638560912,37.728441465797239,38.682972638560912,38.682972638560912,37.728441465797239,null,null,"2040/41",null,{"$f":"'Car costs (CPI)'!AV58","v":46.593868987094417},{"$f":"'Car costs (CPI)'!AW58","v":48.329040302002454},{"$f":"'Car costs (CPI)'!AX58","v":48.325564401285682},{"$f":"'Car costs (CPI)'!AY58","v":48.571630818086319},{"$f":"'Car costs (CPI)'!BA58","v":46.968915070963376},{"$f":"'Car costs (CPI)'!BB58","v":47.254351103196825},{"$f":"'Car costs (CPI)'!BC58","v":47.133095092025741},{"$f":"'Car costs (CPI)'!BD58","v":48.068031029340588},48.325564401285682,48.329040302002454,47.133095092025741,48.325564401285682,47.133095092025741,48.325564401285682,48.325564401285682,47.133095092025741]
[null,"2041/42",null,{"$f":"'Car costs (RPI)'!AV59","v":36.330182161530935},{"$f":"'Car costs (RPI)'!AW59","v":37.924325547811115},{"$f":"'Car costs (RPI)'!AX59","v":37.893148418349526},{"$f":"'Car costs (RPI)'!AY59","v":38.110388414484703},{"$f":"'Car costs (RPI)'!BA59","v":36.777214108570853},{"$f":"'Car costs (RPI)'!BB59","v":37.049083202647587},{"$f":"'Car costs (RPI)'!BC59","v":36.93359055916283},{"$f":"'Car costs (RPI)'!BD59","v":37.652083827430189},37.893148418349526,37.924325547811115,36.93359055916283,37.893148418349526,36.93359055916283,37.893148418349526,37.893148418349526,36.93359055916283,null,null,"2041/42",null,{"$f":"'Car costs (CPI)'!AV59","v":45.560585342551072},{"$f":"'Car costs (CPI)'!AW59","v":47.559752466898381},{"$f":"'Car costs (CPI)'!AX59","v":47.520654169475726},{"$f":"'Car costs (CPI)'!AY59","v":47.793088294350902},{"$f":"'Car costs (CPI)'!BA59","v":46.121194620076942},{"$f":"'Car costs (CPI)'!BB59","v":46.462137448483695},{"$f":"'Car costs (CPI)'!BC59","v":46.317301608780816},{"$f":"'Car costs (CPI)'!BD59","v":47.218342339085922},47.520654169475726,47.559752466898381,46.317301608780816,47.520654169475726,46.317301608780816,47.520654169475726,47.520654169475726,46.317301608780816]
[null,"2042/43",null,{"$f":"'Car costs (RPI)'!AV60","v":35.32161225708132},{"$f":"'Car costs (RPI)'!AW60","v":37.027532701985002},{"$f":"'Car costs (RPI)'!AX60","v":36.979399337595233},{"$f":"'Car costs (RPI)'!AY60","v":37.208298870323482},{"$f":"'Car costs (RPI)'!BA60","v":35.852469466636407},{"$f":"'Car costs (RPI)'!BB60","v":36.147920457334337},{"$f":"'Car costs (RPI)'!BC60","v":36.022409994102858},{"$f":"'Car costs (RPI)'!BD60","v":36.718099708455988},36.979399337595233,37.027532701985002,36.022409994102858,36.979399337595233,36.022409994102858,36.979399337595233,36.979399337595233,36.022409994102858,null,null,"2042/43",null,{"$f":"'Car costs (CPI)'!AV60","v":44.465877136023074},{"$f":"'Car costs (CPI)'!AW60","v":46.613436209907356},{"$f":"'Car costs (CPI)'!AX60","v":46.552841799563879},{"$f":"'Car costs (CPI)'!AY60","v":46.841000177633006},{"$f":"'Car costs (CPI)'!BA60","v":45.134165754476967},{"$f":"'Car costs (CPI)'!BB60","v":45.506104819898773},{"$f":"'Car costs (CPI)'!BC60","v":45.348101476316479},{"$f":"'Car costs (CPI)'!BD60","v":46.223895399257231},46.552841799563879,46.613436209907356,45.348101476316479,46.552841799563879,45.348101476316479,46.552841799563879,46.552841799563879,45.348101476316479]
[null,"2043/44",null,{"$f":"'Car costs (RPI)'!AV61","v":34.483182061537228},{"$f":"'Car costs (RPI)'!AW61","v":36.279385131498387},{"$f":"'Car costs (RPI)'!AX61","v":36.216619427457545},{"$f":"'Car costs (RPI)'!AY61","v":36.455663195243453},{"$f":"'Car costs (RPI)'!BA61","v":35.081288737457797},{"$f":"'Car costs (RPI)'!BB61","v":35.39640834177127},{"$f":"'Car costs (RPI)'!BC61","v":35.262542459591366},{"$f":"'Car costs (RPI)'!BD61","v":35.938728686259786},36.216619427457545,36.279385131498387,35.262542459591366,36.216619427457545,35.262542459591366,36.216619427457545,36.216619427457545,35.262542459591366,null,null,"2043/44",null,{"$f":"'Car costs (CPI)'!AV61","v":43.577098007590273},{"$f":"'Car costs (CPI)'!AW61","v":45.846996333143544},{"$f":"'Car costs (CPI)'!AX61","v":45.767678037296534},{"$f":"'Car costs (CPI)'!AY61","v":46.069762504974733},{"$f":"'Car costs (CPI)'!BA61","v":44.332937569875227},{"$f":"'Car costs (CPI)'!BB61","v":44.731160618339125},{"$f":"'Car costs (CPI)'!BC61","v":44.561991582337292},{"$f":"'Car costs (CPI)'!BD61","v":45.416501859791616},45.767678037296534,45.846996333143544,44.561991582337292,45.767678037296534,44.561991582337292,45.767678037296534,45.767678037296534,44.561991582337292]
[null,"2044/45",null,{"$f":"'Car costs (RPI)'!AV62","v":33.767811892708465},{"$f":"'Car costs (RPI)'!AW62","v":35.633987557975232},{"$f":"'Car costs (RPI)'!AX62","v":35.559275676354844},{"$f":"'Car costs (RPI)'!AY62","v":35.806773955673698},{"$f":"'Car costs (RPI)'!BA62","v":34.417995563726095},{"$f":"'Car costs (RPI)'!BB62","v":34.74858823652518},{"$f":"'Car costs (RPI)'!BC62","v":34.608149243899263},{"$f":"'Car costs (RPI)'!BD62","v":35.26829407332589},35.559275676354844,35.633987557975232,34.608149243899263,35.559275676354844,34.608149243899263,35.559275676354844,35.559275676354844,34.608149243899263,null,null,"2044/45",null,{"$f":"'Car costs (CPI)'!AV62","v":42.836947425831958},{"$f":"'Car costs (CPI)'!AW62","v":45.204328205919204},{"$f":"'Car costs (CPI)'!AX62","v":45.10955070137652},{"$f":"'Car costs (CPI)'!AY62","v":45.423520431273502},{"$f":"'Car costs (CPI)'!BA62","v":43.661753126035791},{"$f":"'Car costs (CPI)'!BB62","v":44.08113419191757},{"$f":"'Car costs (CPI)'!BC62","v":43.902977023701638},{"$f":"'Car costs (CPI)'!BD62","v":44.740419184343665},45.10955070137652,45.204328205919204,43.902977023701638,45.10955070137652,43.902977023701638,45.10955070137652,45.10955070137652,43.902977023701638]
[null,"2045/46",null,{"$f":"'Car costs (RPI)'!AV63","v":33.053061866130825},{"$f":"'Car costs (RPI)'!AW63","v":34.926077225005805},{"$f":"'Car costs (RPI)'!AX63","v":34.847776625155632},{"$f":"'Car costs (RPI)'!AY63","v":35.097597519878221},{"$f":"'Car costs (RPI)'!BA63","v":33.712602656989674},{"$f":"'Car costs (RPI)'!BB63","v":34.044890739916895},{"$f":"'Car costs (RPI)'!BC63","v":33.903731520528339},{"$f":"'Car costs (RPI)'!BD63","v":34.553891848559843},34.847776625155632,34.926077225005805,33.903731520528339,34.847776625155632,33.903731520528339,34.847776625155632,34.847776625155632,33.903731520528339,null,null,"2045/46",null,{"$f":"'Car costs (CPI)'!AV63","v":42.091259096203984},{"$f":"'Car costs (CPI)'!AW63","v":44.476441294478953},{"$f":"'Car costs (CPI)'!AX63","v":44.376729780640076},{"$f":"'Car costs (CPI)'!AY63","v":44.694862970539468},{"$f":"'Car costs (CPI)'!BA63","v":42.931148073055525},{"$f":"'Car costs (CPI)'!BB63","v":43.354298698244726},{"$f":"'Car costs (CPI)'!BC63","v":43.174540184459659},{"$f":"'Car costs (CPI)'!BD63","v":44.002483657051783},44.376729780640076,44.476441294478953,43.174540184459659,44.376729780640076,43.174540184459659,44.376729780640076,44.376729780640076,43.174540184459659]
[null,"2046/47",null,{"$f":"'Car costs (RPI)'!AV64","v":32.406828323748236},{"$f":"'Car costs (RPI)'!AW64","v":34.260564334099307},{"$f":"'Car costs (RPI)'!AX64","v":34.182440989691102},{"$f":"'Car costs (RPI)'!AY64","v":34.431451829152344},{"$f":"'Car costs (RPI)'!BA64","v":33.058124485006907},{"$f":"'Car costs (RPI)'!BB64","v":33.386642413532186},{"$f":"'Car costs (RPI)'!BC64","v":33.247084792514734},{"$f":"'Car costs (RPI)'!BD64","v":33.890233222645286},34.182440989691102,34.260564334099307,33.247084792514734,34.182440989691102,33.247084792514734,34.182440989691102,34.182440989691102,33.247084792514734,null,null,"2046/47",null,{"$f":"'Car costs (CPI)'!AV64","v":41.426798737407957},{"$f":"'Car costs (CPI)'!AW64","v":43.79649526697618},{"$f":"'Car costs (CPI)'!AX64","v":43.69662742328719},{"$f":"'Car costs (CPI)'!AY64","v":44.014946816556368},{"$f":"'Car costs (CPI)'!BA64","v":42.259373734299494},{"$f":"'Car costs (CPI)'!BB64","v":42.679329861159147},{"$f":"'Car costs (CPI)'!BC64","v":42.500928401429597},{"$f":"'Car costs (CPI)'!BD64","v":43.323087864463922},43.69662742328719,43.79649526697618,42.500928401429597,43.69662742328719,42.500928401429597,43.69662742328719,43.69662742328719,42.500928401429597]
[null,"2047/48",null,{"$f":"'Car costs (RPI)'!AV65","v":32.019357442046669},{"$f":"'Car costs (RPI)'!AW65","v":33.899506470421265},{"$f":"'Car costs (RPI)'!AX65","v":33.816130714915346},{"$f":"'Car costs (RPI)'!AY65","v":34.068992675119674},{"$f":"'Car costs (RPI)'!BA65","v":32.690461136933273},{"$f":"'Car costs (RPI)'!BB65","v":33.025227049179911},{"$f":"'Car costs (RPI)'!BC65","v":32.883015223723071},{"$f":"'Car costs (RPI)'!BD65","v":33.518910160078633},33.816130714915346,33.899506470421265,32.883015223723071,33.816130714915346,32.883015223723071,33.816130714915346,33.816130714915346,32.883015223723071,null,null,"2047/48",null,{"$f":"'Car costs (CPI)'!AV65","v":41.088669979169111},{"$f":"'Car costs (CPI)'!AW65","v":43.501361210664392},{"$f":"'Car costs (CPI)'!AX65","v":43.394369716270823},{"$f":"'Car costs (CPI)'!AY65","v":43.718853480566416},{"$f":"'Car costs (CPI)'!BA65","v":41.949860222942917},{"$f":"'Car costs (CPI)'!BB65","v":42.379446797672699},{"$f":"'Car costs (CPI)'!BC65","v":42.196954229734466},{"$f":"'Car costs (CPI)'!BD65","v":43.012963021560758},43.394369716270823,43.501361210664392,42.196954229734466,43.394369716270823,42.196954229734466,43.394369716270823,43.394369716270823,42.196954229734466]
[null,"2048/49",null,{"$f":"'Car costs (RPI)'!AV66","v":31.678301586077392},{"$f":"'Car costs (RPI)'!AW66","v":33.563319002478401},{"$f":"'Car costs (RPI)'!AX66","v":33.477477331157218},{"$f":"'Car costs (RPI)'!AY66","v":33.732399117646402},{"$f":"'Car costs (RPI)'!BA66","v":32.353797349788579},{"$f":"'Car costs (RPI)'!BB66","v":32.690155967405445},{"$f":"'Car costs (RPI)'!BC66","v":32.547267545169099},{"$f":"'Car costs (RPI)'!BD66","v":33.178751245030867},33.477477331157218,33.563319002478401,32.547267545169099,33.477477331157218,32.547267545169099,33.477477331157218,33.477477331157218,32.547267545169099,null,null,"2048/49",null,{"$f":"'Car costs (CPI)'!AV66","v":40.807123804047208},{"$f":"'Car costs (CPI)'!AW66","v":43.235351809732599},{"$f":"'Car costs (CPI)'!AX66","v":43.124772910809263},{"$f":"'Car costs (CPI)'!AY66","v":43.453156200972295},{"$f":"'Car costs (CPI)'!BA66","v":41.677279016881812},{"$f":"'Car costs (CPI)'!BB66","v":42.110567011010957},{"$f":"'Car costs (CPI)'!BC66","v":41.926502044001282},{"$f":"'Car costs (CPI)'!BD66","v":42.739962116994036},43.124772910809263,43.235351809732599,41.926502044001282,43.124772910809263,41.926502044001282,43.124772910809263,43.124772910809263,41.926502044001282]
[null,"2049/50",null,{"$f":"'Car costs (RPI)'!AV67","v":31.441543021002122},{"$f":"'Car costs (RPI)'!AW67","v":33.331681159811986},{"$f":"'Car costs (RPI)'!AX67","v":33.24350218792415},{"$f":"'Car costs (RPI)'!AY67","v":33.500779336936027},{"$f":"'Car costs (RPI)'!BA67","v":32.120195209627504},{"$f":"'Car costs (RPI)'!BB67","v":32.458213669151171},{"$f":"'Car costs (RPI)'!BC67","v":32.3146201298796},{"$f":"'Car costs (RPI)'!BD67","v":32.943455883449907},33.24350218792415,33.331681159811986,32.3146201298796,33.24350218792415,32.3146201298796,33.24350218792415,33.24350218792415,32.3146201298796,null,null,"2049/50",null,{"$f":"'Car costs (CPI)'!AV67","v":40.657678096310633},{"$f":"'Car costs (CPI)'!AW67","v":43.101852924306776},{"$f":"'Car costs (CPI)'!AX67","v":42.987826960266638},{"$f":"'Car costs (CPI)'!AY67","v":43.320517105246935},{"$f":"'Car costs (CPI)'!BA67","v":41.535256598296257},{"$f":"'Car costs (CPI)'!BB67","v":41.972354921007202},{"$f":"'Car costs (CPI)'!BC67","v":41.786671289242889},{"$f":"'Car costs (CPI)'!BD67","v":42.599831178598016},42.987826960266638,43.101852924306776,41.786671289242889,42.987826960266638,41.786671289242889,42.987826960266638,42.987826960266638,41.786671289242889]
[null,"2050/51",null,{"$f":"'Car costs (RPI)'!AV68","v":31.400463424720733},{"$f":"'Car costs (RPI)'!AW68","v":33.323713505792078},{"$f":"'Car costs (RPI)'!AX68","v":33.229967600211943},{"$f":"'Car costs (RPI)'!AY68","v":33.492524096350557},{"$f":"'Car costs (RPI)'!BA68","v":32.098981690547802},{"$f":"'Car costs (RPI)'!BB68","v":32.444840893360357},{"$f":"'Car costs (RPI)'!BC68","v":32.297916529846354},{"$f":"'Car costs (RPI)'!BD68","v":32.924643459684837},33.229967600211943,33.323713505792078,32.297916529846354,33.229967600211943,32.297916529846354,33.229967600211943,33.229967600211943,32.297916529846354,null,null,"2050/51",null,{"$f":"'Car costs (CPI)'!AV68","v":40.760490798799516},{"$f":"'Car costs (CPI)'!AW68","v":43.257034119608683},{"$f":"'Car costs (CPI)'!AX68","v":43.135343905354837},{"$f":"'Car costs (CPI)'!AY68","v":43.476164723833513},{"$f":"'Car costs (CPI)'!BA68","v":41.667227332013304},{"$f":"'Car costs (CPI)'!BB68","v":42.116182198164189},{"$f":"'Car costs (CPI)'!BC68","v":41.925461791075634},{"$f":"'Car costs (CPI)'!BD68","v":42.739007021651112},43.135343905354837,43.257034119608683,41.925461791075634,43.135343905354837,41.925461791075634,43.135343905354837,{"$f":"Z67","v":43.135343905354837},41.925461791075634]
[null,"2051/52",null,{"$f":"'Car costs (RPI)'!AV69","v":31.390299974037447},{"$f":"'Car costs (RPI)'!AW69","v":33.300651365213199},{"$f":"'Car costs (RPI)'!AX69","v":33.207329350689598},{"$f":"'Car costs (RPI)'!AY69","v":33.471014726180371},{"$f":"'Car costs (RPI)'!BA69","v":32.076859203663908},{"$f":"'Car costs (RPI)'!BB69","v":32.420724460941081},{"$f":"'Car costs (RPI)'!BC69","v":32.274647144943195},{"$f":"'Car costs (RPI)'!BD69","v":32.904253508607901},{"$f":"F68","v":33.207329350689598},{"$f":"E68","v":33.300651365213199},{"$f":"J68","v":32.274647144943195},{"$f":"F68","v":33.207329350689598},{"$f":"J68","v":32.274647144943195},{"$f":"F68","v":33.207329350689598},{"$f":"F68","v":33.207329350689598},{"$f":"J68","v":32.274647144943195},null,null,"2051/52",null,{"$f":"'Car costs (CPI)'!AV69","v":40.903779472181085},{"$f":"'Car costs (CPI)'!AW69","v":43.393102354844089},{"$f":"'Car costs (CPI)'!AX69","v":43.271497174099402},{"$f":"'Car costs (CPI)'!AY69","v":43.615097855138913},{"$f":"'Car costs (CPI)'!BA69","v":41.798414673069843},{"$f":"'Car costs (CPI)'!BB69","v":42.246495407036818},{"$f":"'Car costs (CPI)'!BC69","v":42.056146339827919},{"$f":"'Car costs (CPI)'!BD69","v":42.876567931049514},{"$f":"Z68","v":43.271497174099402},{"$f":"Y68","v":43.393102354844089},{"$f":"AD68","v":42.056146339827919},{"$f":"Z68","v":43.271497174099402},{"$f":"AD68","v":42.056146339827919},{"$f":"Z68","v":43.271497174099402},{"$f":"Z68","v":43.271497174099402},{"$f":"AD68","v":42.056146339827919}]
[null,"2052/53",null,{"$f":"'Car costs (RPI)'!AV70","v":31.380152186944553},{"$f":"'Car costs (RPI)'!AW70","v":33.277621814936147},{"$f":"'Car costs (RPI)'!AX70","v":33.18471253675574},{"$f":"'Car costs (RPI)'!AY70","v":33.449533824987441},{"$f":"'Car costs (RPI)'!BA70","v":32.054768163000894},{"$f":"'Car costs (RPI)'!BB70","v":32.396651479460388},{"$f":"'Car costs (RPI)'!BC70","v":32.251416111257413},{"$f":"'Car costs (RPI)'!BD70","v":32.883883340060216},33.18471253675574,33.277621814936147,32.251416111257413,33.18471253675574,32.251416111257413,33.18471253675574,33.18471253675574,32.251416111257413,null,null,"2052/53",null,{"$f":"'Car costs (CPI)'!AV70","v":41.04758804598135},{"$f":"'Car costs (CPI)'!AW70","v":43.529620355944608},{"$f":"'Car costs (CPI)'!AX70","v":43.408088065289064},{"$f":"'Car costs (CPI)'!AY70","v":43.754494133697598},{"$f":"'Car costs (CPI)'!BA70","v":41.930036241561453},{"$f":"'Car costs (CPI)'!BB70","v":42.377245211429418},{"$f":"'Car costs (CPI)'!BC70","v":42.187266478114594},{"$f":"'Car costs (CPI)'!BD70","v":43.014580957210129},43.408088065289064,43.529620355944608,42.187266478114594,43.408088065289064,42.187266478114594,43.408088065289064,43.408088065289064,42.187266478114594]
[null,"2053/54",null,{"$f":"'Car costs (RPI)'!AV71","v":31.370020058259499},{"$f":"'Car costs (RPI)'!AW71","v":33.254624791845146},{"$f":"'Car costs (RPI)'!AX71","v":33.162117137177859},{"$f":"'Car costs (RPI)'!AY71","v":33.428081340367207},{"$f":"'Car costs (RPI)'!BA71","v":32.032708502469696},{"$f":"'Car costs (RPI)'!BB71","v":32.372621838672281},{"$f":"'Car costs (RPI)'!BC71","v":32.228223337301316},{"$f":"'Car costs (RPI)'!BD71","v":32.863532932981016},33.162117137177859,33.254624791845146,32.228223337301316,33.162117137177859,32.228223337301316,33.162117137177859,33.162117137177859,32.228223337301316,null,null,"2053/54",null,{"$f":"'Car costs (CPI)'!AV71","v":41.191918472019275},{"$f":"'Car costs (CPI)'!AW71","v":43.666589651497915},{"$f":"'Car costs (CPI)'!AX71","v":43.545118011951125},{"$f":"'Car costs (CPI)'!AY71","v":43.894355141984981},{"$f":"'Car costs (CPI)'!BA71","v":42.062093509062912},{"$f":"'Car costs (CPI)'!BB71","v":42.508433116318677},{"$f":"'Car costs (CPI)'!BC71","v":42.318823696722902},{"$f":"'Car costs (CPI)'!BD71","v":43.153047615647026},43.545118011951125,43.666589651497915,42.318823696722902,43.545118011951125,42.318823696722902,43.545118011951125,43.545118011951125,42.318823696722902]
[null,"2054/55",null,{"$f":"'Car costs (RPI)'!AV72","v":31.359903582838797},{"$f":"'Car costs (RPI)'!AW72","v":33.231660232983344},{"$f":"'Car costs (RPI)'!AX72","v":33.139543130748287},{"$f":"'Car costs (RPI)'!AY72","v":33.406657220048785},{"$f":"'Car costs (RPI)'!BA72","v":32.010680156167716},{"$f":"'Car costs (RPI)'!BB72","v":32.348635428666434},{"$f":"'Car costs (RPI)'!BC72","v":32.205068731859505},{"$f":"'Car costs (RPI)'!BD72","v":32.843202266340377},33.139543130748287,33.231660232983344,32.205068731859505,33.139543130748287,32.205068731859505,33.139543130748287,33.139543130748287,32.205068731859505,null,null,"2054/55",null,{"$f":"'Car costs (CPI)'!AV72","v":41.336772709738902},{"$f":"'Car costs (CPI)'!AW72","v":43.80401177540071},{"$f":"'Car costs (CPI)'!AX72","v":43.682588451897438},{"$f":"'Car costs (CPI)'!AY72","v":44.034682467997222},{"$f":"'Car costs (CPI)'!BA72","v":42.194587952233505},{"$f":"'Car costs (CPI)'!BB72","v":42.640060631970385},{"$f":"'Car costs (CPI)'!BC72","v":42.450819491642271},{"$f":"'Car costs (CPI)'!BD72","v":43.291969427056408},43.682588451897438,43.80401177540071,42.450819491642271,43.682588451897438,42.450819491642271,43.682588451897438,43.682588451897438,42.450819491642271]
[null,"2055/56",null,{"$f":"'Car costs (RPI)'!AV73","v":31.349918463107223},{"$f":"'Car costs (RPI)'!AW73","v":33.208803805235064},{"$f":"'Car costs (RPI)'!AX73","v":33.117162518884847},{"$f":"'Car costs (RPI)'!AY73","v":33.385426622062859},{"$f":"'Car costs (RPI)'!BA73","v":31.988826685838571},{"$f":"'Car costs (RPI)'!BB73","v":32.324724466895084},{"$f":"'Car costs (RPI)'!BC73","v":32.182031812525437},{"$f":"'Car costs (RPI)'!BD73","v":32.823123640222292},33.117162518884847,33.208803805235064,32.182031812525437,33.117162518884847,32.182031812525437,33.117162518884847,33.117162518884847,32.182031812525437,null,null,"2055/56",null,{"$f":"'Car costs (CPI)'!AV73","v":41.48230583078918},{"$f":"'Car costs (CPI)'!AW73","v":43.941988472620061},{"$f":"'Car costs (CPI)'!AX73","v":43.820728448560338},{"$f":"'Car costs (CPI)'!AY73","v":44.175696311859518},{"$f":"'Car costs (CPI)'!BA73","v":42.327711101119853},{"$f":"'Car costs (CPI)'!BB73","v":42.772172049178366},{"$f":"'Car costs (CPI)'!BC73","v":42.583360702337558},{"$f":"'Car costs (CPI)'!BD73","v":43.431655325286464},43.820728448560338,43.941988472620061,42.583360702337558,43.820728448560338,42.583360702337558,43.820728448560338,43.820728448560338,42.583360702337558]
[null,"2056/57",null,{"$f":"'Car costs (RPI)'!AV74","v":31.340295866257236},{"$f":"'Car costs (RPI)'!AW74","v":33.186207514209528},{"$f":"'Car costs (RPI)'!AX74","v":33.09531896724355},{"$f":"'Car costs (RPI)'!AY74","v":33.364720228077474},{"$f":"'Car costs (RPI)'!BA74","v":31.967435132249658},{"$f":"'Car costs (RPI)'!BB74","v":32.300953970472563},{"$f":"'Car costs (RPI)'!BC74","v":32.159271914227297},{"$f":"'Car costs (RPI)'!BD74","v":32.803761114106202},33.09531896724355,33.186207514209528,32.159271914227297,33.09531896724355,32.159271914227297,33.09531896724355,33.09531896724355,32.159271914227297,null,null,"2056/57",null,{"$f":"'Car costs (CPI)'!AV74","v":41.6288286363813},{"$f":"'Car costs (CPI)'!AW74","v":44.080724432082455},{"$f":"'Car costs (CPI)'!AX74","v":43.959998585625783},{"$f":"'Car costs (CPI)'!AY74","v":44.317840099615921},{"$f":"'Car costs (CPI)'!BA74","v":42.461847990970512},{"$f":"'Car costs (CPI)'!BB74","v":42.904855887980652},{"$f":"'Car costs (CPI)'!BC74","v":42.716661811400975},{"$f":"'Car costs (CPI)'!BD74","v":43.57272681392201},43.959998585625783,44.080724432082455,42.716661811400975,43.959998585625783,42.716661811400975,43.959998585625783,43.959998585625783,42.716661811400975]
[null,"2057/58",null,{"$f":"'Car costs (RPI)'!AV75","v":31.330689179949498},{"$f":"'Car costs (RPI)'!AW75","v":33.16364674251377},{"$f":"'Car costs (RPI)'!AX75","v":33.073497159632936},{"$f":"'Car costs (RPI)'!AY75","v":33.34404506494586},{"$f":"'Car costs (RPI)'!BA75","v":31.946075643188383},{"$f":"'Car costs (RPI)'!BB75","v":32.277228609095218},{"$f":"'Car costs (RPI)'!BC75","v":32.136551598490982},{"$f":"'Car costs (RPI)'!BD75","v":32.784418514682578},33.073497159632936,33.16364674251377,32.136551598490982,33.073497159632936,32.136551598490982,33.073497159632936,33.073497159632936,32.136551598490982,null,null,"2057/58",null,{"$f":"'Car costs (CPI)'!AV75","v":41.77588626294321},{"$f":"'Car costs (CPI)'!AW75","v":44.219925275895754},{"$f":"'Car costs (CPI)'!AX75","v":44.09972113038684},{"$f":"'Car costs (CPI)'!AY75","v":44.460465780978922},{"$f":"'Car costs (CPI)'!BA75","v":42.596433642171462},{"$f":"'Car costs (CPI)'!BB75","v":43.037988201022785},{"$f":"'Car costs (CPI)'!BC75","v":42.850411516671564},{"$f":"'Car costs (CPI)'!BD75","v":43.714267860491304},44.09972113038684,44.219925275895754,42.850411516671564,44.09972113038684,42.850411516671564,44.09972113038684,44.09972113038684,42.850411516671564]
[null,"2058/59",null,{"$f":"'Car costs (RPI)'!AV76","v":31.321098400063644},{"$f":"'Car costs (RPI)'!AW76","v":33.141121410701494},{"$f":"'Car costs (RPI)'!AX76","v":33.051697071982019},{"$f":"'Car costs (RPI)'!AY76","v":33.323401063163956},{"$f":"'Car costs (RPI)'!BA76","v":31.92474814665507},{"$f":"'Car costs (RPI)'!BB76","v":32.253548261541631},{"$f":"'Car costs (RPI)'!BC76","v":32.113870765004933},{"$f":"'Car costs (RPI)'!BD76","v":32.765095817750456},33.051697071982019,33.141121410701494,32.113870765004933,33.051697071982019,32.113870765004933,33.051697071982019,33.051697071982019,32.113870765004933,null,null,"2058/59",null,{"$f":"'Car costs (CPI)'!AV76","v":41.923480733273081},{"$f":"'Car costs (CPI)'!AW76","v":44.35959260412735},{"$f":"'Car costs (CPI)'!AX76","v":44.239897582787236},{"$f":"'Car costs (CPI)'!AY76","v":44.603575027747027},{"$f":"'Car costs (CPI)'!BA76","v":42.731469591059096},{"$f":"'Car costs (CPI)'!BB76","v":43.171570544910594},{"$f":"'Car costs (CPI)'!BC76","v":42.984611366144499},{"$f":"'Car costs (CPI)'!BD76","v":43.856280060616157},44.239897582787236,44.35959260412735,42.984611366144499,44.239897582787236,42.984611366144499,44.239897582787236,44.239897582787236,42.984611366144499]
[null,"2059/60",null,{"$f":"'Car costs (RPI)'!AV77","v":31.311523522522442},{"$f":"'Car costs (RPI)'!AW77","v":33.11863143955361},{"$f":"'Car costs (RPI)'!AX77","v":33.029918680254418},{"$f":"'Car costs (RPI)'!AY77","v":33.302788153438527},{"$f":"'Car costs (RPI)'!BA77","v":31.903452570865372},{"$f":"'Car costs (RPI)'!BB77","v":32.229912806977289},{"$f":"'Car costs (RPI)'!BC77","v":32.091229313771606},{"$f":"'Car costs (RPI)'!BD77","v":32.745792999154368},33.029918680254418,33.11863143955361,32.091229313771606,33.029918680254418,32.091229313771606,33.029918680254418,33.029918680254418,32.091229313771606,null,null,"2059/60",null,{"$f":"'Car costs (CPI)'!AV77","v":42.071614078146368},{"$f":"'Car costs (CPI)'!AW77","v":44.499728022465028},{"$f":"'Car costs (CPI)'!AX77","v":44.380529447845738},{"$f":"'Car costs (CPI)'!AY77","v":44.747169517635093},{"$f":"'Car costs (CPI)'!BA77","v":42.866957379331161},{"$f":"'Car costs (CPI)'!BB77","v":43.305604481752788},{"$f":"'Car costs (CPI)'!BC77","v":43.119262913257671},{"$f":"'Car costs (CPI)'!BD77","v":43.998765015452861},44.380529447845738,44.499728022465028,43.119262913257671,44.380529447845738,43.119262913257671,44.380529447845738,44.380529447845738,43.119262913257671]
[null,"2060/61",null,{"$f":"'Car costs (RPI)'!AV78","v":31.298626055118245},{"$f":"'Car costs (RPI)'!AW78","v":33.095511373727781},{"$f":"'Car costs (RPI)'!AX78","v":33.007366256535761},{"$f":"'Car costs (RPI)'!AY78","v":33.281045999493031},{"$f":"'Car costs (RPI)'!BA78","v":31.881521958326648},{"$f":"'Car costs (RPI)'!BB78","v":32.206128409004776},{"$f":"'Car costs (RPI)'!BC78","v":32.068232421936685},{"$f":"'Car costs (RPI)'!BD78","v":32.725185709919771},{"$f":"F77","v":33.007366256535761},{"$f":"E77","v":33.095511373727781},{"$f":"J77","v":32.068232421936685},{"$f":"F77","v":33.007366256535761},{"$f":"J77","v":32.068232421936685},{"$f":"F77","v":33.007366256535761},{"$f":"F77","v":33.007366256535761},{"$f":"J77","v":32.068232421936685},null,null,"2060/61",null,{"$f":"'Car costs (CPI)'!AV78","v":42.215785362323096},{"$f":"'Car costs (CPI)'!AW78","v":44.639435678395834},{"$f":"'Car costs (CPI)'!AX78","v":44.520544985188977},{"$f":"'Car costs (CPI)'!AY78","v":44.889685958545236},{"$f":"'Car costs (CPI)'!BA78","v":43.001999054102683},{"$f":"'Car costs (CPI)'!BB78","v":43.439830293880455},{"$f":"'Car costs (CPI)'!BC78","v":43.253835311795925},{"$f":"'Car costs (CPI)'!BD78","v":44.139938073933983},44.520544985188977,44.639435678395834,43.253835311795925,44.520544985188977,43.253835311795925,44.520544985188977,44.520544985188977,43.253835311795925]

{"sheet":"Car costs (CPI)","index":105,"n_rows":88,"n_cols":69,"rows_kept":88,"cut":false,"hidden":true,"merged":[[25,41,26,41],[25,47,26,47],[25,48,26,48],[25,55,26,55],[25,49,26,49],[25,50,26,50],[25,51,26,51],[25,52,26,52],[25,53,26,53],[25,54,26,54],[25,36,26,36],[25,37,26,37],[25,38,26,38],[25,39,26,39],[25,40,26,40],[23,62,23,65],[25,20,26,20],[25,21,26,21],[25,22,26,22],[25,23,26,23],[25,24,26,24],[25,25,26,25],[25,26,26,26],[25,27,26,27],[25,28,26,28],[25,29,26,29],[25,30,26,30],[25,31,26,31],[25,32,26,32],[25,33,26,33],[25,35,26,35],[10,0,10,1],[23,10,23,13],[23,14,23,17],[23,18,23,19],[23,58,23,61],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table M 4.2.2"]
["Average speeds, and Car cost series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Range names: Av_car_cost_work",null,null,"A1.3.12!$B$27:$S$106"]
["Links",null,null,null,null,"Av_car_cost_nonwork",null,"A1.3.13!$B$27:$S$106"]
["Contents",null,null,null,null,"Av_car_cost",null,"Car speeds'!$BF$28:$BQ$78"]
["TAG Unit M 4",null,null,null,null,"non_fuel_op_cost",null,"A1.3.15!$B$26:$E$61"]
[null,null,null,null,"Calculates average of work and non-work perceived car costs per km"]
["Parameters:",null,null,null,"Work: fuel costs excluding VAT calculated with:",null,null,{"$f":"H14","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph",null,"non-fuel costs calculated by:",null,{"$f":"'VoC Non-Fuel'!J8","v":"C = a1 + b1/V"}]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"Non-work: fuel costs inc VAT calculated with:",null,null,{"$f":"'Fuel consumption'!I7","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph"]
[null,null,null,null,"Average work %:",null,{"$f":"'A1.3.4'!J27/100","v":9.5499757052341094E-2},"from A1.3.4"]
[null,null,null,null,"All costs are on a per km basis"]
["Sheet Navigation:",null,null,null,"Separate all GB series uses a smoothed set of fuel cost parameters to generate NTEM adjustment factors. Parameter in year t = (t-1)*0.25+t*0.5+(t+1)*0.25"]
[null,null,null,null,"Data Book source tabs: A1.3.4,  A 1.3.12,  A 1.3.13 and A 1.3.15."]
[null,null,null,null,"This tab feeds Tables: Adjustment factors, M 4.2.1,  M 4.2.2"]
[null,null,null,null,"This is a new table, which was not in TAG1."]
[]
[null,null,null,null,null,null,null,null,null,null,15,16,17,18,15,16,17,18,3,4]
["Table M 4.2.2",null,null,"Car cost series for rail demand forecasting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car costs, index 2010/11=100. Average work and non-work"]
[null,null,null,"Speeds Kph, by region and road type",null,null,null,null,null,null,"Fuel cost parameters - work",null,null,null,"Fuel cost parameters - non-work",null,null,null,"Non-fuel costs",null,"Car costs, p/km",null,null,null,null,null,null,"Car costs, p/km",null,null,null,null,null,null,"% work","Car costs, p/km",null,null,null,null,null,null,null,"Adjustment from GDP deflator to CPI real terms",null,null,null,null,null,null,"%from non-London inter-urban:",null,0.51,0.9,0.74,null,null,null,"Smoothed fuel cost parameters - work",null,null,null,"Smoothed fuel cost parameters - non-work",null,null,null,null,"Fuel costs per km"]
[null,"Year",null,"London ","South East","South East ","Rest of GB","GB x London","GB x London","All GB","cost per km",null,null,null,"cost per km",null,null,null,"average work car",null,"Work",null,null,null,null,null,null,"Non-work",null,null,null,null,null,null,"travel","Average work and non-work",null,null,null,null,null,null,null,"Annual GDP","Annual CPI","Difference","Adjustment",null,null,null,"%from urban areas:",null,0.49,0.1,0.26,null,null,"Year","cost per km",null,null,null,"cost per km"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB",null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB","Financial","deflator growth","growth",null,"index","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","PTE Internal","Non-London core","Non-London major","Non-London other","All GB",null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices"]
[null,null,null,null,"Trnk & Princ",null,"Trnk & Princ","Trunk","Urban","All roads","a","b","c","d","a","b","c","d","a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","d","a","b","c","d","work","non-work","average"]
[null,2010,null,30.424004981897845,80.020522293548595,62.447206487633004,70.989690839615477,91.472919212651263,41.961539380188782,54.251273449332835,{"$f":"IF(ISERROR(VLOOKUP($B28,Av_car_cost_work,1,0)),\"\",VLOOKUP($B28,Av_car_cost_work,K$22,0))","v":67.916287372185863},12.502174821218304,-0.13531906346729455,9.4464436023029472E-4,{"$f":"IF(ISERROR(VLOOKUP($B28,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B28,av_car_cost_nonwork,O$22,0))","v":79.801637662318399},14.690023283880631,-0.15899989957407112,1.1099571232705964E-3,{"$f":"IF(ISERROR(VLOOKUP($B28,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B28,Non_fuel_op_cost,S$22,1))","v":6.9146833756964234},{"$f":"IF(ISERROR(VLOOKUP($B28,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B28,Non_fuel_op_cost,T$22,1))","v":189.30215066626246},{"$f":"$K28/D28+$L28+$M28*D28+$N28*D28^2+$S28+$T28/D28","v":24.628748996809019},17.851788056545427,18.769320767702506,18.194490177509476,17.754909133261858,21.531825997307266,19.597146998572988,{"$f":"$O28/D28+$P28+$Q28*D28+$R28*D28^2","v":13.502990812233202},10.071403594100602,10.367277657811034,10.120468629546757,10.305584194190079,11.874303321711221,10.801866203798667,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U28*$AI28+AB28*(1-$AI28)","v":14.565498015883289},10.814428420037892,11.169670733548967,10.891535725812565,11.016992916075379,12.796594390958118,11.641813382906738,{"$f":"B28&\"/\"&RIGHT(B29,2)","v":"2010/11"},{"$f":"'Cost and rev series'!D28","v":1.7013757256713946},{"$f":"'Cost and rev series'!E28","v":3.504249021292849},{"$f":"AS28-AR28","v":1.8028732956214544},1,{"$f":"(AJ28*0.75+AJ29*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(AK28*0.75+AK29*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(AL28*0.75+AL29*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(AM28*0.75+AM29*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"($AO28*0.75+$AO29*0.25)/($AO$28*0.75+$AO$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BA$24+($AO28*0.75+$AO29*0.25)*BA$25)/(($AN$28*0.75+$AN$29*0.25)*BA$24+($AO$28*0.75+$AO$29*0.25)*BA$25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BB$24+($AO28*0.75+$AO29*0.25)*BB$25)/(($AN$28*0.75+$AN$29*0.25)*BB$24+($AO$28*0.75+$AO$29*0.25)*BB$25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BC$24+($AO28*0.75+$AO29*0.25)*BC$25)/(($AN$28*0.75+$AN$29*0.25)*BC$24+($AO$28*0.75+$AO$29*0.25)*BC$25)*100/GDP_deflator_to_CPI_conversion","v":100},{"$f":"(AP28*0.75+AP29*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":100},null,{"$f":"B28","v":2010},{"$f":"K28*(2/3)+K29*(1/3)","v":70.077751545185407},12.854454732191403,-0.13893771511300015,9.7129725541978947E-4,82.961363731352719,15.216931290942558,-0.16446994041114529,1.1498126338332425E-3,{"$f":"BG28/$J28+BH28+BI28*$J28+BJ28*$J28^2","v":9.4673549581892704},{"$f":"BK28/$J28+BL28+BM28*$J28+BN28*$J28^2","v":11.20756272639648},{"$f":"BO28*AI28+BP28*(1-AI28)","v":11.041373307312096}]
[null,2011,null,{"$f":"D28*(D$33/D$28)^(1/5)","v":30.254007274666183},79.895922782379813,62.404746925906579,70.946257968202914,91.434679342586321,41.922019330745599,54.204671784792396,74.40067989118451,13.559014554137605,-0.14617501840441138,1.0246030457987791E-3,89.280815869421389,16.270747305066411,-0.17541002208529366,1.2295236549585348E-3,{"$f":"IF(ISERROR(VLOOKUP($B29,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B29,Non_fuel_op_cost,S$22,1))","v":6.9144189107330307},{"$f":"IF(ISERROR(VLOOKUP($B29,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B29,Non_fuel_op_cost,T$22,1))","v":189.30216816387161},25.705172499050619,18.635633559808849,19.567269526513869,18.97700877288711,18.558014204135159,22.436494349679208,20.425445228693821,15.040321315556794,11.222155951281572,11.543201183570719,11.273140798060826,11.487819207813128,13.207726195536484,12.02233073645897,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},16.058812012579828,11.930141261808897,12.309497760893171,12.008858318020048,12.16302111227456,14.089071312149498,12.824826128950406,{"$f":"B29&\"/\"&RIGHT(B30,2)","v":"2011/12"},{"$f":"'Cost and rev series'!D29","v":2.1348144954111303},{"$f":"'Cost and rev series'!E29","v":4.3081180811808339},{"$f":"AS29-AR29","v":2.1733035857697036},{"$f":"(1+AS29/100)/(1+AR29/100)*AU28","v":1.021278773516227},{"$f":"(AJ29*0.75+AJ30*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":105.12842261230711},105.16804986213444,105.07521893911672,105.12106000481432,104.98226884397603,105.1017557195253,105.20613238148087,105.16179215719644,105.03767718329229,null,{"$f":"B29","v":2011},{"$f":"K29*0.5+K28*0.25+K30*0.25","v":72.740758342180797},13.258672634072187,-0.14294576112526058,1.0019021791737189E-3,86.864433214540782,15.832195026298024,-0.17068916920364213,1.1963785877570233E-3,{"$f":"BG29/$J29+BH29+BI29*$J29+BJ29*$J29^2","v":9.7960446346964272},{"$f":"BK29/$J29+BL29+BM29*$J29+BN29*$J29^2","v":11.69770681405234},{"$f":"BO29*AI29+BP29*(1-AI29)","v":11.516098537928226}]
[null,2012,null,30.08495944962397,79.77151728441838,62.362316233596154,70.902851669864503,91.396455458538611,41.882536501917556,54.158110150927733,74.24538621416832,13.414486606795235,-0.14411394422492507,1.0137582648670222E-3,89.094463457001979,16.097262211178649,-0.17293673306991006,1.2165099178404267E-3,{"$f":"IF(ISERROR(VLOOKUP($B30,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B30,Non_fuel_op_cost,S$22,1))","v":6.91398826479133},{"$f":"IF(ISERROR(VLOOKUP($B30,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B30,Non_fuel_op_cost,T$22,1))","v":189.30210923521048},25.6704782095998,18.587111897283247,19.509830397212024,18.923787889226091,18.508773973971284,22.363437249229811,20.363252209702669,14.956965293875655,11.159961976538584,11.472263859378048,11.207781771098233,11.42815788557437,13.115416357536816,11.944562632752492,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.980103174504428,11.869252989561016,12.239849511033219,11.944658480793821,12.104355001797174,13.998600105908473,12.748545442050309,{"$f":"B30&\"/\"&RIGHT(B31,2)","v":"2012/13"},{"$f":"'Cost and rev series'!D30","v":1.7337899629382258},{"$f":"'Cost and rev series'!E30","v":2.6266914300875355},{"$f":"AS30-AR30","v":0.89290146714930962},1.0302423766177462,102.87719763519158,102.8879391311027,102.7441432950219,102.81945297429212,102.57683377331709,102.76660517348344,102.9323782359469,102.86195622175111,102.67864365446019,null,{"$f":"B30","v":2012},73.595172166014478,13.300196895673878,-0.14289923476573776,1.0051150907937323E-3,88.314206599217357,15.960109085759038,-0.17147908171888532,1.2061381089524788E-3,{"$f":"BG30/$J30+BH30+BI30*$J30+BJ30*$J30^2","v":9.8680431325536997},{"$f":"BK30/$J30+BL30+BM30*$J30+BN30*$J30^2","v":11.841524570014824},{"$f":"BO30*AI30+BP30*(1-AI30)","v":11.653057572189983}]
[null,2013,null,29.916856199192718,79.647305497567402,62.319914391072622,70.85947192834233,91.358247553825251,41.843090858649681,54.111588513352629,71.489236344536778,12.81279981496743,-0.1371940322086895,9.6834078764210588E-4,85.787083613444111,15.375164615612439,-0.16463283865042738,1.1620089451705271E-3,{"$f":"IF(ISERROR(VLOOKUP($B31,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B31,Non_fuel_op_cost,S$22,1))","v":6.9134176589560941},{"$f":"IF(ISERROR(VLOOKUP($B31,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B31,Non_fuel_op_cost,T$22,1))","v":189.30211054937379},25.205690331519072,18.216266720368399,19.121830981282432,18.547224672483456,18.129103320482137,21.913611382957583,19.957304358916463,14.357403570707211,10.711118028170526,11.004797411210745,10.754555789015724,10.97212489372599,12.571123524088922,11.454430363114721,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.393412320798873,11.427857904917119,11.779972145138288,11.498753774176231,11.655614594710048,13.463328844875326,12.266452763960457,{"$f":"B31&\"/\"&RIGHT(B32,2)","v":"2013/14"},{"$f":"'Cost and rev series'!D31","v":2.0803153902608562},{"$f":"'Cost and rev series'!E31","v":2.3181661496035844},{"$f":"AS31-AR31","v":0.23785075934272815},1.0326428779352508,98.116018867075169,98.084016897830566,97.907351221019539,98.004404266911834,97.676710696949584,97.914590728318416,98.122388643411796,98.034114061829598,97.818834305201491,null,{"$f":"B31","v":2013},70.938755487945457,12.712464458243925,-0.13610793563330403,9.6073724183659906E-4,85.126506585534528,15.254719329251568,-0.16332952275996482,1.1528846902039188E-3,{"$f":"BG31/$J31+BH31+BI31*$J31+BJ31*$J31^2","v":9.4715195888756085},{"$f":"BK31/$J31+BL31+BM31*$J31+BN31*$J31^2","v":11.365585486009589},{"$f":"BO31*AI31+BP31*(1-AI31)","v":11.18470265299217}]
[null,2014,null,29.74969224545066,79.523287120200379,62.277541378720223,70.816118727388414,91.32005562176613,41.803682365920025,54.06510683771041,66.531163048539923,11.809771596245607,-0.12592973389091208,8.9250912719516216E-4,79.8373956582479,14.171285874602745,-0.15111568066909448,1.0710109526341947E-3,{"$f":"IF(ISERROR(VLOOKUP($B32,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B32,Non_fuel_op_cost,S$22,1))","v":6.9114965479326766},{"$f":"IF(ISERROR(VLOOKUP($B32,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B32,Non_fuel_op_cost,T$22,1))","v":189.30207520010609},24.364332871975655,17.568193511057405,18.44821699008514,17.891918757006284,17.46580723601646,21.136517231659759,19.253647073326867,13.307170600391702,9.9310432413313343,10.196041665913237,9.9682871620064724,10.17719060479719,11.635554153959866,10.608493658187554,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},14.363126911016282,10.660389236662397,10.984122404524978,10.724992054301209,10.873251722326284,12.542893819643469,11.434103709013575,{"$f":"B32&\"/\"&RIGHT(B33,2)","v":"2014/15"},{"$f":"'Cost and rev series'!D32","v":1.4136159515832247},{"$f":"'Cost and rev series'!E32","v":1.052808894129531},{"$f":"AS32-AR32","v":-0.36080705745369368},1.028968964578624,90.278767385189653,90.197583140892817,90.010766737534567,90.119367213898144,89.732295968122244,89.989577543558056,90.214323499155327,90.118849224624114,89.905931799576123,null,{"$f":"B32","v":2014},65.316264309636878,11.611240262521456,-0.12388418948207411,8.774707586667337E-4,78.379517171564231,13.933017364456196,-0.14866102737848894,1.0529649104000806E-3,{"$f":"BG32/$J32+BH32+BI32*$J32+BJ32*$J32^2","v":8.6864106047335081},{"$f":"BK32/$J32+BL32+BM32*$J32+BN32*$J32^2","v":10.423221775110658},{"$f":"BO32*AI32+BP32*(1-AI32)","v":10.257356730293848}]
[null,2015,null,29.583462339967038,79.39946185116051,62.235197176936538,70.772792050764735,91.281879655683966,41.764310988739602,54.018665089673895,{"$f":"IF(ISERROR(VLOOKUP($B33,Av_car_cost_work,1,0)),\"\",VLOOKUP($B33,Av_car_cost_work,K$22,0))","v":56.713494796930874},10.012618042627185,-0.10648325793778281,7.5652399263450481E-4,{"$f":"IF(ISERROR(VLOOKUP($B33,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B33,av_car_cost_nonwork,O$22,0))","v":68.056193756317043},12.014333093006854,-0.12777990952533938,9.0782879116140577E-4,{"$f":"IF(ISERROR(VLOOKUP($B33,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B33,Non_fuel_op_cost,S$22,1))","v":6.9083874014540561},{"$f":"IF(ISERROR(VLOOKUP($B33,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B33,Non_fuel_op_cost,T$22,1))","v":189.3019951170356},{"$f":"$K33/D33+$L33+$M33*D33+$N33*D33^2+$S33+$T33/D33","v":22.748937898295075},16.334079878292133,17.177178644185563,16.650287249090105,16.199778649049279,19.683945749776591,17.930739469362152,{"$f":"$O33/D33+$P33+$Q33*D33+$R33*D33^2","v":11.329156707208012},8.4490156912905245,8.6716778748498715,8.4797293856503764,8.6602794702553076,9.890710453574469,9.0207564671787335,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U33*$AI33+AB33*(1-$AI33)","v":12.419743036547722},9.2020374054912928,9.4839511319299312,9.2600156765909674,9.3802998101264574,10.825962045118183,9.871657679227738,{"$f":"B33&\"/\"&RIGHT(B34,2)","v":"2015/16"},{"$f":"'Cost and rev series'!D33","v":0.69422253925373045},{"$f":"'Cost and rev series'!E33","v":0.10835139189864229},{"$f":"AS33-AR33","v":-0.58587114735508816},1.0229820945013914,80.209483331407199,79.999117894927508,79.851221869127542,79.946467750639911,79.58236826414803,79.793307759214144,79.977572016425427,79.899294762302986,79.753805880655079,null,{"$f":"B33","v":2015},58.34026677069447,10.30793086355725,-0.10966141591026297,7.7883790218809474E-4,70.008320124833347,12.3687013760221,-0.13159369909231555,9.3460548262571373E-4,{"$f":"BG33/$J33+BH33+BI33*$J33+BJ33*$J33^2","v":7.7368311710013984},{"$f":"BK33/$J33+BL33+BM33*$J33+BN33*$J33^2","v":9.2833817449550793},{"$f":"BO33*AI33+BP33*(1-AI33)","v":9.1356865408733441}]
[null,2016,null,{"$f":"D33*(D$38/D$33)^(1/5)","v":29.427528064483951},{"$f":"E33*(E$38/E$33)^(1/5)","v":79.310482807051372},62.195884988451184,70.730433041876026,91.253346860374151,41.704329742070065,53.962306853320868,53.402914440376193,9.3967157727290189,{"$f":"IF(ISERROR(VLOOKUP($B34,Av_car_cost_work,1,0)),\"\",VLOOKUP($B34,Av_car_cost_work,M$22,0))","v":-9.97494138745742E-2},7.0979449628820739E-4,64.083497328451443,11.274853443471949,-0.11969929664948903,8.5175339554584891E-4,{"$f":"IF(ISERROR(VLOOKUP($B34,Non_fuel_op_cost,1,0)),S33,VLOOKUP($B34,Non_fuel_op_cost,S$22,1))","v":6.904779599721083},189.30193903065916,22.228328825777055,15.915223260395218,16.745475757001472,16.228538192048156,15.769290960920527,19.19567981260748,17.483332973588414,10.66767171009373,7.9471112492749851,8.1552608313369817,7.975641656451705,8.1468492970305402,9.3009025210161305,8.4834103847803402,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.771711656006907,8.7080640105028095,8.9756242697653352,8.763791270579274,8.8747906240776775,10.245851348450127,9.3429008055013885,"2016/17",{"$f":"'Cost and rev series'!D34","v":2.0046733152892848},{"$f":"'Cost and rev series'!E34","v":1.0989925901257358},-0.90568072516354903,1.0138992247164589,78.733732271028828,78.412850404826486,78.266488559249652,78.363676696913373,78.003135900956067,78.2076670575169,78.386333369524721,78.310434177137552,78.173036629337133,null,2016,{"$f":"K34*0.5+K33*0.25+K35*0.25","v":55.003575284696929},{"$f":"L34*0.5+L33*0.25+L35*0.25","v":9.6797737566107518},-0.10275821012179172,7.3116346617513783E-4,66.00429034163632,11.614464747633694,-0.12330985214615005,8.7739615941016531E-4,7.2830971504119617,8.7384528201951461,8.5994667073061049]
[null,2017,null,{"$f":"D34*(D$38/D$33)^(1/5)","v":29.272415717752509},79.221603477349689,62.156597632347406,70.688099385747648,91.224822983815912,41.644434639523752,53.906007416103279,56.494977461104462,9.9130454383577842,-0.10505075480023567,7.4854087948963153E-4,67.793972953325351,11.893819010584021,-0.12606090576028278,8.9824905538755777E-4,6.9001434870291378,189.30167489062964,22.776374436672846,16.291435767924092,{"$f":"$K35/F35+$L35+$M35*F35+$N35*F35^2+$S35+$T35/F35","v":17.130010221486778},16.604865234785574,16.15369126978301,19.638842264936358,17.885201922139149,11.289366146384744,8.4002901772251359,8.6193320368120006,8.430248496013359,8.6122880813246212,9.8298042715822369,8.9661957498431466,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.386372647365487,9.153892664001539,9.4320997357991008,9.2109224085621069,9.3324902536561485,10.766565016864739,9.8179586724457462,"2017/18",{"$f":"'Cost and rev series'!D35","v":1.2663272010512427},{"$f":"'Cost and rev series'!E35","v":2.8246726509099984},1.5583454498587557,{"$f":"(1+AS35/100)/(1+AR35/100)*AU34","v":1.0295016987779038},81.449369219377758,81.02222794643383,80.851523358236207,80.961106203134477,80.583990854866826,80.814085991803736,81.015083483915546,80.929697788360002,80.757326066209529,null,2017,56.392812360233577,9.9031473172726443,-0.10497610168689879,7.4775898456884795E-4,67.671374832280293,11.881888641990624,-0.12597132202427855,8.9731078148261745E-4,7.463318197428026,8.9540936981770809,8.811725000035965]
[null,2018,null,{"$f":"D35*(D$38/D$33)^(1/5)","v":29.118120967390556},79.132823750310465,62.117335092939292,70.645791067205423,91.196308023221434,41.58462555738182,53.849766716675376,59.1783800783492,10.38978261964599,-0.11005348327254964,7.8415968300792147E-4,71.01405609401904,12.465063103322503,-0.13206417992705957,9.4099161960950559E-4,6.8946358261357146,189.30140504424443,23.278239629656682,16.626020815734147,17.474087281834166,16.940471409212407,16.494289492646665,20.039198147792323,18.246283213910491,11.856263046266271,8.8043480085781756,9.035688379512159,8.8368246086944673,9.0259995609800221,10.308162422615364,9.4008668391272163,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.947059035037585,9.5513158614044738,9.8415534245946539,9.6107209093819126,9.7392194350506323,11.237473970237415,10.245601953945819,"2018/19",{"$f":"'Cost and rev series'!D36","v":2.2793164224260254},{"$f":"'Cost and rev series'!E36","v":2.258529553099442},-2.0786869326583357E-2,1.0292924666669303,83.875205256415228,83.270655712275911,83.10434799393812,83.212352158288027,82.860861578230583,83.079790164520077,83.271033218943401,83.189791303681005,83.021964929340314,null,2018,58.180041649143547,10.222782472603337,-0.10830083533167686,7.7144632244093036E-4,69.816049978972259,12.264501919353005,-0.12996100239801223,9.2573558692911632E-4,7.7082597720108694,9.247074678642047,9.1001182289102491]
[null,2019,null,{"$f":"D36*(D$38/D$33)^(1/5)","v":28.964639503851899},79.044143514313916,62.078097354550856,70.603508071084278,91.167801975803769,41.524902372103121,53.793584693755413,57.868428978771334,10.198519212763582,-0.10804561998137253,7.6892504425824719E-4,69.442114774525606,12.234062460182999,-0.12965474397764704,9.2271005310989656E-4,6.8853795197018357,189.30079900369333,23.132968164049668,16.474728059381686,17.321416210310815,16.789285665550803,16.335735997345967,19.875499117516487,18.091585646618178,11.650246448985845,8.629208323426333,8.8598063538404705,8.6631093312266181,8.8445875073515179,10.113507476718826,9.2204605577663337,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.746843583074083,9.3784535521594172,9.667888039405085,9.4391571969190622,9.5599903681890002,11.045775306761987,10.067650848532613,"2019/20",{"$f":"'Cost and rev series'!D37","v":2.6385685395368119},{"$f":"'Cost and rev series'!E37","v":1.7308897243107468},-0.90767881522606508,1.0201899725464529,80.994029115903203,80.183630813119493,80.071509214530252,80.15459675661431,79.885800904155914,80.031843761002008,80.159418156348565,80.105223308605474,80.016225479637441,null,2019,56.056985600941928,9.887519559344577,-0.10472567939160742,7.4516387917296671E-4,67.268382721130322,11.86037601362349,-0.1256708152699289,8.9419665500755979E-4,7.4523433136665158,8.9381645188098169,8.7962689546954156]
[null,2020,null,28.811967040305941,78.955562657865386,62.038884401515993,70.561250382228181,91.139304838776866,41.465264960323928,53.737461286125566,49.312704367875845,8.7632571922051543,-9.2757994331134963E-2,6.5864574516745077E-4,59.175245241451009,10.508316030805462,-0.11130959319736197,7.9037489420094088E-4,6.8578409152719733,189.30051321333661,21.777058977745675,15.425443864975511,16.247694708182827,15.736949468003699,15.256271545774451,18.661850409710826,16.978851522511185,10.011223770451988,7.3964617605191068,7.5986474785044713,7.4279982296052971,7.5780691588023101,8.6788837081231804,7.9103899914476674,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.134858174266416,8.1632276008722879,8.4246293876729794,8.2215010542320925,8.3113356213568554,9.6322546027864124,8.776425864502734,"2020/21",{"$f":"'Cost and rev series'!D38","v":5.2258701105099892},{"$f":"'Cost and rev series'!E38","v":0.63130341057822115},-4.594566699931768,0.97564454972843762,79.015419035989325,77.829907571842739,77.813990115105128,77.844821074039729,77.727663011235975,77.748980436289045,77.767602077019873,77.759691422367013,77.823808998729831,null,2020,53.110382817435962,9.4455961771224892,-9.9978097662129659E-2,7.0974931373017029E-4,63.73245938092316,11.32618172264667,-0.1199737171945556,8.5169917647620434E-4,7.1109112850378198,8.5245598521450638,8.3895567574289327]
[null,2021,null,{"$f":"D38*(D$43/D$38)^(1/5)","v":28.207934307197132},{"$f":"E38*(E$43/E$38)^(1/5)","v":78.882453315467245},61.744488036206043,70.461124350174998,91.101685437190014,41.104774341397494,53.251902711883048,55.947693555220845,10.057351111316063,-0.10635078200487617,7.5278072032753263E-4,67.137232266265002,12.05403236879275,-0.12762093840585143,9.0333686439303905E-4,6.8085836919613767,189.30054399506869,23.159276981984316,16.269892260730394,17.141233662862287,16.590340012036243,16.116943213814267,19.732727394759824,17.942698778429474,11.552966486387296,8.4590451629082999,8.7053475744120981,8.499403944522534,8.6617578271630968,9.9678022629154981,9.0803738102864742,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.661366318990849,9.2049791631232942,9.5109726463803153,9.2720863732961174,9.3737262203684484,10.900350240640931,9.9267236916630264,"2021/22",{"$f":"'Cost and rev series'!D39","v":0.23908213136389911},{"$f":"'Cost and rev series'!E39","v":3.9706219876061377},3.7315398562422386,1.0119642809692533,88.14758598511122,86.153643968291902,86.224648964627406,86.176765579510558,86.312731202847601,86.218469898388591,86.13612880221568,86.171108103179392,86.390416525850569,null,2021,57.238785964285547,10.299960772137803,-0.10873222321238207,7.6979156683469152E-4,68.686543157142637,12.342520063776035,-0.13047866785485851,9.2374988020162987E-4,7.7675794639770608,9.3036624939831434,9.1569669378053398]
[null,2022,null,{"$f":"D39*(D$43/D$38)^(1/5)","v":27.616564907423268},78.809411669071338,61.451488685377313,70.361140396418904,91.064081563693676,40.747417754930723,52.770731526314606,67.747052378824662,12.321883673713932,-0.12946933450864095,9.1495908151625048E-4,81.296462854589578,14.753699486713177,-0.15536320141036916,1.0979508978195005E-3,6.745881043845956,189.30105253509339,25.497833370605534,17.808745601657538,18.749771546398247,18.141101573821828,17.687926328942968,21.619706548897497,19.654541091952197,14.244238114161991,10.360463670397049,10.675512726473691,10.413199148180512,10.603372428765145,12.241166894034524,11.153148284869101,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.31895372711773,11.071772785289767,11.44660248215421,11.151211952353455,11.279945605056344,13.136815152579686,11.965029232552059,"2022/23",{"$f":"'Cost and rev series'!D40","v":7.0289668459387666},{"$f":"'Cost and rev series'!E40","v":10.029433406916866},3.0004665609780989,1.0403338436720602,94.974380170298105,92.266594267742377,92.432961643684408,92.304920488049561,92.654197783086971,92.446481941929036,92.265033677961227,92.342114670681369,92.748443523122361,null,2022,61.648675293056883,11.257099327541425,-0.11819831935268726,8.3449828930922103E-4,73.978410351668259,13.476048288743041,-0.14183798322322472,1.0013979471710651E-3,8.5117928818079633,10.181680553862886,10.022206686876942]
[null,2023,null,{"$f":"D40*(D$43/D$38)^(1/5)","v":27.037593358664665},78.73643765599418,61.159879719703866,70.261298319351553,91.026493211878361,40.393167954279889,52.29390808604785,55.152902859357368,10.327278851421774,-0.10750382638859093,7.5529427387685056E-4,66.183483431228836,12.342761812753055,-0.12900459166630912,9.0635312865222054E-4,6.6706892848041006,189.30118736312119,23.684733881971891,16.320604853433551,17.245216737773521,16.652447192089848,16.156032911551602,19.939759462840676,18.116259421685108,11.965192664546331,8.6448394814037872,8.9252372506407447,8.6950420705320859,8.8368866901191261,10.249152825198758,9.3407746875385733,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},13.084406003575371,9.3778732096234023,9.7197932703423877,9.4549723264079084,9.5358633760964882,11.174603404783365,10.178831347666096,"2023/24",{"$f":"'Cost and rev series'!D41","v":5.2775635798348208},{"$f":"'Cost and rev series'!E41","v":5.6711027887380361},0.39353920890321525,1.044222726962216,82.698805498064161,79.673489192480517,80.008354391953304,79.782717503732655,80.340290468432826,79.937996639017157,79.586576561735086,79.735863238974972,80.43014650366554,null,2023,57.131063728493899,10.652418257378971,-0.11099855479143583,7.8059397499209812E-4,68.557276474192662,12.734331125314393,-0.13319826574972302,9.3671276999051766E-4,8.0750229626514312,9.6414567716413462,9.4918627234442354]
[null,2024,null,{"$f":"D41*(D$43/D$38)^(1/5)","v":26.470759744344889},78.663531213610312,60.869654541318248,70.16159791765071,90.988920375337216,40.041997929678075,51.821393105918212,50.471396816436183,9.6332316529583988,-9.9517231879920523E-2,6.9682827069844091E-4,60.565676179723418,11.498101389038281,-0.11942067825590463,8.3619392483812909E-4,6.5836832062753654,189.30142911984404,23.128912320780067,15.748558417581485,16.680283320270981,16.082305202699068,15.566166282471094,19.337347279245567,17.558003618332624,11.210889158354181,8.0483096413564574,8.3222065589768217,8.0988767941127016,8.2206165454314117,9.5695338665770411,8.7238569892449007,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.349057474910028,8.7836815287285344,9.1204008591052315,8.8612922675774577,8.9221147607345905,10.502357674419486,9.5675158460875362,"2024/25",{"$f":"'Cost and rev series'!D42","v":4.0052148214711369},{"$f":"'Cost and rev series'!E42","v":2.3606100879691061},-1.6446047335020308,1.0277107314575644,79.684464828739465,76.202082623305387,76.657019343360105,76.351252624292243,77.09229036032427,76.550704559635321,76.077607261052776,76.278583608968859,77.191068030543491,null,2024,50.818498405117111,9.6947247470250097,-0.10012426806940555,7.0123692430934656E-4,60.982198086140528,11.571411356458148,-0.12014912168328666,8.4148430917121574E-4,7.3699342382234638,8.7816627458962948,8.6468430163896759]
[null,2025,null,25.915809596946914,78.590692279352297,60.580806583662209,70.062038990279774,90.951363047666021,39.693880906175806,51.353147655732286,47.178297128238725,9.1851568307614713,-9.3958782129190233E-2,6.5599688196365364E-4,56.613956553886467,10.946680835002972,-0.11275053855502826,7.8719625835638434E-4,6.4651298726146953,189.30146948086502,22.780778431107699,15.326768439457112,16.269261561555076,15.662718683254624,15.131180712074787,18.911876872647809,17.160138108442801,10.737896918042841,7.6680178649297348,7.9397190883103921,7.7193047151380672,7.8261356244998801,9.1377481822806832,8.3349808140998771,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.887989176750665,8.3994266841215772,8.7351883708624154,8.4778988192593712,8.5237656556196821,10.071175097609061,9.1777811916583225,"2025/26",{"$f":"'Cost and rev series'!D43","v":3.238831156796862},{"$f":"'Cost and rev series'!E43","v":3.4437986892543515},0.20496753245748955,1.0297511200433962,77.011418073392775,73.290482576902392,73.819996156986917,73.469757997835828,74.297116241133423,73.671033979506802,73.124125574062631,73.3564576002655,74.422166281113633,null,2025,47.600682686323793,9.2682908005309805,-9.4781804074105205E-2,6.6177982315355143E-4,57.120819223588555,11.045449534731965,-0.11373816488892624,7.9413578778426172E-4,7.0730849231582846,8.4112024818847324,8.2834125801188847]
[null,2026,null,{"$f":"D43*(D$48/D$43)^(1/5)","v":25.807229857026233},{"$f":"E43*(E$48/E$43)^(1/5)","v":78.525742601462966},60.56774890056613,69.950190343757598,90.785882555045774,39.63144113575671,51.295228409610424,45.574739672381554,9.0696178876425826,-9.1692420158119847E-2,6.3829725798845765E-4,54.689687606857859,10.790335079883629,-0.11003090418974382,7.659567095861491E-4,6.3243010486524529,189.30150689635107,22.553886007488188,15.120704218390204,16.059787903038075,15.460987993112646,14.917581509363929,18.68907137717288,16.948933577001057,10.580040943873559,7.5696450713225243,7.8388371248406923,7.6233384607427741,7.716559104373875,9.0126596216156472,8.2278353125440553,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.723540238431131,8.290769385355345,8.6239359268977971,8.3718320869454921,8.4042549945788902,9.9367545934097805,9.0606980780292936,"2026/27",{"$f":"'Cost and rev series'!D44","v":2.0057419249593256},{"$f":"'Cost and rev series'!E44","v":2.0145225239051712},8.7805989458455969E-3,1.0298397604613621,76.059922657989333,72.432120641739971,72.972300583172014,72.640917053428822,73.407292159767977,72.76138903703287,72.19716630053702,72.436853623487082,73.569189825181553,null,2026,45.698445675489012,9.0858512324578324,-9.1938890553770844E-2,6.4001784769143906E-4,54.838134810586808,10.810795768886962,-0.11032666866452501,7.6802141722972681E-4,6.9447308682257303,8.2414513318084399,8.1176148425714931]
[null,2027,null,{"$f":"D44*(D$48/D$43)^(1/5)","v":25.699105034783393},78.460846599912841,60.554694031943768,69.838520254980949,90.620703144152287,39.569099585134744,51.237374488385363,44.466006228954207,9.0190123237846933,-9.0411939769653449E-2,6.274799928251872E-4,53.359207474745048,10.71583208077762,-0.10849432772358414,7.5297599139022471E-4,6.1714649924329512,189.30154548483637,22.377717227675546,14.938928991761312,15.876934646487188,15.283982099945334,14.729845967301117,18.503243215791223,16.767752433878794,10.501229490506622,7.5187484543661469,7.7882308254936516,7.5753650304695697,7.6563420411159635,8.9502609968934959,8.175043587379422,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.635431184041362,8.2273738929718956,8.5607000752668778,8.3115360878140354,8.3318599475754276,9.8625684779235634,8.9956451946416145,"2027/28",{"$f":"'Cost and rev series'!D45","v":1.9419802624865978},{"$f":"'Cost and rev series'!E45","v":1.9499257938406123},7.9455313540144346E-3,1.0299200279241412,75.200128870623274,71.650711721482779,72.20205471659402,71.888253358961734,72.601110401877847,71.934578524257986,71.352335728527422,71.599678148441868,72.795816325725255,null,2027,44.208844883328503,8.9839510103432598,-8.9862407895645466E-2,6.237189391557176E-4,53.050613859994208,10.671547055924449,-0.10783488947477456,7.484627269868611E-4,6.8798910415779053,8.1466750934060244,8.0256975242186588]
[null,2028,null,{"$f":"D45*(D$48/D$43)^(1/5)","v":25.591433224245019},78.396004230342214,60.541641977188483,69.727028438896141,90.455824267185619,39.506856099806967,51.179585818379664,42.328627403024065,8.8281615061610683,-8.6933331885155118E-2,6.0161851298403833E-4,50.794352883628875,10.464188982258936,-0.10431999826218613,7.2194221558084597E-4,5.9537725358732789,189.30159358385595,22.002282714949338,14.618833239312002,15.54991924827509,14.967272656807188,14.401604533383086,18.149511145226747,16.434403845588108,10.252124767227734,7.3708469663529748,7.6336114785104963,7.4287207570441449,7.4964913518054077,8.7553450462828533,8.0086269423726737,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.374261996561781,8.0630278945392657,8.3896169472745754,8.148650631997981,8.1559279830649949,9.6524856264413348,8.8132865896069745,"2028/29",{"$f":"'Cost and rev series'!D46","v":1.8653157522025676},{"$f":"'Cost and rev series'!E46","v":2.0361533117980501},0.17083755959548252,1.0316472991042265,73.194903052029247,69.942965218092283,70.477185425523388,70.201170018205261,70.759265168962713,70.122400005210352,69.566072294717742,69.802405733598746,71.031303367203591,null,2028,42.180890181864463,8.8046872143558552,-8.6603450500709209E-2,5.9938751375317526E-4,50.617068218237357,10.435107949137537,-0.10392414060085103,7.1926501650381033E-4,6.7665382956829108,7.989329246730005,7.8725530079792065]
[null,2029,null,{"$f":"D46*(D$48/D$43)^(1/5)","v":25.484212527423207},78.331215448428026,60.528592735693778,69.615714610904561,90.291245377342491,39.444710525513464,51.121862325998976,39.600299692455515,8.5434135213165945,-8.2135198462873135E-2,5.6683303621943705E-4,47.520359630946608,10.096221751254658,-9.8562238155447762E-2,6.8019964346332455E-4,5.6961384009879605,189.30163655744693,21.496635491064499,14.205995799053412,15.126451926066647,14.556799905258439,13.979724935684867,17.684788453799797,15.999608756606321,9.8908910246863417,7.1559360317694072,7.407532231748192,7.2138347652154167,7.2685490854565984,8.471508733893824,7.7647514439730259,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},10.999236801637007,7.8292150267495142,8.1446871872621358,7.9150861521333358,7.9094647486889373,9.3513747088001047,8.5511783166902013,"2029/30",{"$f":"'Cost and rev series'!D47","v":1.864367236103881},{"$f":"'Cost and rev series'!E47","v":2.0000642445147987},0.1356970084109177,1.033021591764379,70.328281943485308,67.549977188445226,68.042696528069598,67.820268350361147,68.142207108416812,67.578431332312888,67.085950184650287,67.295160980762006,68.526935014786176,null,2029,39.305763866576072,8.5006944488733787,-8.1458690156244129E-2,5.6229179563687553E-4,47.166916639891269,10.042341216055283,-9.7750428187492952E-2,6.7475015476425057E-4,6.5747571634880391,7.731216473592875,7.6207748904369454]
[null,2030,null,25.377441054282084,78.266480209883866,60.515546306853288,69.504578486861902,90.126965928814542,39.382662708236985,51.064203937731968,35.693828678369186,8.0877892466992591,-7.4631031814075141E-2,5.1388259712458937E-4,42.832594414043015,9.5127323794528778,-8.9557238176890167E-2,6.1665911654950722E-4,5.3472161494730219,189.30167730805516,20.737973708076083,13.616494484960716,14.518551898510431,13.967447608959274,13.379366733842147,17.005925301030093,15.370136944174044,9.3249579174210684,6.8281016461550283,7.0592087547739126,6.8833601731001011,6.9254993248882446,8.0297648057017721,7.3863334153982976,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},10.414898152663154,7.4763915130368241,7.7715742127707967,7.5598888021621944,7.5418420944913649,8.8869859522684482,8.1487847127500057,"2030/31",{"$f":"'Cost and rev series'!D48","v":2.0159623211262856},{"$f":"'Cost and rev series'!E48","v":1.9998406536595903},-1.61216674666953E-2,1.0328583425021125,66.70624787938101,64.591395530265544,65.016115567236113,64.863532493286201,64.858401728327408,64.415827524088456,64.029220895588509,64.193455163061316,65.396451333856263,null,2030,35.874026754554471,8.1064592819355923,-7.4984274647529298E-2,5.1636025217791494E-4,43.048832105465365,9.5372538364295298,-8.9981129577035163E-2,6.1963230261349791E-4,6.3264115509505023,7.4011965592474223,7.2985548520715682]
[null,2031,null,{"$f":"D48*(D$53/D$48)^(1/5)","v":25.267060520345549},{"$f":"E48*(E$53/E$48)^(1/5)","v":78.117774434836463},60.467917845437775,69.361952147167997,89.868536084445765,39.316055411503328,50.993691589104763,{"$f":"IF(ISERROR(VLOOKUP($B49,Av_car_cost_work,1,0)),\"\",VLOOKUP($B49,Av_car_cost_work,K$22,0))","v":32.508149969024004},7.7068451130272564,-6.8539836499093815E-2,4.7084277824304397E-4,{"$f":"IF(ISERROR(VLOOKUP($B49,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B49,av_car_cost_nonwork,O$22,0))","v":39.009779962828809},9.0273288355577037,-8.2247803798912569E-2,5.6501133389165274E-4,5.022532430127356,189.30172623312976,20.076792994469223,13.087891781615662,13.974715464927208,13.438444069665589,12.840655070037128,16.404180171169198,14.808388675033202,8.853784215104568,6.5496024591223367,6.7649972226656834,6.6031844725821109,6.633146591957539,7.6592470578321912,7.0674329072168263,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.9255788269301846,7.174007500958365,7.453523563217491,7.2559501034932659,7.2259621435144874,8.4943860455948492,7.8066923023962094,"2031/32",{"$f":"'Cost and rev series'!D49","v":2.1603687255698452},{"$f":"'Cost and rev series'!E49","v":2},-0.16036872556984516,1.0312369879773831,63.693237264425228,62.107919124046255,62.483146361477743,62.384390769429693,62.115804401916336,61.764790755179064,61.45816601016957,61.58842319324237,62.777706061586855,null,2031,32.56130801400149,7.7139117934787915,-6.8625485343712406E-2,4.7148167461452835E-4,39.073569616801791,9.0360148372748661,-8.2350582412454881E-2,5.6577800953743396E-4,6.0790014376971095,7.0741224103368463,6.979088599212063]
[null,2032,null,{"$f":"D49*(D$53/D$48)^(1/5)","v":25.157160092430974},77.969351199740686,60.420326869767251,69.219618482765668,89.610847261188397,39.249560766674669,50.923276607927271,29.535103439588767,7.3541677011613933,-6.2791236562586838E-2,4.3035854484743609E-4,35.442124127506517,8.5766692985311774,-7.5349483875104206E-2,5.1643025381692333E-4,{"$f":"IF(ISERROR(VLOOKUP($B50,Non_fuel_op_cost,1,0)),S49,VLOOKUP($B50,Non_fuel_op_cost,S$22,1))","v":4.7232190943089227},189.30178083908243,19.468895342003517,12.604542902999249,13.476501818815217,12.954488599519943,12.348515030663773,15.851362151163991,14.293232701454047,8.4167585456294489,6.2957767343581388,6.4959100727295542,6.3474320144642959,6.3670383664272849,7.3178045883157932,6.7748139912968472,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.4722349245924118,6.8982623707633941,7.1625548885623127,6.9784043131681806,6.9382679346761176,8.1327572623599647,7.4928211515346357,"2032/33",{"$f":"'Cost and rev series'!D50","v":2.2999999999999998},{"$f":"'Cost and rev series'!E50","v":2},-0.29999999999999982,1.0282128325874202,60.973422595951519,59.896017690285035,60.221068009381632,60.17415960569204,59.651703505183043,59.39305732493402,59.167119331343997,59.263099995243927,60.433148217023763,null,2032,29.613455277267857,7.3585303128706299,-6.2930584039999016E-2,4.3136522122822298E-4,35.53614633272143,8.5832465406737573,-7.5516700847998802E-2,5.1763826547386756E-4,5.854037311750198,6.7778549393292389,6.6896305803347715]
[null,2033,null,{"$f":"D50*(D$53/D$48)^(1/5)","v":25.047737682291601},77.82120996777256,60.372773350338747,69.077576893072816,89.353897334240287,39.183178583224567,50.852958859748995,26.875464260869887,7.0189407361324756,-5.7600026535728564E-2,3.9390101697497573E-4,32.250557113043868,8.1523187300749687,-6.9120031842874269E-2,4.7268122036997088E-4,4.4511698427255073,189.30183663434627,18.905101272650732,12.150998046806482,13.009064395680161,12.500308251410969,11.887614544832303,15.335017693585133,13.810643051196234,8.0051370513981812,6.0503568086427251,6.2364035655616004,6.1000473620209483,6.11104821375746,6.9927652996661225,6.4939176454313117,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.0460809864070111,6.6329665647508573,6.8831910294358298,6.7112707220292966,6.6627088949718409,7.7894483765546996,7.1926631441005533,"2033/34",{"$f":"'Cost and rev series'!D51","v":2.2999999999999998},{"$f":"'Cost and rev series'!E51","v":2},-0.29999999999999982,1.0251975456883371,58.417404333539622,57.775172106794514,58.055507228668851,58.053800459119543,57.315838424663362,57.137522436349677,56.98175614362566,57.04792718441135,58.196283963804184,null,2033,26.938181361952726,7.0240218206159248,-5.7706610294870064E-2,3.9468223592305983E-4,32.325817634343267,8.1592026095076431,-6.9247932353844077E-2,4.7361868310767186E-4,5.6398543706162423,6.4982016695080231,6.4162297109973254]
[null,2034,null,{"$f":"D51*(D$53/D$48)^(1/5)","v":24.938791210763608},77.673350203128095,60.325257257672511,68.935826778739766,89.097684184891946,39.116908670948803,50.782738210305091,24.466693486482356,6.7040381090373575,-5.2835151545436283E-2,3.6056836489485193E-4,29.360032183778827,7.7555036793494585,-6.3402181854523537E-2,4.3268203787382229E-4,4.2040416073569968,189.30188968140078,18.386417919850459,11.731707634400509,12.576543189135634,12.080298636670737,11.462185838192219,14.857913236154937,13.364304286386059,7.6207172930362503,5.8192727897388057,5.9920353313985046,5.8668948502476592,5.8708443589636579,6.6880385711166168,6.2297549867823365,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.6488390873952437,6.3839088809917941,6.6208542321216317,6.4602734023191601,6.4048161118266638,7.4682596167758533,6.9111027115724433,"2034/35",{"$f":"'Cost and rev series'!D115","v":2.2999999999999998},{"$f":"'Cost and rev series'!E52","v":2},-0.29999999999999982,1.0221911012728289,56.154645297439835,55.942157928043038,56.175260014297507,56.218542835536475,55.265401751757132,55.171490639293673,55.089455450119893,55.124304798805987,56.24554516196681,null,2034,24.531147539303007,6.7265780559751676,-5.2951289599484863E-2,3.6140395497047563E-4,29.437377047163608,7.7808280031852988,-6.3541547519381833E-2,4.3368474596457076E-4,5.4526471075841663,6.252110865116097,6.1757622704996464]
[null,2035,null,24.830318607726607,77.525771371021293,60.27777856231198,68.794367541646722,88.842205700509055,39.050750839964856,50.712614525516116,22.315738923377431,6.4792952696934822,-4.8534828771338315E-2,3.3057807311722299E-4,26.778886708052916,7.4599859239673094,-5.8241794525605975E-2,3.9669368774066752E-4,3.981564420750701,189.30194355553607,17.982092633707477,11.414657980616989,12.247121951096469,11.762542358385216,11.140100417939571,14.488699503608203,13.022582702148826,7.3368783654237886,5.6743913790186351,5.8349089984265703,5.7199567110079084,5.7181557011840605,6.4762883335297019,6.0546486721417612,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.3534937418149955,6.2225854448869455,6.44727377757442,6.2970221723004043,6.2359501043854362,7.2414716536756636,6.7200846791641755,"2035/36",{"$f":"AR52","v":2.2999999999999998},{"$f":"'Cost and rev series'!E53","v":2},{"$f":"AT52","v":-0.29999999999999982},1.0191934734098589,54.309332617763872,54.555908208606866,54.736576758989713,54.827180976189943,53.6395920960341,53.641514056546185,53.64319296748716,53.64247974974019,54.731905256432604,null,2035,22.379215535862411,6.4675469701412602,-4.8652602286808191E-2,3.3141783244736579E-4,26.855058643034894,7.4493162787290146,-5.8383122744169832E-2,3.9770139893683895E-4,5.2938713507306216,6.0409055354362478,5.9695639522870669]
[null,2036,null,{"$f":"D53*(D$58/D$53)^(1/5)","v":24.736955173347493},77.358314994514998,60.214073822490946,68.643846878809029,88.590723277370458,38.98749148436616,50.640178094498594,20.418690810212425,6.2075592321407171,-4.4705600059119874E-2,3.0394681866016541E-4,24.502428972254911,7.1217895876319783,-5.364672007094385E-2,3.6473618239219846E-4,3.7837760140431458,189.30198944514592,17.54947633331313,11.062926587056916,11.884377445324553,11.409961506349129,10.783602990117382,14.08956126340918,12.648274393243906,7.0084405276873243,5.4712031348111561,5.6208606133389294,5.5148512266209604,5.5083328385616639,6.2131154552814696,5.8243032063730986,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.0151068862046166,6.0052113660045041,6.2190249490868066,6.0778328261317593,6.0121198564207017,6.9653141163935972,6.4759907968514367,"2036/37",{"$f":"AR53","v":2.2999999999999998},{"$f":"'Cost and rev series'!E54","v":2},-0.29999999999999982,1.0162046362444341,52.285946558559289,52.8283897319915,52.977033765771409,53.097489215429469,51.76846442017338,51.827975949253172,51.879961698521996,51.857877645066125,52.921942540591303,null,2036,20.463564046924482,6.2128638335688482,-4.4784243487005999E-2,3.0451759116092362E-4,24.556276856309381,7.1284912636271436,-5.3741092184407195E-2,3.6542110939310828E-4,5.1299924893528654,5.8290456505679646,5.762286243505252]
[null,2037,null,24.643942790882644,77.191220325316309,60.15043640920338,68.493655552089251,88.339952716444756,38.924334604289307,50.567845129582899,18.701135643895647,{"$f":"IF(ISERROR(VLOOKUP($B55,Av_car_cost_work,1,0)),\"\",VLOOKUP($B55,Av_car_cost_work,L$22,0))","v":5.9570416003004771},-4.1190945058445921E-2,2.7959865420614069E-4,22.441362772674772,6.81039995527731,-4.9429134070135106E-2,3.3551838504736881E-4,3.6041927960373266,189.30203086000159,17.156270417029141,10.74228731444148,11.553239142582559,11.088443612260981,10.45897778982917,13.725307461031502,12.306609163455063,6.706663421421398,5.2848101626161199,5.4242339317128874,5.3265038801874809,5.3162344927187437,5.9712871118637327,5.6126187640620291,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.7045983507943818,5.8059979047341441,6.0095524403234739,5.8767677247507315,5.8073652281753452,6.7117941713881644,6.2518932209147682,"2037/38",2.2999999999999998,{"$f":"'Cost and rev series'!E55","v":2},-0.29999999999999982,1.0132245639973831,50.51282237939283,51.353717394379153,51.467470531272653,51.618606713948381,50.143762961054691,50.265294839265934,50.371457894501638,50.32635879292399,51.361634941789021,null,2037,18.751800932532504,5.9734853608902823,-4.1280461098964771E-2,2.8024667760345485E-4,22.502161119039005,6.8289510282414154,-4.9536553318757719E-2,3.3629601312414579E-4,4.9734667270630633,5.6289286676487542,5.566332211565765]
[null,2038,null,24.551280140356557,77.024486582134116,60.086866251295042,68.343792840906744,88.089892002689282,38.861280033731461,50.495615482981052,17.186241632126304,5.7722990108194567,-3.8034354219847362E-2,2.5784258334137259E-4,20.623489958551563,6.5732146147790651,-4.5641225063816827E-2,3.0941110000964715E-4,3.4442671786184684,189.30206629659364,16.848683162189509,10.497524539351422,11.298620557635159,10.842822042676309,10.211001991923311,13.441367736197382,12.042679355249161,6.4791832930589157,5.1611404381117385,5.2911119267477709,5.2009014332997356,5.1877799656057864,5.7975056228191182,5.4658929088752224,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.4694680113151701,5.6707638233181044,5.864827541487359,5.7397034808037954,5.6674964487390787,6.5274925975883367,6.093974416689063,"2038/39",2.2999999999999998,{"$f":"'Cost and rev series'!E56","v":2},-0.29999999999999982,1.0102532309651329,49.155888837368259,50.348082396942459,50.417907768591064,50.605539362248756,48.950964535743317,49.151442579753009,49.326568332543147,49.252173204252898,50.253326500431989,null,2038,17.228672310249266,5.7785197148984455,-3.8107011315159089E-2,2.583738309752129E-4,20.674406772299118,6.5807996055700544,-4.5728413578190907E-2,3.1004859717025552E-4,4.8542776253342446,5.4717090980930125,5.4127445424480811]
[null,2039,null,24.458965906756909,76.858112985364926,60.023363277686897,68.194258026257444,87.840539126765293,38.798327606958694,50.423489007116153,15.841070332848812,5.6124392376543941,-3.516839176249572E-2,2.3821150301196579E-4,19.009284399418576,6.3663692374447756,-4.2202070114994869E-2,2.858538036143589E-4,3.3005623622964286,189.30209489309158,16.582564870329762,10.286296404098886,11.078027768335797,10.630729099215712,9.9972258247875132,13.194531909540109,11.813752869133141,6.2823505581740395,5.0587142182858242,5.179832406953949,5.0965331308041559,5.0813599870339772,5.6492492775102745,5.3421776313536116,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.266018522571958,5.5579470470021182,5.7431086310131612,5.6250475012675052,5.5508239802413426,6.3698219357603731,5.9602114943075044,"2039/40",2.2999999999999998,{"$f":"'Cost and rev series'!E57","v":2},-0.29999999999999982,1.0072906115194875,47.899610713354612,49.403181192324872,49.431840535647041,49.652744504094187,47.83838439788309,48.110973576407517,48.349091347993657,48.247936595576597,49.214598780876806,null,2039,15.874077614365966,5.6044419198547866,-3.523088635641327E-2,2.3865438490136733E-4,19.048893137239155,6.3588508763594156,-4.2277063627695927E-2,2.8638526188164078E-4,4.7495783603230564,5.3330146049213401,5.277296585306674]
[null,2040,null,24.366998780015898,76.692098757089212,59.959927417375042,68.045050390710472,87.591892085021769,38.735477158505553,50.351465554622123,14.627928159639932,5.4205901932909022,-3.2552407680814278E-2,2.2035195024016512E-4,17.553513791567916,6.1294504157690461,-3.9062889216977134E-2,2.6442234028819817E-4,3.1705407049583645,189.30212667938014,16.297868956529353,10.049732815046491,10.832604428061053,10.393344480759733,9.7586030525090273,12.925506322051866,11.560852634236475,6.0549865971091643,4.9177654727185676,5.0306458196583144,4.9536926683388032,4.9369971465093183,5.4662436185474155,5.1815784630086181,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.033179373949503,5.407867107111433,5.5847314571885152,5.4731780948743287,5.3974593391344232,6.1786013945216798,5.7907975965311529,"2040/41",2.2999999999999998,{"$f":"'Cost and rev series'!E58","v":2},-0.29999999999999982,1.004336680107407,46.593868987094417,48.329040302002454,48.325564401285682,48.571630818086319,46.642157546611017,46.968915070963376,47.254351103196825,47.133095092025741,48.068031029340588,null,2040,14.661193074184595,5.4351370256416125,-3.2616616987776875E-2,2.2080437210140558E-4,17.593431689021514,6.1456224893796421,-3.913994038533225E-2,2.6496524652168667E-4,4.6438183649226703,5.1960400965169109,5.1433030553106374]
[null,2041,null,{"$f":"D58*(D$63/D$58)^(1/5)","v":24.300306250502864},76.554045125225514,59.904131041505472,67.926249786031534,87.398335861857262,38.688851690612609,50.292919114361112,13.547845644609705,5.286928478330255,-3.0193260826983218E-2,2.043020849133263E-4,16.257414773531643,5.9572198885357013,-3.6231912992379857E-2,2.4516250189599156E-4,3.057054004254729,189.30214572164238,16.078549442559048,9.8796449491825484,10.654664249312729,10.222039266781001,9.5866792060141783,12.72475704681171,11.375603197599592,5.8905639444334108,4.8326657750709225,4.9379360130291277,4.8666348788149838,4.8492923384209039,5.3426239793661052,5.0783743341807526,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.8635140843571838,5.314651060046808,5.48388217072847,5.3780746967827806,5.3017116333390133,6.0476158938352143,5.6797581607402421,"2041/42",2.2999999999999998,{"$f":"'Cost and rev series'!E59","v":2},-0.29999999999999982,1.0013914112507871,45.560585342551072,47.559752466898381,47.520654169475726,47.793088294350902,45.730894791130424,46.121194620076942,46.462137448483695,46.317301608780816,47.218342339085922,null,2041,13.583931029671216,5.2807443507235412,-3.0272664588415016E-2,2.0484120901544003E-4,16.300717235605457,5.9517976773576082,-3.6327197506098023E-2,2.4580945081852801E-4,4.5464607612519607,5.0706573699917099,5.0205967212094027]
[null,2042,null,24.233796258590502,76.416240004037363,59.848386587572669,67.807656596639831,87.205207349644468,38.642282345282645,50.23444074929175,12.612104669825523,5.1285302529427508,-2.8151729018879364E-2,1.9040871599494233E-4,15.134525603790628,5.7633005165899833,-3.3782074822655238E-2,2.2849045919393077E-4,2.9584891339435178,189.30215856639529,{"$f":"$K60/D60+$L60+$M60*D60+$N60*D60^2+$S60+$T60/D60","v":15.848547486411853},9.6899458966470284,10.457958206976869,10.031342918667004,9.39544463135217,12.508711341638548,11.172768094586981,{"$f":"$O60/D60+$P60+$Q60*D60+$R60*D60^2","v":5.703341213429403},4.714111888348345,4.8127927781713886,4.746386396360875,4.72849079216987,5.1907290693164363,4.9441502102093855,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U60*$AI60+AB60*(1-$AI60)","v":6.6722059477451143},5.1893028272736466,5.3519047051425872,5.2510984602732966,5.1741837499862706,5.8895945984365374,5.5389817049393129,"2042/43",2.2999999999999998,{"$f":"'Cost and rev series'!E60","v":2},-0.29999999999999982,0.99845477954623951,{"$f":"(AJ60*0.75+AJ61*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.465877136023074},{"$f":"(AK60*0.75+AK61*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":46.613436209907356},{"$f":"(AL60*0.75+AL61*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":46.552841799563879},{"$f":"(AM60*0.75+AM61*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":46.841000177633006},{"$f":"($AO60*0.75+$AO61*0.25)/($AO$28*0.75+$AO$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.70838248080895},{"$f":"(($AN60*0.75+$AN61*0.25)*BA$24+($AO60*0.75+$AO61*0.25)*BA$25)/(($AN$28*0.75+$AN$29*0.25)*BA$24+($AO$28*0.75+$AO$29*0.25)*BA$25)*100/GDP_deflator_to_CPI_conversion","v":45.134165754476967},{"$f":"(($AN60*0.75+$AN61*0.25)*BB$24+($AO60*0.75+$AO61*0.25)*BB$25)/(($AN$28*0.75+$AN$29*0.25)*BB$24+($AO$28*0.75+$AO$29*0.25)*BB$25)*100/GDP_deflator_to_CPI_conversion","v":45.506104819898773},{"$f":"(($AN60*0.75+$AN61*0.25)*BC$24+($AO60*0.75+$AO61*0.25)*BC$25)/(($AN$28*0.75+$AN$29*0.25)*BC$24+($AO$28*0.75+$AO$29*0.25)*BC$25)*100/GDP_deflator_to_CPI_conversion","v":45.348101476316479},{"$f":"(AP60*0.75+AP61*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":46.223895399257231},null,2042,12.65565708396144,5.1349215223665006,-2.8240419184315406E-2,1.9102397725768346E-4,15.186788500753728,5.7712329736204495,-3.388850302117849E-2,2.2922877270922014E-4,4.4502605605520564,4.9496398194431164,4.9019492215420426]
[null,2043,null,24.167468304672994,76.278682946180083,59.79269400726011,67.689270460406732,87.012505603248911,38.595769054961544,50.176030380259235,11.850573351585009,4.9956971052502457,-2.6464957872519682E-2,1.7897639212752293E-4,14.22068802190201,5.6011109727661275,-3.175794944702362E-2,2.1477167055302749E-4,2.8743516292156173,189.30216686456004,15.658277393685527,9.5297762858377268,10.291677175252403,9.8704036654810103,9.2340963902121516,12.327004691654921,11.001680155197938,5.5474654234829677,4.6147226486677901,4.7078952531346667,4.6455751741560105,4.6272790562669757,5.0637715345034939,4.8317555658675504,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.5130455102392144,5.0841090769167447,5.2411450701301652,5.1445450257176981,5.0672289924432539,5.757408536425964,5.4209818651798685,"2043/44",2.2999999999999998,{"$f":"'Cost and rev series'!E61","v":2},-0.29999999999999982,0.99552675966487236,43.577098007590273,45.846996333143544,45.767678037296534,46.069762504974733,43.877065280599261,44.332937569875227,44.731160618339125,44.561991582337292,45.416501859791616,null,2043,11.879792640930262,{"$f":"L61*0.5+L60*0.25+L62*0.25","v":5.0020112682466289},-2.6528321863435601E-2,1.7940831756947938E-4,14.255751169116314,5.6085988862554359,-3.1833986236122727E-2,2.152899810833752E-4,4.3593721747651379,4.8374319740776457,4.7917773793868106]
[null,2044,null,24.101321890511947,76.141373505114288,59.737053252296214,67.571091015835833,86.820229679624646,38.549311752176507,50.117687928200802,11.205919190725508,4.8881206095432743,-2.5031642689823684E-2,1.692717700279293E-4,13.447103028870607,5.4688730828995062,-3.003797122778842E-2,2.0312612403351515E-4,2.8037970546021409,189.30217540980621,15.506329138691367,9.4006944522493452,10.157161337673344,9.7407372259346587,9.1040562118506045,12.179851736570292,10.86330860539784,5.4208493729347609,4.5359732253059573,4.6244568183038055,4.5656252313021302,4.5469683709946471,4.9616140428385016,4.7419586100382505,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.3840102403208192,5.0005529206064177,5.1528287557459862,5.0598471695081937,4.9821691526625695,5.6509539889359388,5.3265460474274411,"2044/45",2.2999999999999998,{"$f":"'Cost and rev series'!E62","v":2},-0.29999999999999982,0.99260732635207227,42.836947425831958,45.204328205919204,45.10955070137652,45.423520431273502,43.181659853383699,43.661753126035791,44.08113419191757,43.902977023701638,44.740419184343665,null,2044,{"$f":"K62*0.5+K61*0.25+K63*0.25","v":11.235515764946124},4.8875357949269116,-2.5101151483140939E-2,1.6973568225004602E-4,13.482618917935348,5.4691811910531909,-3.012138177976913E-2,2.0368281870005524E-4,4.2800459023572888,4.7401933199696442,4.696249353379403]
[null,2045,null,24.035356519232639,76.004311235104367,59.681464274454306,67.453117902061891,86.62837863780959,38.502910369535954,50.059413314145615,10.679651326748472,4.7782048553708503,-2.3876362680396713E-2,1.6142279681680263E-4,12.815581592098166,5.3378676256476218,-2.8651635216476054E-2,1.9370735618016316E-4,2.7473175920778541,189.30217924619313,15.365218120954625,9.2744904231418488,10.026334110124683,9.6142016092148843,8.9770478850124888,12.039458742577601,10.729691986601967,5.294316847584744,4.4478169645949563,4.5325909221361602,4.4765715018723995,4.4574325760076929,4.8547095107229126,4.6450109568950069,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.2560854724896799,4.9087631072571671,5.0572420618970177,4.9672139289484001,4.8890547399876931,5.5408513168470295,5.2260965169730103,"2045/46",2.2999999999999998,{"$f":"'Cost and rev series'!E63","v":2},-0.29999999999999982,0.98969645442728627,42.091259096203984,44.476441294478953,44.376729780640076,44.694862970539468,42.446739536287836,42.931148073055525,43.354298698244726,43.174540184459659,44.002483657051783,null,2045,10.706434765838736,4.7758614715264072,-2.3938325888341695E-2,1.6183795977610282E-4,12.847721719006485,5.336232236422191,-2.8725991066010034E-2,1.9420555173132339E-4,4.1969544809003638,4.6415438476709392,4.5990856711562955]
[null,2046,null,{"$f":"D63*(D$68/D$63)^(1/5)","v":23.991095073156515},{"$f":"E63*(E$68/E$63)^(1/5)","v":75.914230742185438},59.647872167909632,67.376529428288734,86.498878887475286,38.476762641453497,50.021637016021302,10.260517219132499,4.658915565820652,-2.2968935502749675E-2,1.552344754428768E-4,12.312620662958999,5.2003206114940159,-2.7562722603299606E-2,1.8628137053145215E-4,2.7473175920778541,189.30217924619313,15.26273068549391,9.1859674373690332,9.9341689622759084,9.5252701992162763,8.8880321318911193,11.938858618202499,10.635239045798473,5.1594954578037564,4.343642964130475,4.4254492981385081,4.3716257873404238,4.3522879426950398,4.7355801007709033,4.5338405731018172,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.1243519674908198,4.8060837748933629,4.9515306877330838,4.8637975766087234,4.7854504108148337,5.4234914491659687,5.1165226449238732,"2046/47",2.2999999999999998,{"$f":"'Cost and rev series'!E64","v":2},-0.29999999999999982,0.98679411878380463,41.426798737407957,43.79649526697618,43.69662742328719,44.014946816556368,41.778622151272188,42.259373734299494,42.679329861159147,42.500928401429597,43.323087864463922,null,2046,10.281756990888265,4.6733184138657293,-2.3015606635932502E-2,1.5555147670513639E-4,12.338108389065919,5.2160734077282598,-2.7618727963118997E-2,1.8666177204616365E-4,4.116801616277745,4.5482532506226789,4.5070497243629024]
[null,2047,null,23.946915135154015,75.824257012883891,59.614298968904109,67.300027915570865,86.369572724803604,38.450632670565952,49.983889224996958,9.9263421985395937,4.5972376684507648,-2.2248192857833936E-2,1.5031415911798929E-4,11.911610638247513,5.1257847822773837,-2.6697831429400715E-2,1.8037699094158714E-4,2.7473175920778541,189.30217924619313,15.217568282304109,9.1493102343650676,9.8943996541591925,9.4883719396440824,8.8509853561683212,11.892741060703349,10.593902055387264,5.0873094520844342,4.295581208940833,4.3750589889323379,4.3229930160866452,4.3033777190685409,4.6757045607189935,4.4802842560414202,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.0547467092477465,4.7591111516667439,4.9021546815506092,4.8162854483696638,4.7376731435809409,5.3649297931053779,5.0641332705898163,"2047/48",2.2999999999999998,{"$f":"'Cost and rev series'!E65","v":2},-0.29999999999999982,0.98390029438854432,41.088669979169111,43.501361210664392,43.394369716270823,43.718853480566416,41.458084028622388,41.949860222942917,42.379446797672699,42.196954229734466,43.012963021560758,null,2047,9.9434925137550696,4.5987748650876599,-2.2285809982033403E-2,1.5056978826116446E-4,11.932191016506083,5.1279067054809442,-2.6742971978440076E-2,1.8068374591339735E-4,4.0599592876698818,4.4813280125796116,4.441087401721278]
[null,2048,null,23.902816555126876,75.734389920663247,59.580744666795496,67.22361326516986,86.240459860402609,38.424520444814213,49.946169919560298,9.6607684388085939,4.541708557628457,-2.1677918709716068E-2,1.4641635936580246E-4,11.59292212657031,5.0597366458749917,-2.601350245165928E-2,1.7569963123896296E-4,{"$f":"IF(ISERROR(VLOOKUP($B66,Non_fuel_op_cost,1,0)),S65,VLOOKUP($B66,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.178345621738721,9.1141771401899518,9.8565813056502272,9.4531338711984407,8.8155439501361794,11.850258361786395,10.555097948076135,5.0233280581385928,4.25045331994089,4.3281177723251574,4.277457266641254,4.2574972017158617,4.6212972733996018,4.4308739576452112,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9931297683246623,4.7149377631443601,4.856084696630429,4.7717331249579518,4.6927895588232156,5.3116613010813678,5.0157358608654841,"2048/49",2.2999999999999998,{"$f":"'Cost and rev series'!E66","v":2},-0.29999999999999982,0.98101495628183311,40.807123804047208,43.235351809732599,43.124772910809263,43.453156200972295,41.181265562709889,41.677279016881812,42.110567011010957,41.926502044001282,42.739962116994036,null,2048,9.6782850731580563,4.5438542785065588,-2.1716696686727533E-2,1.4667922046216999E-4,11.613942087789667,5.0625119259316076,-2.6060036024073033E-2,1.7601506455460397E-4,4.0188716756675555,4.4325328025248032,4.3930282654079384]
[null,2049,null,{"$f":"D66*(D$68/D$63)^(1/5)","v":23.85879918325325},75.644629339136969,59.547209250947553,67.147285378459401,86.11154000531296,38.398425952147377,49.908479078215258,9.4652612164754455,4.4947623303185553,-2.126275646964405E-2,1.4357000399908571E-4,11.358313459770534,5.0047896296990624,-2.5515307763572859E-2,1.7228400479890284E-4,2.7473175920778541,189.30217924619313,15.147493171081299,9.0828376936434889,9.8230034903970633,9.421836844409448,8.7839666810133572,11.813756387878637,10.52113903718767,4.9701602883025044,4.2106752497452282,4.2870656470688058,4.2374480657426643,4.217049413541277,4.5748657877266918,4.3880769629987473,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9420931060486817,4.6759655794570527,4.8157463661635154,4.7325559345702253,4.6531889030630023,5.2661780813696781,4.9737829010707166,"2049/50",2.2999999999999998,{"$f":"'Cost and rev series'!E67","v":2},-0.29999999999999982,0.97813807957719445,40.657678096310633,43.101852924306776,42.987826960266638,43.320517105246935,41.034881208721117,41.535256598296257,41.972354921007202,41.786671289242889,42.599831178598016,null,2049,9.4779825272242633,4.5056351304609432,-2.1290752977065303E-2,1.4376008325918486E-4,11.373579032669117,5.0165837165952336,-2.5548903572478368E-2,1.7251209991102183E-4,3.9910389980006533,4.3990683576428848,4.3601016529268293]
[null,2050,null,23.814862869987174,75.554975142068329,59.513692710730048,67.071044156925154,85.982812871007326,38.372349180522725,49.870816679481997,9.3206392371375699,4.4913073035782043,-2.0959580259257055E-2,1.4148396567276555E-4,11.184767084565085,4.997018961107818,-2.5151496311108461E-2,1.6978075880731865E-4,2.7473175920778541,189.30217924619313,15.160005816357071,9.0915448421679379,9.8297926397753681,9.4306926630091716,8.7924877442549718,11.818879287785634,10.527984507243158,4.9639851931279733,4.2139357771686621,4.2894395770231064,4.2406048198012387,4.2197006271548307,4.5733683273024583,4.3892295384597713,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9377026855470119,4.6797462578723898,4.8185419485001413,4.736256947907906,4.6564006858899702,5.2653128637486768,4.9754791465824368,"2050/51",2.2999999999999998,{"$f":"'Cost and rev series'!E68","v":2},-0.29999999999999982,0.97526963946113243,40.760490798799516,43.257034119608683,43.135343905354837,43.476164723833513,41.153278972160017,41.667227332013304,42.116182198164189,41.925461791075634,42.739007021651112,null,2050,9.3578288920716322,4.492379100639214,-2.1037701042803461E-2,1.420211793166104E-4,11.229394670485959,4.9992112767067356,-2.524524125136415E-2,1.7042541517993246E-4,3.9840737907845059,4.3892449048810844,4.3505511619202348]
[null,2051,null,{"$f":"D68*(D$73/D$68)^(1/5)","v":23.779208872416287},{"$f":"E68*(E$73/E$68)^(1/5)","v":75.487220721763379},59.486150429774277,67.00882501686614,85.889065575974215,38.352649877929387,49.837528851240833,{"$f":"IF(ISERROR(VLOOKUP($B69,Av_car_cost_work,1,0)),\"\",VLOOKUP($B69,Av_car_cost_work,K$22,0))","v":9.3247758775359415},4.4921394650818929,-2.0968887183055684E-2,1.415467819218248E-4,{"$f":"IF(ISERROR(VLOOKUP($B69,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B69,av_car_cost_nonwork,O$22,0))","v":11.189731053043129},4.998017554912245,-2.5162664619666819E-2,1.6985613830618976E-4,2.7473175920778541,189.30217924619313,15.173838588232199,9.0944189410361318,9.8320217877971956,9.4341184530419291,8.7952387170661375,11.822412487269983,10.531480145658199,4.9662824261910217,4.214686099075216,4.2903472801921367,4.2415709623157456,4.2201181210801959,4.5745674640706797,4.3903818833396802,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9411015597640819,4.6806993999628137,4.8195758493315717,4.7374579861628394,4.6570410264820161,5.2667349029392323,4.9768552754256525,"2051/52",2.2999999999999998,{"$f":"'Cost and rev series'!E69","v":2},-0.29999999999999982,0.97240961119291813,40.903779472181085,43.393102354844089,43.271497174099402,43.615097855138913,41.28546699020233,41.798414673069843,42.246495407036818,42.056146339827919,42.876567931049514,null,2051,9.3247768046431592,4.4921396515866068,-2.0968889268931035E-2,1.4154679600025376E-4,11.189732165571792,4.9980177787179016,-2.5162667122717239E-2,1.6985615520030451E-4,3.9857765415582325,4.3903820466838521,4.3517423192423159]
[null,2052,null,{"$f":"D69*(D$73/D$68)^(1/5)","v":23.743608253592519},75.41952706067994,59.458620895082532,66.946663595028724,85.795420493872186,38.332960688413067,49.804263241996324,9.3289162263631855,4.4929723726044388,-2.0978202450355705E-2,1.4160965448459988E-4,11.194699471635822,4.9990170439392996,-2.5173842940426846E-2,1.6993158538151985E-4,2.7473175920778541,189.30217924619313,15.187691417345054,9.0972970412194201,9.8342524900466586,9.4375484961283398,8.7979955842572295,11.825947953168555,10.534978580138418,4.96858228371054,4.2154388004034429,4.2912560301805147,4.242539288474843,4.2205395407527178,4.5757677587215682,4.3915355513827059,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9445047232639965,4.6816550763653382,4.8206108454397185,4.7386614056904275,4.6576854808251689,5.2681582058769507,4.9782328680937749,"2052/53",{"$f":"AR69","v":2.2999999999999998},{"$f":"'Cost and rev series'!E70","v":2},-0.29999999999999982,0.96955797010437594,41.04758804598135,43.529620355944608,43.408088065289064,43.754494133697598,41.418086524776172,41.930036241561453,42.377245211429418,42.187266478114594,43.014580957210129,null,2052,9.3289171543015392,4.4929725592763514,-2.0978204538101008E-2,1.416096685756499E-4,11.194700585161847,4.9990172679455958,-2.517384544572121E-2,1.6993160229077987E-4,3.9867379317512968,4.3915357149155296,4.3528776249680199]
[null,2053,null,23.70806093360083,75.351894104331777,59.431104100755981,66.884559837870015,85.701877513258196,38.313281606781992,49.771019836917709,9.3330602869438444,4.4938060268146369,-2.0987526068636929E-2,1.4167258341157504E-4,11.199672344332612,5.000017428991538,-2.5185031282364316E-2,1.7000710009389E-4,2.7473175920778541,189.30217924619313,15.201564333941189,9.1001791435345361,9.8364847475228121,9.4409827939105391,8.8007583444744384,11.829485687091415,10.53847981258029,4.9708847698282099,4.2161938799593992,4.2921658278082511,4.2435097975377927,4.2209648811123479,4.5769692123849959,4.3926905435073085,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9479121826813506,4.6826132860780394,4.8216469376616899,4.739867205977494,4.6583340442133281,5.26958277373756,4.9796119255986637,"2053/54",2.2999999999999998,{"$f":"'Cost and rev series'!E71","v":2},-0.29999999999999982,0.96671469159967116,41.191918472019275,43.666589651497915,43.545118011951125,43.894355141984981,41.551139009218915,42.062093509062912,42.508433116318677,42.318823696722902,43.153047615647026,null,2053,9.3330612157140784,4.4938062136538974,-2.098752815825386E-2,1.4167259751525743E-4,11.199673458856893,5.0000176531986504,-2.5185033789904627E-2,1.700071170183089E-4,3.9877004253458708,4.3926907072290184,4.3540142337006191]
[null,2054,null,23.672566832645821,75.284321798281525,59.403600040898517,66.822513691896773,85.60843652281072,38.293612627847054,49.737798621184126,9.3372080626054412,4.4946404283818797,-2.0996858045385862E-2,1.4173556875327973E-4,11.204649675126529,5.0010187108722288,-2.5196229654463029E-2,1.7008268250393569E-4,2.7473175920778541,189.30217924619313,15.21545736831704,9.1030652488050805,9.838718561225857,9.4444213480377162,8.8035269963806364,11.833025690650125,10.541983844882674,4.9731898886985659,4.2169513365554092,4.2930766738965564,4.2444824887697994,4.221394137115297,4.5781718261922251,4.3938468606339081,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9513239446672239,4.6835740281053173,4.8226841268357914,4.7410753865169131,4.6589867119566861,5.2710086076981923,4.9809924489541784,"2054/55",2.2999999999999998,{"$f":"'Cost and rev series'!E72","v":2},-0.29999999999999982,0.9638797511550975,41.336772709738902,43.80401177540071,43.682588451897438,44.034682467997222,41.684625881718219,42.194587952233505,42.640060631970385,42.450819491642271,43.291969427056408,null,2054,9.3372089922083017,4.4946406153886382,-2.0996860136876093E-2,1.4173558286960584E-4,11.204650790649962,5.0010189352803396,-2.5196232164251313E-2,1.7008269944352702E-4,3.9886640231089729,4.3938470245447423,4.3551521463458887]
[null,2055,null,23.637125871051552,75.216810088140633,59.376108709616766,66.760525103665373,85.51509741132962,38.273953746421817,49.70459957998461,9.3413595566784817,4.4954755779761575,-2.1006198388095729E-2,1.4179861056028888E-4,11.209631468014178,5.0020208903853627,-2.5207438065714873E-2,1.7015833267234665E-4,2.7473175920778541,189.30217924619313,15.229370550820008,9.1059553578614896,9.8409539321571469,9.4478641601661071,8.8063015386553491,11.83656796545776,10.545490678946821,4.9754976444890104,4.2177111690100659,4.2939885692678459,4.2454573614420106,4.2218273037340115,4.579375601275915,4.3950045036848904,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9547400158892039,4.6845373014578957,4.8237224138015256,4.74228594680761,4.6596434793817165,5.2724357089373868,4.9823744391761879,"2055/56",2.2999999999999998,{"$f":"'Cost and rev series'!E73","v":2},-0.29999999999999982,0.96105312431886569,41.48230583078918,43.941988472620061,43.820728448560338,44.175696311859518,41.81890722684193,42.327711101119853,42.772172049178366,42.583360702337558,43.431655325286464,null,2055,9.3413604871147182,4.4954757651505659,-2.100620048146095E-2,1.4179862468927004E-4,11.209632584537662,5.0020211149946521,-2.5207440577753142E-2,1.7015834962712405E-4,3.9896287258092595,4.3950046677850843,4.356291363811529]
[null,2056,null,{"$f":"D73*(D$78/D$73)^(1/5)","v":23.600466986382205},{"$f":"E73*(E$78/E$73)^(1/5)","v":75.140448780334182},59.341037293226563,66.688183186664119,85.417138861297815,38.248634584273248,49.66436141351879,9.3455147724964664,4.4963114762680672,-2.1015547104266483E-2,1.4186170888322273E-4,11.21461772699576,5.0030239683356541,-2.521865652511978E-2,1.7023405065986729E-4,2.7473175920778541,189.30217924619313,15.243775383256544,9.1091602060265942,9.8436508566973977,9.4517979695690713,8.809195303191629,11.840939976708185,10.549617817938822,4.9778554703460189,4.2184878127298795,4.2949637603401358,4.2464868120605113,4.2222533898493362,4.5806931514080418,4.3962542418923718,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9582483279477652,4.6855458381123078,4.8248620300017144,4.7435927629844192,4.6603052281867257,5.2740449593642369,4.983898968459533,"2056/57",2.2999999999999998,{"$f":"'Cost and rev series'!E74","v":2},-0.29999999999999982,0.95823478671089257,41.6288286363813,44.080724432082455,43.959998585625783,44.317840099615921,41.954707520431789,42.461847990970512,42.904855887980652,42.716661811400975,43.57272681392201,null,2056,9.3455157037668215,4.4963116636102738,-2.101554919950837E-2,1.418617230248703E-4,11.214618844520187,5.0030241931463024,-2.5218659039410042E-2,1.7023406762984433E-4,3.9906701744810316,4.3962544061912121,4.3575212105986294]
[null,2057,null,{"$f":"D74*(D$78/D$73)^(1/5)","v":23.563864956079691},75.064164995747916,59.305986592310553,66.615919659593843,85.319292523937392,38.223332171373421,49.624155821705102,9.3496737133958732,4.4971481239288034,-2.1024904201404786E-2,1.4192486377274683E-4,11.219608456075049,5.0040279455285379,-2.5229885041685739E-2,1.7030983652729616E-4,2.7473175920778541,189.30217924619313,15.258201813997108,9.1123700385059507,9.8463499393177756,9.4557373674464813,8.8120955247284769,11.845315255591549,10.553748745045702,4.9802160263706234,4.2192673185857164,4.2959402047547197,4.2475189647994736,4.2226837306403135,4.5820120219394358,4.397505525798473,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9617611720763684,4.6865574395702483,4.8260029859464408,4.7449025569277952,4.6609714419888819,5.2756557161506965,4.9854252575917055,"2057/58",2.2999999999999998,{"$f":"'Cost and rev series'!E75","v":2},-0.29999999999999982,0.95542471402259099,41.77588626294321,44.219925275895754,44.09972113038684,44.460465780978922,42.090956904046301,42.596433642171462,43.037988201022785,42.850411516671564,43.714267860491304,null,2057,9.3496746455010964,4.4971483114389592,-2.102490629852502E-2,1.4192487792707214E-4,11.219609574601316,5.0040281705407246,-2.5229887558230021E-2,1.7030985351248654E-4,3.9917129112352114,4.3975056902962271,4.3587525784823065]
[null,2058,null,23.527319691968415,74.987958655679023,59.270956594632821,66.543734437510977,85.221558270707419,38.198046496642306,49.583982778172853,9.3538363827161763,4.4979855216301612,-2.1034269687024033E-2,1.4198807527957216E-4,11.22460365925941,5.0050328227701666,-2.5241123624428836E-2,1.7038569033548659E-4,2.7473175920778541,189.30217924619313,15.272649876754812,9.1155848559854213,9.8490511813131398,9.4596823557441851,8.8150022015290048,11.849693804570865,10.557883462944162,4.9825793170006865,4.220049684230891,4.2969179032756264,4.2485538176504098,4.2231183200159883,4.58333221410411,4.398758356184592,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9652785555086538,4.6875721037746398,4.8271452824504273,4.7462153270068868,4.6616421151130423,5.2772679806481477,4.9869533075351056,"2058/59",2.2999999999999998,{"$f":"'Cost and rev series'!E76","v":2},-0.29999999999999982,0.95262288201665979,41.923480733273081,44.35959260412735,44.239897582787236,44.603575027747027,42.227656890818054,42.731469591059096,43.171570544910594,42.984611366144499,43.856280060616157,null,2058,9.3538373156570174,4.4979857093084163,-2.1034271786024301E-2,1.419880894465866E-4,11.224604778788418,5.0050330479840728,-2.524112614322916E-2,1.7038570733590391E-4,3.9927569367229609,4.3987585208815263,4.3599854682315176]
[null,2059,null,23.490831106009534,74.911829681504585,59.235947287964677,66.471627435563988,85.123935973214216,38.172777549007193,49.543842256572717,9.3580027837998401,4.4988236700445405,-2.1043643568644362E-2,1.420513434544552E-4,11.229603340559807,5.0060386008674218,-2.5252372282373231E-2,1.7046161214534622E-4,2.7473175920778541,189.30217924619313,15.28711960530136,9.1188046591617216,9.8517545839801475,9.4636329364205896,8.8179153318765451,11.85407562611169,10.562021974315005,4.9849453466884297,4.2208349073285225,4.2978968566685714,4.249591368615186,4.2235571519050712,4.5846537291379885,4.4000127338350916,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9688004854968471,4.6885898286783085,4.8282889203300945,4.7475310716014096,4.662317241903783,5.2788817542099462,4.9884831192552044,"2059/60",2.2999999999999998,{"$f":"'Cost and rev series'!E77","v":2},-0.29999999999999982,0.94982926652687494,42.071614078146368,44.499728022465028,44.380529447845738,44.747169517635093,42.364808999079017,42.866957379331161,43.305604481752788,43.119262913257671,43.998765015452861,null,2059,9.3580037175770467,4.498823857891046,-2.1043645669526351E-2,1.4205135763417011E-4,11.229604461092455,5.0060388262832287,-2.5252374803431614E-2,1.7046162916100415E-4,3.9938022515979168,4.4000128987314744,4.3612198806181457]
[null,2060,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3621729199923305,4.4996625698449426,-2.1053025853792644E-2,1.421146683481979E-4,11.234607503990794,5.0070452806279047,-2.5263631024551165E-2,1.7053760201783747E-4,2.7473175920778541,189.30217924619313,15.301611033467122,9.1220294487423992,9.8544601486172478,9.4675891114466388,8.8208349140746201,11.858460722682114,10.56616428184315,4.9873141199004314,4.2216229855515071,4.2988770657009567,4.2506316157060002,4.2240002202559044,4.585976568278892,4.4012686595372932,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9723269693117622,4.6896106122439596,4.8294339004035587,4.7488497891016213,4.6629968167253653,5.2804970381914007,4.9900146937205445,"2060/61",{"$f":"AR77","v":2.2999999999999998},{"$f":"'Cost and rev series'!E78","v":2},{"$f":"AT77","v":-0.29999999999999982},{"$f":"(1+AS78/100)/(1+AR78/100)*AU77","v":0.94704384345788128},{"$f":"(AJ78*0.75+AJ79*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":42.215785362323096},{"$f":"(AK78*0.75+AK79*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.639435678395834},{"$f":"(AL78*0.75+AL79*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.520544985188977},{"$f":"(AM78*0.75+AM79*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.889685958545236},42.500784645835907,43.001999054102683,43.439830293880455,43.253835311795925,{"$f":"(AP78*0.75+AP79*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_CPI_conversion","v":44.139938073933983},null,2060,{"$f":"K78","v":9.3621729199923305},4.4996625698449426,-2.1053025853792644E-2,1.421146683481979E-4,11.234607503990794,5.0070452806279047,-2.5263631024551165E-2,1.7053760201783747E-4,{"$f":"BG78/$J78+BH78+BI78*$J78+BJ78*$J78^2","v":3.9948487189360993},4.4012686595372932,4.3624556539486523]
[null,2061,null,{"$f":"D78","v":23.454399110300741},{"$f":"E78","v":74.835777994681507},59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3663467946421122,4.5005022217049726,-2.1062416550002502E-2,1.4217805001164781E-4,11.239616153570534,5.008052862859941,-2.5274899860003006E-2,1.7061366001397741E-4,{"$f":"IF(ISERROR(VLOOKUP($B79,Non_fuel_op_cost,1,0)),S78,VLOOKUP($B79,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,{"$f":"$K79/D79+$L79+$M79*D79+$N79*D79^2+$S79+$T79/D79","v":15.302443256009809},{"$f":"$K79/E79+$L79+$M79*E79+$N79*E79^2+$S79+$T79/E79","v":9.1225770765980787},{"$f":"$K79/F79+$L79+$M79*F79+$N79*F79^2+$S79+$T79/F79","v":9.8550365028640279},{"$f":"$K79/G79+$L79+$M79*G79+$N79*G79^2+$S79+$T79/G79","v":9.4681475286260728},{"$f":"$K79/H79+$L79+$M79*H79+$N79*H79^2+$S79+$T79/H79","v":8.82138341504373},{"$f":"$K79/I79+$L79+$M79*I79+$N79*I79^2+$S79+$T79/I79","v":11.859143791887039},{"$f":"$K79/J79+$L79+$M79*J79+$N79*J79^2+$S79+$T79/J79","v":10.566778697866418},{"$f":"$O79/D79+$P79+$Q79*D79+$R79*D79^2","v":4.9883127869516573},{"$f":"$O79/E79+$P79+$Q79*E79+$R79*E79^2","v":4.2222801389783235},{"$f":"$O79/F79+$P79+$Q79*F79+$R79*F79^2","v":4.2995686907970931},{"$f":"$O79/G79+$P79+$Q79*G79+$R79*G79^2","v":4.251301716321322},{"$f":"$O79/H79+$P79+$Q79*H79+$R79*H79^2","v":4.2246584214188356},{"$f":"$O79/I79+$P79+$Q79*I79+$R79*I79^2","v":4.5867962513248015},{"$f":"$O79/J79+$P79+$Q79*J79+$R79*J79^2","v":4.4020059587652138},{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U79*$AI79+AB79*(1-$AI79)","v":5.9733097409528595},{"$f":"V79*$AI79+AC79*(1-$AI79)","v":4.6902573060053419},{"$f":"W79*$AI79+AD79*(1-$AI79)","v":4.8301145171615865},{"$f":"X79*$AI79+AE79*(1-$AI79)","v":4.7495092239759487},{"$f":"Y79*$AI79+AF79*(1-$AI79)","v":4.6636445415464376},{"$f":"Z79*$AI79+AG79*(1-$AI79)","v":5.2813036746486857},{"$f":"AA79*$AI79+AH79*(1-$AI79)","v":4.9907402576322744},"2061/62",{"$f":"AR78","v":2.2999999999999998},{"$f":"'Cost and rev series'!E79","v":2},{"$f":"AT78","v":-0.29999999999999982},0.94426658878498437,42.346917929346027,44.776903156673818,44.657781730202153,45.0279674369541,42.632299580413907,43.134778829333477,43.573714959038583,43.387250608933741,44.276199593098639,null,{"$f":"B79","v":2061},{"$f":"K79","v":9.3663467946421122},{"$f":"L79","v":4.5005022217049726},{"$f":"M79","v":-2.1062416550002502E-2},{"$f":"N79","v":1.4217805001164781E-4},{"$f":"O79","v":11.239616153570534},{"$f":"P79","v":5.008052862859941},{"$f":"Q79","v":-2.5274899860003006E-2},{"$f":"R79","v":1.7061366001397741E-4},{"$f":"BG79/$J79+BH79+BI79*$J79+BJ79*$J79^2","v":3.9954631349593672},{"$f":"BK79/$J79+BL79+BM79*$J79+BN79*$J79^2","v":4.4020059587652138},{"$f":"BO79*AI79+BP79*(1-AI79)","v":4.363181217860383}]
[null,2062,null,{"$f":"D79","v":23.454399110300741},{"$f":"E79","v":74.835777994681507},{"$f":"F79","v":59.200958660084659},{"$f":"G79","v":66.39959856899327},{"$f":"H79","v":85.026425503211186},{"$f":"I79","v":38.147525317402682},{"$f":"J79","v":49.50373423057669},9.3705244111006447,4.5013426262988396,-2.1071815664814312E-2,1.42241488495698E-4,11.244629293320772,5.0090613483725805,-2.5286178797777177E-2,1.706897861948376E-4,{"$f":"IF(ISERROR(VLOOKUP($B80,Non_fuel_op_cost,1,0)),S79,VLOOKUP($B80,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.303276224626076,9.1231251953929657,9.8556133738027434,9.468706446417162,8.8219324077347743,11.85982747345207,10.567393664703365,4.9893123492911755,4.2229378815321841,4.30026093592355,4.2519724176706282,4.2253172126480898,4.5876166692028386,4.4027439189695512,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9742933936322817,4.6909045795168529,4.8307957440811435,4.7501692500226032,4.6642928470419678,5.2821110342420505,4.9914664719999067,"2062/63",{"$f":"AR79","v":2.2999999999999998},{"$f":"'Cost and rev series'!E80","v":2},{"$f":"AT79","v":-0.29999999999999982},0.9414974785539435,42.47846294146634,44.914798664973269,44.795446283394547,45.166679638930013,42.764226334040558,43.267973339884051,43.708016906998331,43.521082106678044,44.412886605925948,null,2062,9.3705244111006447,4.5013426262988396,-2.1071815664814312E-2,1.42241488495698E-4,11.244629293320772,5.0090613483725805,-2.5286178797777177E-2,1.706897861948376E-4,3.9960781017963147,4.4027439189695512,4.3639074322280154]
[null,2063,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3747057727224004,4.5021837843013568,-2.1081223205775212E-2,1.4230498385128717E-4,11.249646927266879,5.0100707379756013,-2.5297467846930259E-2,1.7076598062154463E-4,{"$f":"IF(ISERROR(VLOOKUP($B81,Non_fuel_op_cost,1,0)),S80,VLOOKUP($B81,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.304109939984762,9.123673805567174,9.8561907618965972,9.4692658652686941,8.8224818925885771,11.86051176792618,10.568009182847788,4.9903128077216001,4.2235962137412359,4.300953801636175,4.2526437202924674,4.2259765944726535,4.5884378225717706,4.4034825407428579,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9752779281398647,4.6915524332982343,4.8314775817092315,4.7508298677715599,4.6649417337325234,5.2829191176197758,4.9921933374065635,"2063/64",{"$f":"AR80","v":2.2999999999999998},{"$f":"'Cost and rev series'!E81","v":2},{"$f":"AT80","v":-0.29999999999999982},0.93873648888076489,42.610421714528286,45.053123553274482,44.933539995848172,45.305823923525281,42.896566213995754,43.401583898524549,43.842737455325825,43.655331120557584,44.550000458817195,null,2063,9.3747057727224004,4.5021837843013568,-2.1081223205775212E-2,1.4230498385128717E-4,11.249646927266879,5.0100707379756013,-2.5297467846930259E-2,1.7076598062154463E-4,3.996693619940737,4.4034825407428579,4.3646342976346713]
[null,2064,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3788908828648534,4.503025696387942,-2.1090639180439106E-2,1.4236853612939975E-4,11.254669059437823,5.0110810324795034,-2.5308767016526925E-2,1.7084224335527968E-4,{"$f":"IF(ISERROR(VLOOKUP($B82,Non_fuel_op_cost,1,0)),S81,VLOOKUP($B82,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.304944402755314,9.1242229075612205,9.856768667609213,9.4698257856298635,8.8230318700463553,11.86119667585883,10.568625252793924,4.9913141630462601,4.2242551361340919,4.3016472884913135,4.2533156247258681,4.226636567421985,4.5892597120909508,4.4042218246782197,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9762633452661538,4.6922008678696843,4.8321600305933394,4.7514910777532684,4.6655912021391348,5.283727925430723,4.9929208544358881,"2064/65",{"$f":"AR81","v":2.2999999999999998},{"$f":"'Cost and rev series'!E82","v":2},{"$f":"AT81","v":-0.29999999999999982},0.93598359595149594,42.74279556864095,45.191879175877965,45.072064222975214,45.445401654143637,43.029320531773244,43.535611822243254,43.977877925809032,43.789998970321363,44.687542502498346,null,2064,9.3788908828648534,4.503025696387942,-2.1090639180439106E-2,1.4236853612939975E-4,11.254669059437823,5.0110810324795034,-2.5308767016526925E-2,1.7084224335527968E-4,3.9973096898868721,4.4042218246782197,4.3653618146639968]
[null,2065,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3830797448884873,4.5038683632346181,-2.1100063596366653E-2,1.4243214538106573E-4,11.259695693866187,5.0120922326955153,-2.5320076315639983E-2,1.7091857445727886E-4,{"$f":"IF(ISERROR(VLOOKUP($B83,Non_fuel_op_cost,1,0)),S82,VLOOKUP($B83,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.305779613607767,9.1247725018160128,9.8573470914046233,9.470386207950261,8.8235823405497129,11.861882197799975,10.569241875036452,4.9923164160692064,4.2249146492398424,4.3023413970458071,4.2539881315103454,4.2272971320260169,4.5900823384203262,4.404961771369253,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9772496458024005,4.6928498837518724,4.8328430912814451,4.7521528804986568,4.6662412527832986,5.2845374583243316,4.9936490236720505,"2065/66",{"$f":"AR82","v":2.2999999999999998},{"$f":"'Cost and rev series'!E83","v":2},{"$f":"AT82","v":-0.29999999999999982},0.93323877602201954,42.8755858281923,45.331066891418565,45.21102032453225,45.585414198554311,43.162490603094305,43.670058432260262,44.113439644471477,43.925086979952361,44.825514092034112,null,2065,9.3830797448884873,4.5038683632346181,-2.1100063596366653E-2,1.4243214538106573E-4,11.259695693866187,5.0120922326955153,-2.5320076315639983E-2,1.7091857445727886E-4,3.9979263121294002,4.404961771369253,4.3660899839001592]
[null,2066,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3872723621568106,4.504711785518019,-2.1109496461125324E-2,1.4249581165736111E-4,11.264726834588172,5.0131043394355963,-2.5331395753350389E-2,1.7099497398883329E-4,{"$f":"IF(ISERROR(VLOOKUP($B84,Non_fuel_op_cost,1,0)),S83,VLOOKUP($B84,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.30661557321277,9.1253225887728551,9.8579260337472867,9.4709471326798891,8.824133304540668,11.86256833430007,10.5698590500705,4.9933195675952105,4.2255747535880541,4.3030361278570037,4.2546612411859002,4.2279582888151612,4.5909057022204376,4.4057023814101113,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9782368305405678,4.6934994814659365,4.8335267643220279,4.7528152765391303,4.6668918861869875,5.2853477169506293,4.9943778456997467,"2066/67",{"$f":"AR83","v":2.2999999999999998},{"$f":"'Cost and rev series'!E84","v":2},{"$f":"AT83","v":-0.29999999999999982},0.93050200541784955,43.008793821863229,45.470688062879525,45.350409664634334,45.725862928906245,43.2960777479217,43.804925054041377,44.249423941586087,44.060596477681415,44.963916586842124,null,2066,9.3872723621568106,4.504711785518019,-2.1109496461125324E-2,1.4249581165736111E-4,11.264726834588172,5.0131043394355963,-2.5331395753350389E-2,1.7099497398883329E-4,3.998543487163448,4.4057023814101113,4.3668188059278554]
[null,2067,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,{"$f":"IF(ISERROR(VLOOKUP($B85,Av_car_cost_work,1,0)),\"\",VLOOKUP($B85,Av_car_cost_work,K$22,0))","v":9.3914687380363251},4.5055559639153753,-2.1118937782289338E-2,1.425595350094073E-4,{"$f":"IF(ISERROR(VLOOKUP($B85,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B85,av_car_cost_nonwork,O$22,0))","v":11.269762485643589},5.0141173535124235,-2.5342725338747204E-2,1.7107144201128875E-4,{"$f":"IF(ISERROR(VLOOKUP($B85,Non_fuel_op_cost,1,0)),S84,VLOOKUP($B85,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.307452282241565,9.1258731688734454,9.858505495102067,9.4715085602691449,8.8246847624616152,11.863255085910048,10.570476778391633,4.994323618429763,4.22623544970876,4.303731481482739,4.2553349542930086,4.2286200383202956,4.5917298041524113,4.4064436553954698,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9792249002733255,4.6941496615334746,4.8342110502640425,4.7534782664065638,4.6675431028726271,5.2861587019602219,4.9951073211041868,"2067/68",{"$f":"AR84","v":2.2999999999999998},{"$f":"'Cost and rev series'!E85","v":2},{"$f":"AT84","v":-0.29999999999999982},0.92777326053392639,43.14242088264173,45.610744057606617,45.490233611769185,45.866749221742353,43.430083290473561,43.94021301731194,44.38583215168898,44.196528796000948,45.102751350707145,null,2067,9.3914687380363251,4.5055559639153753,-2.1118937782289338E-2,1.425595350094073E-4,11.269762485643589,5.0141173535124235,-2.5342725338747204E-2,1.7107144201128875E-4,3.9991612154845813,4.4064436553954698,4.3675482813322954]
[null,2068,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3956688758965701,4.5064008991045341,-2.1128387567439733E-2,1.4262331548837192E-4,11.274802651075884,5.0151312757394146,-2.5354065080927676E-2,1.7114797858604631E-4,{"$f":"IF(ISERROR(VLOOKUP($B86,Non_fuel_op_cost,1,0)),S85,VLOOKUP($B86,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.308289741365996,9.1264242425598781,9.8590854759342523,9.4720704911688376,8.8252367147553556,11.863942453181346,10.571095060495864,4.9953285693790814,4.2268967381324805,4.3044274584813609,4.2560092713726405,4.2292823810727862,4.5925546448779722,4.4071855939205493,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9802138557940587,4.6948004244765604,4.8348959496569508,4.7541418506333155,4.6681949033631263,5.2869704140042995,4.995837450471118,"2068/69",{"$f":"AR85","v":2.2999999999999998},{"$f":"'Cost and rev series'!E86","v":2},{"$f":"AT85","v":-0.29999999999999982},0.92505251783441356,43.276468347837202,45.751236247322403,45.630493538811521,46.008074458013844,43.564508559237325,44.075923656070771,44.522665613593425,44.332885271679004,45.242019751795368,null,2068,9.3956688758965701,4.5064008991045341,-2.1128387567439733E-2,1.4262331548837192E-4,11.274802651075884,5.0151312757394146,-2.5354065080927676E-2,1.7114797858604631E-4,3.9997794975888135,4.4071855939205493,4.3682784106992258]
[null,2069,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3998727791100958,4.5072465917639457,-2.1137845824164319E-2,1.4268715314546824E-4,11.279847334932114,5.0161461069307087,-2.5365414988997179E-2,1.7122458377456188E-4,{"$f":"IF(ISERROR(VLOOKUP($B87,Non_fuel_op_cost,1,0)),S86,VLOOKUP($B87,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.309127951258514,9.1269758102746472,9.8596659767095449,9.472632925830176,8.8257891618650888,11.864630436665898,10.571713896879654,4.9963344212501033,4.2275586193902033,4.3051240594117122,4.2566841929662464,4.2299453176044661,4.5933802250594349,4.4079281975810964,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.981203697896861,4.6954517708177317,4.8355814630507004,4.7548060297522179,4.668847288181853,5.2877828537346359,4.9965682343868032,"2069/70",{"$f":"AR86","v":2.2999999999999998},{"$f":"'Cost and rev series'!E87","v":2},{"$f":"AT86","v":-0.29999999999999982},0.92233975385249456,43.410937559094513,45.892166008140379,45.771190823037237,46.149840023094526,43.699354886983727,44.212058308604114,44.659925670403652,44.46966724577311,45.381723162668656,null,2069,9.3998727791100958,4.5072465917639457,-2.1137845824164319E-2,1.4268715314546824E-4,11.279847334932114,5.0161461069307087,-2.5365414988997179E-2,1.7122458377456188E-4,4.0003983339726021,4.4079281975810964,4.3690091946149119]
[null,2070,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.4040804510524829,4.5080930425726704,-2.1147312560057738E-2,1.4275104803195554E-4,11.284896541262979,5.0171618479011784,-2.5376775072069289E-2,1.7130125763834664E-4,{"$f":"IF(ISERROR(VLOOKUP($B88,Non_fuel_op_cost,1,0)),S87,VLOOKUP($B88,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.30996691259217,9.1275278724606377,9.8602469978940643,9.473195864704774,8.8263421042344063,11.86531903691613,10.572333288039902,4.9973411748504901,4.2282210940133931,4.3058212848331356,4.2573597196157618,4.2306088484476483,4.5942065453597092,4.4086714669733942,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9821944273765411,4.6961037010799931,4.8362675909957309,4.7554708042965821,4.6695002578526488,5.2885960218035901,4.9972996734380359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B88","v":2070},{"$f":"K88","v":9.4040804510524829},{"$f":"L88","v":4.5080930425726704},{"$f":"M88","v":-2.1147312560057738E-2},{"$f":"N88","v":1.4275104803195554E-4},{"$f":"O88","v":11.284896541262979},{"$f":"P88","v":5.0171618479011784},{"$f":"Q88","v":-2.5376775072069289E-2},{"$f":"R88","v":1.7130125763834664E-4},{"$f":"BG88/$J88+BH88+BI88*$J88+BJ88*$J88^2","v":4.0010177251328498},{"$f":"BK88/$J88+BL88+BM88*$J88+BN88*$J88^2","v":4.4086714669733942},{"$f":"BO88*AI88+BP88*(1-AI88)","v":4.3697406336661446}]

{"sheet":"Car costs (RPI)","index":106,"n_rows":88,"n_cols":69,"rows_kept":88,"cut":false,"hidden":true,"merged":[[25,41,26,41],[25,47,26,47],[25,48,26,48],[25,55,26,55],[25,49,26,49],[25,50,26,50],[25,51,26,51],[25,52,26,52],[25,53,26,53],[25,54,26,54],[25,36,26,36],[25,37,26,37],[25,38,26,38],[25,39,26,39],[25,40,26,40],[23,62,23,65],[25,20,26,20],[25,21,26,21],[25,22,26,22],[25,23,26,23],[25,24,26,24],[25,25,26,25],[25,26,26,26],[25,27,26,27],[25,28,26,28],[25,29,26,29],[25,30,26,30],[25,31,26,31],[25,32,26,32],[25,33,26,33],[25,35,26,35],[10,0,10,1],[23,10,23,13],[23,14,23,17],[23,18,23,19],[23,58,23,61],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table M 4.2.2"]
["Average speeds, and Car cost series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Range names: Av_car_cost_work",null,null,"A1.3.12!$B$27:$S$106"]
["Links",null,null,null,null,"Av_car_cost_nonwork",null,"A1.3.13!$B$27:$S$106"]
["Contents",null,null,null,null,"Av_car_cost",null,"Car speeds'!$BF$28:$BQ$78"]
["TAG Unit M 4",null,null,null,null,"non_fuel_op_cost",null,"A1.3.15!$B$26:$E$61"]
[null,null,null,null,"Calculates average of work and non-work perceived car costs per km"]
["Parameters:",null,null,null,"Work: fuel costs excluding VAT calculated with:",null,null,{"$f":"H14","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph",null,"non-fuel costs calculated by:",null,{"$f":"'VoC Non-Fuel'!J8","v":"C = a1 + b1/V"}]
["Price year:",{"$f":"'User Parameters'!L13","v":2023},null,null,"Non-work: fuel costs inc VAT calculated with:",null,null,{"$f":"'Fuel consumption'!I7","v":"L = a/v + b + c.v + d.v2"},null,"where v=speed in kph"]
[null,null,null,null,"Average work %:",null,{"$f":"'A1.3.4'!J27/100","v":9.5499757052341094E-2},"from A1.3.4"]
[null,null,null,null,"All costs are on a per km basis"]
["Sheet Navigation:",null,null,null,"Separate all GB series uses a smoothed set of fuel cost parameters to generate NTEM adjustment factors. Parameter in year t = (t-1)*0.25+t*0.5+(t+1)*0.25"]
[null,null,null,null,"Data Book source tabs: A1.3.4,  A 1.3.12,  A 1.3.13 and A 1.3.15."]
[null,null,null,null,"This tab feeds Tables: Adjustment factors, M 4.2.1,  M 4.2.2"]
[null,null,null,null,"This is a new table, which was not in TAG1."]
[]
[null,null,null,null,null,null,null,null,null,null,15,16,17,18,15,16,17,18,3,4]
["Table M 4.2.2",null,null,"Car cost series for rail demand forecasting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car costs, index 2010/11=100. Average work and non-work"]
[null,null,null,"Speeds Kph, by region and road type",null,null,null,null,null,null,"Fuel cost parameters - work",null,null,null,"Fuel cost parameters - non-work",null,null,null,"Non-fuel costs",null,"Car costs, p/km",null,null,null,null,null,null,"Car costs, p/km",null,null,null,null,null,null,"% work","Car costs, p/km",null,null,null,null,null,null,null,"Adjustment from GDP deflator to RPI real terms",null,null,null,null,null,null,"%from non-London inter-urban:",null,0.51,0.9,0.74,null,null,null,"Smoothed fuel cost parameters - work",null,null,null,"Smoothed fuel cost parameters - non-work",null,null,null,null,"Fuel costs per km"]
[null,"Year",null,"London ","South East","South East ","Rest of GB","GB x London","GB x London","All GB","cost per km",null,null,null,"cost per km",null,null,null,"average work car",null,"Work",null,null,null,null,null,null,"Non-work",null,null,null,null,null,null,"travel","Average work and non-work",null,null,null,null,null,null,null,"Annual GDP","Annual RPI","Difference","Adjustment",null,null,null,"%from urban areas:",null,0.49,0.1,0.26,null,null,"Year","cost per km",null,null,null,"cost per km"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB",null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London Inter-urban","Urban areas","All GB","Financial","deflator growth","growth",null,"index","LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","PTE Internal","Non-London core","Non-London major","Non-London other","All GB",null,null,{"$f":"$B$14","v":2023},"prices",null,null,{"$f":"$B$14","v":2023},"prices"]
[null,null,null,null,"Trnk & Princ",null,"Trnk & Princ","Trunk","Urban","All roads","a","b","c","d","a","b","c","d","a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","c","d","a","b","c","d","work","non-work","average"]
[null,2010,null,{"$f":"'Car costs (CPI)'!D28","v":30.424004981897845},{"$f":"'Car costs (CPI)'!E28","v":80.020522293548595},{"$f":"'Car costs (CPI)'!F28","v":62.447206487633004},{"$f":"'Car costs (CPI)'!G28","v":70.989690839615477},{"$f":"'Car costs (CPI)'!H28","v":91.472919212651263},{"$f":"'Car costs (CPI)'!I28","v":41.961539380188782},{"$f":"'Car costs (CPI)'!J28","v":54.251273449332835},{"$f":"IF(ISERROR(VLOOKUP($B28,Av_car_cost_work,1,0)),\"\",VLOOKUP($B28,Av_car_cost_work,K$22,0))","v":67.916287372185863},12.502174821218304,-0.13531906346729455,9.4464436023029472E-4,{"$f":"IF(ISERROR(VLOOKUP($B28,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B28,av_car_cost_nonwork,O$22,0))","v":79.801637662318399},14.690023283880631,-0.15899989957407112,1.1099571232705964E-3,{"$f":"IF(ISERROR(VLOOKUP($B28,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B28,Non_fuel_op_cost,S$22,1))","v":6.9146833756964234},{"$f":"IF(ISERROR(VLOOKUP($B28,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B28,Non_fuel_op_cost,T$22,1))","v":189.30215066626246},{"$f":"$K28/D28+$L28+$M28*D28+$N28*D28^2+$S28+$T28/D28","v":24.628748996809019},17.851788056545427,18.769320767702506,18.194490177509476,17.754909133261858,21.531825997307266,19.597146998572988,{"$f":"$O28/D28+$P28+$Q28*D28+$R28*D28^2","v":13.502990812233202},10.071403594100602,{"$f":"$O28/F28+$P28+$Q28*F28+$R28*F28^2","v":10.367277657811034},{"$f":"$O28/G28+$P28+$Q28*G28+$R28*G28^2","v":10.120468629546757},10.305584194190079,11.874303321711221,10.801866203798667,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U28*$AI28+AB28*(1-$AI28)","v":14.565498015883289},10.814428420037892,11.169670733548967,10.891535725812565,11.016992916075379,12.796594390958118,11.641813382906738,{"$f":"B28&\"/\"&RIGHT(B29,2)","v":"2010/11"},{"$f":"'Cost and rev series'!D28","v":1.7013757256713946},{"$f":"'Cost and rev series'!F28","v":4.9629229105515371},{"$f":"AS28-AR28","v":3.2615471848801425},1,{"$f":"(AJ28*0.75+AJ29*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(AK28*0.75+AK29*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(AL28*0.75+AL29*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(AM28*0.75+AM29*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"($AO28*0.75+$AO29*0.25)/($AO$28*0.75+$AO$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BA$24+($AO28*0.75+$AO29*0.25)*BA$25)/(($AN$28*0.75+$AN$29*0.25)*BA$24+($AO$28*0.75+$AO$29*0.25)*BA$25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BB$24+($AO28*0.75+$AO29*0.25)*BB$25)/(($AN$28*0.75+$AN$29*0.25)*BB$24+($AO$28*0.75+$AO$29*0.25)*BB$25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(($AN28*0.75+$AN29*0.25)*BC$24+($AO28*0.75+$AO29*0.25)*BC$25)/(($AN$28*0.75+$AN$29*0.25)*BC$24+($AO$28*0.75+$AO$29*0.25)*BC$25)*100/GDP_deflator_to_RPI_conversion","v":100},{"$f":"(AP28*0.75+AP29*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":100},null,{"$f":"B28","v":2010},{"$f":"K28*(2/3)+K29*(1/3)","v":70.077751545185407},12.854454732191403,-0.13893771511300015,9.7129725541978947E-4,82.961363731352719,15.216931290942558,-0.16446994041114529,1.1498126338332425E-3,{"$f":"BG28/$J28+BH28+BI28*$J28+BJ28*$J28^2","v":9.4673549581892704},{"$f":"BK28/$J28+BL28+BM28*$J28+BN28*$J28^2","v":11.20756272639648},{"$f":"BO28*AI28+BP28*(1-AI28)","v":11.041373307312096}]
[null,2011,null,{"$f":"D28*(D$33/D$28)^(1/5)","v":30.254007274666183},{"$f":"E28*(E$33/E$28)^(1/5)","v":79.895922782379813},62.404746925906579,70.946257968202914,91.434679342586321,41.922019330745599,54.204671784792396,74.40067989118451,13.559014554137605,-0.14617501840441138,1.0246030457987791E-3,89.280815869421389,16.270747305066411,-0.17541002208529366,1.2295236549585348E-3,{"$f":"IF(ISERROR(VLOOKUP($B29,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B29,Non_fuel_op_cost,S$22,1))","v":6.9144189107330307},{"$f":"IF(ISERROR(VLOOKUP($B29,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B29,Non_fuel_op_cost,T$22,1))","v":189.30216816387161},25.705172499050619,18.635633559808849,19.567269526513869,18.97700877288711,18.558014204135159,22.436494349679208,20.425445228693821,15.040321315556794,11.222155951281572,11.543201183570719,11.273140798060826,11.487819207813128,13.207726195536484,12.02233073645897,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},16.058812012579828,11.930141261808897,12.309497760893171,12.008858318020048,12.16302111227456,14.089071312149498,12.824826128950406,"2011/12",{"$f":"'Cost and rev series'!D29","v":2.1348144954111303},{"$f":"'Cost and rev series'!F29","v":4.7981749273282803},2.66336043191715,{"$f":"(1+AS29/100)/(1+AR29/100)*AU28","v":1.026076910650646},{"$f":"(AJ29*0.75+AJ30*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":104.63682146313091},{"$f":"(AK29*0.75+AK30*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":104.67626340815609},104.58386658076448,104.62949328463664,104.49135113852213,104.61027926997659,104.71416784616345,104.67003496547528,104.54650037756271,null,2011,{"$f":"K29*0.5+K28*0.25+K30*0.25","v":72.740758342180797},13.258672634072187,-0.14294576112526058,1.0019021791737189E-3,86.864433214540782,15.832195026298024,-0.17068916920364213,1.1963785877570233E-3,{"$f":"BG29/$J29+BH29+BI29*$J29+BJ29*$J29^2","v":9.7960446346964272},11.69770681405234,11.516098537928226]
[null,2012,null,{"$f":"D29*(D$33/D$28)^(1/5)","v":30.08495944962397},79.77151728441838,62.362316233596154,70.902851669864503,91.396455458538611,41.882536501917556,54.158110150927733,74.24538621416832,13.414486606795235,-0.14411394422492507,1.0137582648670222E-3,89.094463457001979,16.097262211178649,-0.17293673306991006,1.2165099178404267E-3,{"$f":"IF(ISERROR(VLOOKUP($B30,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B30,Non_fuel_op_cost,S$22,1))","v":6.91398826479133},{"$f":"IF(ISERROR(VLOOKUP($B30,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B30,Non_fuel_op_cost,T$22,1))","v":189.30210923521048},25.6704782095998,18.587111897283247,19.509830397212024,18.923787889226091,18.508773973971284,22.363437249229811,20.363252209702669,14.956965293875655,11.159961976538584,11.472263859378048,11.207781771098233,11.42815788557437,13.115416357536816,11.944562632752492,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.980103174504428,11.869252989561016,12.239849511033219,11.944658480793821,12.104355001797174,13.998600105908473,12.748545442050309,"2012/13",{"$f":"'Cost and rev series'!D30","v":1.7337899629382258},{"$f":"'Cost and rev series'!F30","v":3.0897791510129391},1.3559891880747132,1.0397532830484724,101.93615189240259,101.94679513292544,101.80431463651647,101.87893543764169,101.63853554056924,101.82657105005879,101.99082774117576,101.92104989632149,101.73941413900414,null,2012,{"$f":"K30*0.5+K29*0.25+K31*0.25","v":73.595172166014478},13.300196895673878,-0.14289923476573776,1.0051150907937323E-3,88.314206599217357,15.960109085759038,-0.17147908171888532,1.2061381089524788E-3,9.8680431325536997,11.841524570014824,11.653057572189983]
[null,2013,null,{"$f":"D30*(D$33/D$28)^(1/5)","v":29.916856199192718},79.647305497567402,62.319914391072622,70.85947192834233,91.358247553825251,41.843090858649681,54.111588513352629,71.489236344536778,12.81279981496743,-0.1371940322086895,9.6834078764210588E-4,85.787083613444111,15.375164615612439,-0.16463283865042738,1.1620089451705271E-3,{"$f":"IF(ISERROR(VLOOKUP($B31,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B31,Non_fuel_op_cost,S$22,1))","v":6.9134176589560941},{"$f":"IF(ISERROR(VLOOKUP($B31,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B31,Non_fuel_op_cost,T$22,1))","v":189.30211054937379},25.205690331519072,18.216266720368399,19.121830981282432,18.547224672483456,18.129103320482137,21.913611382957583,19.957304358916463,14.357403570707211,10.711118028170526,11.004797411210745,10.754555789015724,10.97212489372599,12.571123524088922,11.454430363114721,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.393412320798873,11.427857904917119,11.779972145138288,11.498753774176231,11.655614594710048,13.463328844875326,12.266452763960457,"2013/14",{"$f":"'Cost and rev series'!D31","v":2.0803153902608562},{"$f":"'Cost and rev series'!F31","v":2.8847791287762714},0.80446373851541519,1.0479472606044493,96.683117465287168,96.651582857714175,96.477497233568073,96.573132901879092,96.250225019118346,96.484631013990992,96.689394216432305,96.602408810390983,96.390273032377294,null,2013,70.938755487945457,12.712464458243925,-0.13610793563330403,9.6073724183659906E-4,85.126506585534528,15.254719329251568,-0.16332952275996482,1.1528846902039188E-3,9.4715195888756085,11.365585486009589,11.18470265299217]
[null,2014,null,{"$f":"D31*(D$33/D$28)^(1/5)","v":29.74969224545066},79.523287120200379,62.277541378720223,70.816118727388414,91.32005562176613,41.803682365920025,54.06510683771041,66.531163048539923,11.809771596245607,-0.12592973389091208,8.9250912719516216E-4,79.8373956582479,14.171285874602745,-0.15111568066909448,1.0710109526341947E-3,{"$f":"IF(ISERROR(VLOOKUP($B32,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B32,Non_fuel_op_cost,S$22,1))","v":6.9114965479326766},{"$f":"IF(ISERROR(VLOOKUP($B32,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B32,Non_fuel_op_cost,T$22,1))","v":189.30207520010609},24.364332871975655,17.568193511057405,18.44821699008514,17.891918757006284,17.46580723601646,21.136517231659759,19.253647073326867,13.307170600391702,9.9310432413313343,10.196041665913237,9.9682871620064724,10.17719060479719,11.635554153959866,10.608493658187554,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},14.363126911016282,10.660389236662397,10.984122404524978,10.724992054301209,10.873251722326284,12.542893819643469,11.434103709013575,"2014/15",{"$f":"'Cost and rev series'!D32","v":1.4136159515832247},{"$f":"'Cost and rev series'!F32","v":1.9597457627118731},0.54612981112864833,1.0535906373259727,88.169016037898174,88.089729012335539,87.907278377032142,88.013340936585806,87.635315273796095,87.886584359627435,88.106078160190322,88.01283505235709,87.804893357897441,null,2014,65.316264309636878,11.611240262521456,-0.12388418948207411,8.774707586667337E-4,78.379517171564231,13.933017364456196,-0.14866102737848894,1.0529649104000806E-3,8.6864106047335081,10.423221775110658,10.257356730293848]
[null,2015,null,{"$f":"'Car costs (CPI)'!D33","v":29.583462339967038},{"$f":"'Car costs (CPI)'!E33","v":79.39946185116051},{"$f":"'Car costs (CPI)'!F33","v":62.235197176936538},{"$f":"'Car costs (CPI)'!G33","v":70.772792050764735},{"$f":"'Car costs (CPI)'!H33","v":91.281879655683966},{"$f":"'Car costs (CPI)'!I33","v":41.764310988739602},{"$f":"'Car costs (CPI)'!J33","v":54.018665089673895},56.713494796930874,10.012618042627185,-0.10648325793778281,7.5652399263450481E-4,68.056193756317043,12.014333093006854,-0.12777990952533938,9.0782879116140577E-4,{"$f":"IF(ISERROR(VLOOKUP($B33,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B33,Non_fuel_op_cost,S$22,1))","v":6.9083874014540561},{"$f":"IF(ISERROR(VLOOKUP($B33,Non_fuel_op_cost,1,0)),#REF!,VLOOKUP($B33,Non_fuel_op_cost,T$22,1))","v":189.3019951170356},22.748937898295075,16.334079878292133,17.177178644185563,16.650287249090105,16.199778649049279,19.683945749776591,17.930739469362152,11.329156707208012,8.4490156912905245,8.6716778748498715,8.4797293856503764,8.6602794702553076,9.890710453574469,9.0207564671787335,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.419743036547722,9.2020374054912928,9.4839511319299312,9.2600156765909674,9.3802998101264574,10.825962045118183,9.871657679227738,"2015/16",{"$f":"'Cost and rev series'!D33","v":0.69422253925373045},{"$f":"'Cost and rev series'!F33","v":1.0779220779220777},0.38369953866834727,1.0576053884337602,77.583630108723213,77.380151498294239,77.237097209902856,77.329224984995264,76.977045183935502,77.181079059741833,77.359310976716941,77.283596319577583,77.142870371598775,null,2015,58.34026677069447,10.30793086355725,-0.10966141591026297,7.7883790218809474E-4,70.008320124833347,12.3687013760221,-0.13159369909231555,9.3460548262571373E-4,7.7368311710013984,9.2833817449550793,9.1356865408733441]
[null,2016,null,{"$f":"D33*(D$38/D$33)^(1/5)","v":29.427528064483951},{"$f":"E33*(E$38/E$33)^(1/5)","v":79.310482807051372},62.195884988451184,70.730433041876026,91.253346860374151,41.704329742070065,53.962306853320868,53.402914440376193,9.3967157727290189,{"$f":"IF(ISERROR(VLOOKUP($B34,Av_car_cost_work,1,0)),\"\",VLOOKUP($B34,Av_car_cost_work,M$22,0))","v":-9.97494138745742E-2},7.0979449628820739E-4,64.083497328451443,11.274853443471949,-0.11969929664948903,8.5175339554584891E-4,{"$f":"IF(ISERROR(VLOOKUP($B34,Non_fuel_op_cost,1,0)),S33,VLOOKUP($B34,Non_fuel_op_cost,S$22,1))","v":6.904779599721083},189.30193903065916,22.228328825777055,15.915223260395218,16.745475757001472,16.228538192048156,15.769290960920527,19.19567981260748,17.483332973588414,10.66767171009373,7.9471112492749851,8.1552608313369817,7.975641656451705,8.1468492970305402,9.3009025210161305,8.4834103847803402,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.771711656006907,8.7080640105028095,8.9756242697653352,8.763791270579274,8.8747906240776775,10.245851348450127,9.3429008055013885,"2016/17",{"$f":"'Cost and rev series'!D34","v":2.0046733152892848},{"$f":"'Cost and rev series'!F34","v":2.1424900424001248},0.13781672711083992,1.0590343005460336,75.378172423188133,75.07096624941228,74.930842212181474,75.023888280073777,74.678713403951917,74.874527629195114,75.045579345966033,74.972914907922544,74.84137311827422,null,2016,55.003575284696929,9.6797737566107518,-0.10275821012179172,7.3116346617513783E-4,66.00429034163632,11.614464747633694,-0.12330985214615005,8.7739615941016531E-4,7.2830971504119617,8.7384528201951461,8.5994667073061049]
[null,2017,null,{"$f":"D34*(D$38/D$33)^(1/5)","v":29.272415717752509},79.221603477349689,62.156597632347406,70.688099385747648,91.224822983815912,41.644434639523752,53.906007416103279,56.494977461104462,9.9130454383577842,-0.10505075480023567,7.4854087948963153E-4,67.793972953325351,11.893819010584021,-0.12606090576028278,8.9824905538755777E-4,6.9001434870291378,189.30167489062964,22.776374436672846,16.291435767924092,{"$f":"$K35/F35+$L35+$M35*F35+$N35*F35^2+$S35+$T35/F35","v":17.130010221486778},16.604865234785574,16.15369126978301,19.638842264936358,17.885201922139149,11.289366146384744,8.4002901772251359,8.6193320368120006,8.430248496013359,8.6122880813246212,9.8298042715822369,8.9661957498431466,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.386372647365487,9.153892664001539,9.4320997357991008,9.2109224085621069,9.3324902536561485,10.766565016864739,9.8179586724457462,"2017/18",{"$f":"'Cost and rev series'!D35","v":1.2663272010512427},{"$f":"'Cost and rev series'!F35","v":3.7422560457875953},2.4759288447363526,{"$f":"(1+AS35/100)/(1+AR35/100)*AU34","v":1.0849273455962534},77.288368033211171,76.883048112113357,76.721064303472176,76.825048893258412,76.467199224105315,76.685539498519631,76.876268638511476,76.795245039113254,76.631679265335407,null,2017,56.392812360233577,9.9031473172726443,-0.10497610168689879,7.4775898456884795E-4,67.671374832280293,11.881888641990624,-0.12597132202427855,8.9731078148261745E-4,7.463318197428026,8.9540936981770809,8.811725000035965]
[null,2018,null,{"$f":"D35*(D$38/D$33)^(1/5)","v":29.118120967390556},79.132823750310465,62.117335092939292,70.645791067205423,91.196308023221434,41.58462555738182,53.849766716675376,59.1783800783492,10.38978261964599,-0.11005348327254964,7.8415968300792147E-4,71.01405609401904,12.465063103322503,-0.13206417992705957,9.4099161960950559E-4,6.8946358261357146,189.30140504424443,23.278239629656682,16.626020815734147,17.474087281834166,16.940471409212407,16.494289492646665,20.039198147792323,18.246283213910491,11.856263046266271,8.8043480085781756,9.035688379512159,8.8368246086944673,9.0259995609800221,10.308162422615364,9.4008668391272163,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.947059035037585,9.5513158614044738,9.8415534245946539,9.6107209093819126,9.7392194350506323,11.237473970237415,10.245601953945819,"2018/19",{"$f":"'Cost and rev series'!D36","v":2.2793164224260254},{"$f":"'Cost and rev series'!F36","v":3.0555639758707454},0.77624755344471996,1.0931613876992148,78.974722197492341,78.405493995223694,78.248902952437277,78.350596877949954,78.01964244594339,78.225779935925615,78.405849445730212,78.32935416122956,78.171333191260558,null,2018,58.180041649143547,10.222782472603337,-0.10830083533167686,7.7144632244093036E-4,69.816049978972259,12.264501919353005,-0.12996100239801223,9.2573558692911632E-4,7.7082597720108694,9.247074678642047,9.1001182289102491]
[null,2019,null,{"$f":"D36*(D$38/D$33)^(1/5)","v":28.964639503851899},79.044143514313916,62.078097354550856,70.603508071084278,91.167801975803769,41.524902372103121,53.793584693755413,57.868428978771334,10.198519212763582,-0.10804561998137253,7.6892504425824719E-4,69.442114774525606,12.234062460182999,-0.12965474397764704,9.2271005310989656E-4,6.8853795197018357,189.30079900369333,23.132968164049668,16.474728059381686,17.321416210310815,16.789285665550803,16.335735997345967,19.875499117516487,18.091585646618178,11.650246448985845,8.629208323426333,8.8598063538404705,8.6631093312266181,8.8445875073515179,10.113507476718826,9.2204605577663337,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.746843583074083,9.3784535521594172,9.667888039405085,9.4391571969190622,9.5599903681890002,11.045775306761987,10.067650848532613,"2019/20",{"$f":"'Cost and rev series'!D37","v":2.6385685395368119},{"$f":"'Cost and rev series'!F37","v":2.5884636879724532},-5.0104851564358732E-2,1.0926277414310923,75.624380753827865,74.867709299389276,74.763021008721495,74.840600109144717,74.589624572882968,74.725985249503978,74.845101865301928,74.794499964824126,74.711402410873433,null,2019,56.056985600941928,9.887519559344577,-0.10472567939160742,7.4516387917296671E-4,67.268382721130322,11.86037601362349,-0.1256708152699289,8.9419665500755979E-4,7.4523433136665158,8.9381645188098169,8.7962689546954156]
[null,2020,null,{"$f":"'Car costs (CPI)'!D38","v":28.811967040305941},{"$f":"'Car costs (CPI)'!E38","v":78.955562657865386},{"$f":"'Car costs (CPI)'!F38","v":62.038884401515993},{"$f":"'Car costs (CPI)'!G38","v":70.561250382228181},{"$f":"'Car costs (CPI)'!H38","v":91.139304838776866},{"$f":"'Car costs (CPI)'!I38","v":41.465264960323928},{"$f":"'Car costs (CPI)'!J38","v":53.737461286125566},49.312704367875845,8.7632571922051543,-9.2757994331134963E-2,6.5864574516745077E-4,59.175245241451009,10.508316030805462,-0.11130959319736197,7.9037489420094088E-4,6.8578409152719733,189.30051321333661,21.777058977745675,15.425443864975511,16.247694708182827,15.736949468003699,15.256271545774451,18.661850409710826,16.978851522511185,10.011223770451988,7.3964617605191068,7.5986474785044713,7.4279982296052971,7.5780691588023101,8.6788837081231804,7.9103899914476674,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.134858174266416,8.1632276008722879,8.4246293876729794,8.2215010542320925,8.3113356213568554,9.6322546027864124,8.776425864502734,"2020/21",{"$f":"'Cost and rev series'!D38","v":5.2258701105099892},{"$f":"'Cost and rev series'!F38","v":1.2128336726209277},-4.0130364378890615,1.0509578086017752,73.353052135875643,72.252496253262208,72.237719466045363,72.266341030870564,72.157578695698149,72.177368481165303,72.194655666376107,72.187311901446932,72.246834713312623,null,2020,53.110382817435962,9.4455961771224892,-9.9978097662129659E-2,7.0974931373017029E-4,63.73245938092316,11.32618172264667,-0.1199737171945556,8.5169917647620434E-4,7.1109112850378198,8.5245598521450638,8.3895567574289327]
[null,2021,null,{"$f":"D38*(D$43/D$38)^(1/5)","v":28.207934307197132},{"$f":"E38*(E$43/E$38)^(1/5)","v":78.882453315467245},61.744488036206043,70.461124350174998,91.101685437190014,41.104774341397494,53.251902711883048,55.947693555220845,10.057351111316063,-0.10635078200487617,7.5278072032753263E-4,67.137232266265002,12.05403236879275,-0.12762093840585143,9.0333686439303905E-4,6.8085836919613767,189.30054399506869,23.159276981984316,16.269892260730394,17.141233662862287,16.590340012036243,16.116943213814267,19.732727394759824,17.942698778429474,11.552966486387296,8.4590451629082999,8.7053475744120981,8.499403944522534,8.6617578271630968,9.9678022629154981,9.0803738102864742,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.661366318990849,9.2049791631232942,9.5109726463803153,9.2720863732961174,9.3737262203684484,10.900350240640931,9.9267236916630264,"2021/22",{"$f":"'Cost and rev series'!D39","v":0.23908213136389911},{"$f":"'Cost and rev series'!F39","v":5.7762039660056441},5.537121834641745,1.1090118261123301,80.433956041117412,78.614500150896305,78.679291633160091,78.635598433277806,78.759665959896637,78.673653285420059,78.598517704156748,78.630436032090756,78.830553185969023,null,2021,57.238785964285547,10.299960772137803,-0.10873222321238207,7.6979156683469152E-4,68.686543157142637,12.342520063776035,-0.13047866785485851,9.2374988020162987E-4,7.7675794639770608,9.3036624939831434,9.1569669378053398]
[null,2022,null,{"$f":"D39*(D$43/D$38)^(1/5)","v":27.616564907423268},78.809411669071338,61.451488685377313,70.361140396418904,91.064081563693676,40.747417754930723,52.770731526314606,67.747052378824662,12.321883673713932,-0.12946933450864095,9.1495908151625048E-4,81.296462854589578,14.753699486713177,-0.15536320141036916,1.0979508978195005E-3,6.745881043845956,189.30105253509339,25.497833370605534,17.808745601657538,18.749771546398247,18.141101573821828,17.687926328942968,21.619706548897497,19.654541091952197,14.244238114161991,10.360463670397049,10.675512726473691,10.413199148180512,10.603372428765145,12.241166894034524,11.153148284869101,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},15.31895372711773,11.071772785289767,11.44660248215421,11.151211952353455,11.279945605056344,13.136815152579686,11.965029232552059,"2022/23",{"$f":"'Cost and rev series'!D40","v":7.0289668459387666},{"$f":"'Cost and rev series'!F40","v":12.873938777149906},5.8449719312111394,1.1695762058875585,84.479370797354193,82.070804941049786,82.218788125731677,82.104895976661567,82.415576878875967,82.230814382566948,82.069416802032208,82.137980068818024,82.499408126884589,null,2022,61.648675293056883,11.257099327541425,-0.11819831935268726,8.3449828930922103E-4,73.978410351668259,13.476048288743041,-0.14183798322322472,1.0013979471710651E-3,8.5117928818079633,10.181680553862886,10.022206686876942]
[null,2023,null,{"$f":"D40*(D$43/D$38)^(1/5)","v":27.037593358664665},78.73643765599418,61.159879719703866,70.261298319351553,91.026493211878361,40.393167954279889,52.29390808604785,55.152902859357368,10.327278851421774,-0.10750382638859093,7.5529427387685056E-4,66.183483431228836,12.342761812753055,-0.12900459166630912,9.0635312865222054E-4,6.6706892848041006,189.30118736312119,23.684733881971891,16.320604853433551,17.245216737773521,16.652447192089848,16.156032911551602,19.939759462840676,18.116259421685108,11.965192664546331,8.6448394814037872,8.9252372506407447,8.6950420705320859,8.8368866901191261,10.249152825198758,9.3407746875385733,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},13.084406003575371,9.3778732096234023,9.7197932703423877,9.4549723264079084,9.5358633760964882,11.174603404783365,10.178831347666096,"2023/24",{"$f":"'Cost and rev series'!D41","v":5.2775635798348208},{"$f":"'Cost and rev series'!F41","v":7.4787642955440825},2.2012007157092617,1.1940303430648871,72.323096892198166,69.67734834745778,69.970200077557578,69.772872456790211,70.260490183643896,69.908669677546698,69.601340107959018,69.731896707388827,70.339072536839268,null,2023,57.131063728493899,10.652418257378971,-0.11099855479143583,7.8059397499209812E-4,68.557276474192662,12.734331125314393,-0.13319826574972302,9.3671276999051766E-4,8.0750229626514312,9.6414567716413462,9.4918627234442354]
[null,2024,null,{"$f":"D41*(D$43/D$38)^(1/5)","v":26.470759744344889},78.663531213610312,60.869654541318248,70.16159791765071,90.988920375337216,40.041997929678075,51.821393105918212,50.471396816436183,9.6332316529583988,-9.9517231879920523E-2,6.9682827069844091E-4,60.565676179723418,11.498101389038281,-0.11942067825590463,8.3619392483812909E-4,6.5836832062753654,189.30142911984404,23.128912320780067,15.748558417581485,16.680283320270981,16.082305202699068,15.566166282471094,19.337347279245567,17.558003618332624,11.210889158354181,8.0483096413564574,8.3222065589768217,8.0988767941127016,8.2206165454314117,9.5695338665770411,8.7238569892449007,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},12.349057474910028,8.7836815287285344,9.1204008591052315,8.8612922675774577,8.9221147607345905,10.502357674419486,9.5675158460875362,"2024/25",{"$f":"'Cost and rev series'!D42","v":4.0052148214711369},{"$f":"'Cost and rev series'!F42","v":3.3025740650801216},-0.70264075639101531,1.185963686168451,69.051506880048436,66.033807767250195,66.428038513762218,66.163072779841784,66.805227714783825,66.335910191941892,65.925942183268972,66.100100592949985,66.890824662562764,null,2024,50.818498405117111,9.6947247470250097,-0.10012426806940555,7.0123692430934656E-4,60.982198086140528,11.571411356458148,-0.12014912168328666,8.4148430917121574E-4,7.3699342382234638,8.7816627458962948,8.6468430163896759]
[null,2025,null,{"$f":"'Car costs (CPI)'!D43","v":25.915809596946914},{"$f":"'Car costs (CPI)'!E43","v":78.590692279352297},{"$f":"'Car costs (CPI)'!F43","v":60.580806583662209},{"$f":"'Car costs (CPI)'!G43","v":70.062038990279774},{"$f":"'Car costs (CPI)'!H43","v":90.951363047666021},{"$f":"'Car costs (CPI)'!I43","v":39.693880906175806},{"$f":"'Car costs (CPI)'!J43","v":51.353147655732286},47.178297128238725,9.1851568307614713,-9.3958782129190233E-2,6.5599688196365364E-4,56.613956553886467,10.946680835002972,-0.11275053855502826,7.8719625835638434E-4,6.4651298726146953,189.30146948086502,22.780778431107699,15.326768439457112,16.269261561555076,15.662718683254624,15.131180712074787,18.911876872647809,17.160138108442801,10.737896918042841,7.6680178649297348,7.9397190883103921,7.7193047151380672,7.8261356244998801,9.1377481822806832,8.3349808140998771,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.887989176750665,8.3994266841215772,8.7351883708624154,8.4778988192593712,8.5237656556196821,10.071175097609061,9.1777811916583225,"2025/26",{"$f":"'Cost and rev series'!D43","v":3.238831156796862},{"$f":"'Cost and rev series'!F43","v":4.224900628285666},0.98606947148880408,1.197291231938985,66.235007742249792,63.034752538747668,63.490169890536983,63.188941478395613,63.900525306110673,63.362052382438449,62.891674308964014,63.091495503525771,64.00807676501725,null,2025,47.600682686323793,9.2682908005309805,-9.4781804074105205E-2,6.6177982315355143E-4,57.120819223588555,11.045449534731965,-0.11373816488892624,7.9413578778426172E-4,7.0730849231582846,8.4112024818847324,8.2834125801188847]
[null,2026,null,{"$f":"D43*(D$48/D$43)^(1/5)","v":25.807229857026233},{"$f":"E43*(E$48/E$43)^(1/5)","v":78.525742601462966},60.56774890056613,69.950190343757598,90.785882555045774,39.63144113575671,51.295228409610424,{"$f":"IF(ISERROR(VLOOKUP($B44,Av_car_cost_work,1,0)),\"\",VLOOKUP($B44,Av_car_cost_work,K$22,0))","v":45.574739672381554},9.0696178876425826,-9.1692420158119847E-2,6.3829725798845765E-4,{"$f":"IF(ISERROR(VLOOKUP($B44,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B44,av_car_cost_nonwork,O$22,0))","v":54.689687606857859},10.790335079883629,-0.11003090418974382,7.659567095861491E-4,6.3243010486524529,189.30150689635107,{"$f":"$K44/D44+$L44+$M44*D44+$N44*D44^2+$S44+$T44/D44","v":22.553886007488188},15.120704218390204,16.059787903038075,15.460987993112646,14.917581509363929,18.68907137717288,16.948933577001057,{"$f":"$O44/D44+$P44+$Q44*D44+$R44*D44^2","v":10.580040943873559},7.5696450713225243,7.8388371248406923,7.6233384607427741,7.716559104373875,9.0126596216156472,8.2278353125440553,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U44*$AI44+AB44*(1-$AI44)","v":11.723540238431131},8.290769385355345,8.6239359268977971,8.3718320869454921,8.4042549945788902,9.9367545934097805,9.0606980780292936,"2026/27",{"$f":"'Cost and rev series'!D44","v":2.0057419249593256},{"$f":"'Cost and rev series'!F44","v":2.8582981026509691},0.85255617769164349,1.20729810034681,64.880026323500729,61.785467690183687,62.246247659381524,61.963573533750463,62.617300691698567,62.066337580758791,61.585048818991652,61.789504980383441,62.755401342168305,null,2026,45.698445675489012,9.0858512324578324,-9.1938890553770844E-2,6.4001784769143906E-4,54.838134810586808,10.810795768886962,-0.11032666866452501,7.6802141722972681E-4,6.9447308682257303,8.2414513318084399,8.1176148425714931]
[null,2027,null,{"$f":"D44*(D$48/D$43)^(1/5)","v":25.699105034783393},78.460846599912841,60.554694031943768,69.838520254980949,90.620703144152287,39.569099585134744,51.237374488385363,44.466006228954207,9.0190123237846933,-9.0411939769653449E-2,6.274799928251872E-4,53.359207474745048,10.71583208077762,-0.10849432772358414,7.5297599139022471E-4,6.1714649924329512,189.30154548483637,22.377717227675546,14.938928991761312,15.876934646487188,15.283982099945334,14.729845967301117,18.503243215791223,16.767752433878794,10.501229490506622,7.5187484543661469,7.7882308254936516,7.5753650304695697,7.6563420411159635,8.9502609968934959,8.175043587379422,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.635431184041362,8.2273738929718956,8.5607000752668778,8.3115360878140354,8.3318599475754276,9.8625684779235634,8.9956451946416145,"2027/28",{"$f":"'Cost and rev series'!D45","v":1.9419802624865978},{"$f":"'Cost and rev series'!F45","v":2.9369478598872512},0.99496759740065333,1.2190814940689592,63.531535178853474,60.532871162426027,60.998663806874639,60.733554128327597,61.335799137474247,60.772691147278032,60.280793337857652,60.48975632619311,61.500293087633892,null,2027,{"$f":"K45*0.5+K44*0.25+K46*0.25","v":44.208844883328503},8.9839510103432598,-8.9862407895645466E-2,6.237189391557176E-4,53.050613859994208,10.671547055924449,-0.10783488947477456,7.484627269868611E-4,6.8798910415779053,8.1466750934060244,8.0256975242186588]
[null,2028,null,{"$f":"D45*(D$48/D$43)^(1/5)","v":25.591433224245019},78.396004230342214,60.541641977188483,69.727028438896141,90.455824267185619,39.506856099806967,51.179585818379664,42.328627403024065,8.8281615061610683,-8.6933331885155118E-2,6.0161851298403833E-4,50.794352883628875,10.464188982258936,-0.10431999826218613,7.2194221558084597E-4,5.9537725358732789,189.30159358385595,22.002282714949338,14.618833239312002,15.54991924827509,14.967272656807188,14.401604533383086,18.149511145226747,16.434403845588108,10.252124767227734,7.3708469663529748,7.6336114785104963,7.4287207570441449,7.4964913518054077,8.7553450462828533,8.0086269423726737,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},11.374261996561781,8.0630278945392657,8.3896169472745754,8.148650631997981,8.1559279830649949,9.6524856264413348,8.8132865896069745,"2028/29",{"$f":"'Cost and rev series'!D46","v":1.8653157522025676},{"$f":"'Cost and rev series'!F46","v":2.81460590322542},0.94929015102285241,1.2304422015587295,61.36925728503428,58.642714844449927,59.09062441177867,58.859203099091104,59.327130283474666,58.793159467741617,58.32671416927942,58.524864682648307,59.555216960047417,null,2028,42.180890181864463,8.8046872143558552,-8.6603450500709209E-2,5.9938751375317526E-4,50.617068218237357,10.435107949137537,-0.10392414060085103,7.1926501650381033E-4,6.7665382956829108,7.989329246730005,7.8725530079792065]
[null,2029,null,{"$f":"D46*(D$48/D$43)^(1/5)","v":25.484212527423207},78.331215448428026,60.528592735693778,69.615714610904561,90.291245377342491,39.444710525513464,51.121862325998976,39.600299692455515,8.5434135213165945,-8.2135198462873135E-2,5.6683303621943705E-4,47.520359630946608,10.096221751254658,-9.8562238155447762E-2,6.8019964346332455E-4,5.6961384009879605,189.30163655744693,21.496635491064499,14.205995799053412,15.126451926066647,14.556799905258439,13.979724935684867,17.684788453799797,15.999608756606321,9.8908910246863417,7.1559360317694072,7.407532231748192,7.2138347652154167,7.2685490854565984,8.471508733893824,7.7647514439730259,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},10.999236801637007,7.8292150267495142,8.1446871872621358,7.9150861521333358,7.9094647486889373,9.3513747088001047,8.5511783166902013,"2029/30",{"$f":"'Cost and rev series'!D47","v":1.864367236103881},{"$f":"'Cost and rev series'!F47","v":2.8869178322318056},1.0225505961279246,1.2427938161698386,58.457511466555992,56.14815913222975,56.557711955787013,56.372827619222015,56.640426060709487,56.171810476972553,55.762455640753416,55.936353568794019,56.960215416806143,null,2029,39.305763866576072,8.5006944488733787,-8.1458690156244129E-2,5.6229179563687553E-4,47.166916639891269,10.042341216055283,-9.7750428187492952E-2,6.7475015476425057E-4,6.5747571634880391,7.731216473592875,7.6207748904369454]
[null,2030,null,{"$f":"'Car costs (CPI)'!D48","v":25.377441054282084},{"$f":"'Car costs (CPI)'!E48","v":78.266480209883866},{"$f":"'Car costs (CPI)'!F48","v":60.515546306853288},{"$f":"'Car costs (CPI)'!G48","v":69.504578486861902},{"$f":"'Car costs (CPI)'!H48","v":90.126965928814542},{"$f":"'Car costs (CPI)'!I48","v":39.382662708236985},{"$f":"'Car costs (CPI)'!J48","v":51.064203937731968},35.693828678369186,8.0877892466992591,-7.4631031814075141E-2,5.1388259712458937E-4,42.832594414043015,9.5127323794528778,-8.9557238176890167E-2,6.1665911654950722E-4,5.3472161494730219,189.30167730805516,20.737973708076083,13.616494484960716,14.518551898510431,13.967447608959274,13.379366733842147,17.005925301030093,15.370136944174044,9.3249579174210684,6.8281016461550283,7.0592087547739126,6.8833601731001011,6.9254993248882446,8.0297648057017721,7.3863334153982976,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},10.414898152663154,7.4763915130368241,7.7715742127707967,7.5598888021621944,7.5418420944913649,8.8869859522684482,8.1487847127500057,"2030/31",{"$f":"'Cost and rev series'!D48","v":2.0159623211262856},{"$f":"'Cost and rev series'!F48","v":2.0757113073875733},5.9748986261287662E-2,1.2435216990320734,55.405631178660663,53.64905315220215,54.001821932798663,53.875087754395139,53.870826185501542,53.503227888358644,53.182115774413553,53.318527333147145,54.317725523231651,null,2030,35.874026754554471,8.1064592819355923,-7.4984274647529298E-2,5.1636025217791494E-4,43.048832105465365,9.5372538364295298,-8.9981129577035163E-2,6.1963230261349791E-4,6.3264115509505023,7.4011965592474223,7.2985548520715682]
[null,2031,null,{"$f":"D48*(D$53/D$48)^(1/5)","v":25.267060520345549},{"$f":"E48*(E$53/E$48)^(1/5)","v":78.117774434836463},60.467917845437775,69.361952147167997,89.868536084445765,39.316055411503328,50.993691589104763,32.508149969024004,7.7068451130272564,-6.8539836499093815E-2,4.7084277824304397E-4,39.009779962828809,9.0273288355577037,-8.2247803798912569E-2,5.6501133389165274E-4,5.022532430127356,189.30172623312976,20.076792994469223,13.087891781615662,13.974715464927208,13.438444069665589,12.840655070037128,16.404180171169198,14.808388675033202,8.853784215104568,6.5496024591223367,6.7649972226656834,6.6031844725821109,6.633146591957539,7.6592470578321912,7.0674329072168263,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.9255788269301846,7.174007500958365,7.453523563217491,7.2559501034932659,7.2259621435144874,8.4943860455948492,7.8066923023962094,"2031/32",{"$f":"'Cost and rev series'!D49","v":2.1603687255698452},{"$f":"'Cost and rev series'!F49","v":2.3031368002656758},0.14276807469583064,1.2452595079400486,52.746292425222663,51.433442618699424,51.744179620640509,51.662397133825351,51.439972655328944,51.149287658754133,50.895362451625225,51.003232356876232,51.988113399891496,null,2031,32.56130801400149,7.7139117934787915,-6.8625485343712406E-2,4.7148167461452835E-4,39.073569616801791,9.0360148372748661,-8.2350582412454881E-2,5.6577800953743396E-4,6.0790014376971095,7.0741224103368463,6.979088599212063]
[null,2032,null,{"$f":"D49*(D$53/D$48)^(1/5)","v":25.157160092430974},77.969351199740686,60.420326869767251,69.219618482765668,89.610847261188397,39.249560766674669,50.923276607927271,29.535103439588767,7.3541677011613933,-6.2791236562586838E-2,4.3035854484743609E-4,35.442124127506517,8.5766692985311774,-7.5349483875104206E-2,5.1643025381692333E-4,{"$f":"IF(ISERROR(VLOOKUP($B50,Non_fuel_op_cost,1,0)),S49,VLOOKUP($B50,Non_fuel_op_cost,S$22,1))","v":4.7232190943089227},189.30178083908243,19.468895342003517,12.604542902999249,13.476501818815217,12.954488599519943,12.348515030663773,15.851362151163991,14.293232701454047,8.4167585456294489,6.2957767343581388,6.4959100727295542,6.3474320144642959,6.3670383664272849,7.3178045883157932,6.7748139912968472,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.4722349245924118,6.8982623707633941,7.1625548885623127,6.9784043131681806,6.9382679346761176,8.1327572623599647,7.4928211515346357,"2032/33",{"$f":"'Cost and rev series'!D50","v":2.2999999999999998},{"$f":"'Cost and rev series'!F50","v":2.3704064442642876},7.0406444264287771E-2,1.2461165391633171,50.311229800406686,49.422226633301044,49.690436627172211,49.651730919388079,49.220634749709099,49.007217052990036,48.820787985501454,48.899984872149332,49.86543116755594,null,2032,29.613455277267857,7.3585303128706299,-6.2930584039999016E-2,4.3136522122822298E-4,35.53614633272143,8.5832465406737573,-7.5516700847998802E-2,5.1763826547386756E-4,5.854037311750198,6.7778549393292389,6.6896305803347715]
[null,2033,null,{"$f":"D50*(D$53/D$48)^(1/5)","v":25.047737682291601},77.82120996777256,60.372773350338747,69.077576893072816,89.353897334240287,39.183178583224567,50.852958859748995,26.875464260869887,7.0189407361324756,-5.7600026535728564E-2,3.9390101697497573E-4,32.250557113043868,8.1523187300749687,-6.9120031842874269E-2,4.7268122036997088E-4,4.4511698427255073,189.30183663434627,18.905101272650732,12.150998046806482,13.009064395680161,12.500308251410969,11.887614544832303,15.335017693585133,13.810643051196234,8.0051370513981812,6.0503568086427251,6.2364035655616004,6.1000473620209483,6.11104821375746,6.9927652996661225,6.4939176454313117,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},9.0460809864070111,6.6329665647508573,6.8831910294358298,6.7112707220292966,6.6627088949718409,7.7894483765546996,7.1926631441005533,"2033/34",{"$f":"'Cost and rev series'!D51","v":2.2999999999999998},{"$f":"'Cost and rev series'!F51","v":2.3757323925732101},7.5732392573210294E-2,1.2470390356143033,48.025264516860908,47.497281924642621,47.727746946753363,47.726343802262264,47.119661216610112,46.973066676779908,46.845010363833005,46.899409934874271,47.843480263216598,null,2033,26.938181361952726,7.0240218206159248,-5.7706610294870064E-2,3.9468223592305983E-4,32.325817634343267,8.1592026095076431,-6.9247932353844077E-2,4.7361868310767186E-4,5.6398543706162423,6.4982016695080231,6.4162297109973254]
[null,2034,null,{"$f":"D51*(D$53/D$48)^(1/5)","v":24.938791210763608},77.673350203128095,60.325257257672511,68.935826778739766,89.097684184891946,39.116908670948803,50.782738210305091,24.466693486482356,6.7040381090373575,-5.2835151545436283E-2,3.6056836489485193E-4,29.360032183778827,7.7555036793494585,-6.3402181854523537E-2,4.3268203787382229E-4,4.2040416073569968,189.30188968140078,18.386417919850459,11.731707634400509,12.576543189135634,12.080298636670737,11.462185838192219,14.857913236154937,13.364304286386059,7.6207172930362503,5.8192727897388057,5.9920353313985046,5.8668948502476592,5.8708443589636579,6.6880385711166168,6.2297549867823365,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.6488390873952437,6.3839088809917941,6.6208542321216317,6.4602734023191601,6.4048161118266638,7.4682596167758533,6.9111027115724433,"2034/35",{"$f":"'Cost and rev series'!D115","v":2.2999999999999998},{"$f":"'Cost and rev series'!F52","v":2.3810583408821406},8.1058340882140811E-2,1.2480271384025943,45.993213570375502,45.81917673139435,46.010097962932974,46.045548566006474,45.264882581976806,45.187965101164934,45.120774542735248,45.149317747458888,46.067664701899218,null,2034,24.531147539303007,6.7265780559751676,-5.2951289599484863E-2,3.6140395497047563E-4,29.437377047163608,7.7808280031852988,-6.3541547519381833E-2,4.3368474596457076E-4,5.4526471075841663,6.252110865116097,6.1757622704996464]
[null,2035,null,{"$f":"'Car costs (CPI)'!D53","v":24.830318607726607},{"$f":"'Car costs (CPI)'!E53","v":77.525771371021293},{"$f":"'Car costs (CPI)'!F53","v":60.27777856231198},{"$f":"'Car costs (CPI)'!G53","v":68.794367541646722},{"$f":"'Car costs (CPI)'!H53","v":88.842205700509055},{"$f":"'Car costs (CPI)'!I53","v":39.050750839964856},{"$f":"'Car costs (CPI)'!J53","v":50.712614525516116},22.315738923377431,6.4792952696934822,-4.8534828771338315E-2,3.3057807311722299E-4,26.778886708052916,7.4599859239673094,-5.8241794525605975E-2,3.9669368774066752E-4,3.981564420750701,189.30194355553607,17.982092633707477,11.414657980616989,12.247121951096469,11.762542358385216,11.140100417939571,14.488699503608203,13.022582702148826,7.3368783654237886,5.6743913790186351,5.8349089984265703,5.7199567110079084,5.7181557011840605,6.4762883335297019,6.0546486721417612,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.3534937418149955,6.2225854448869455,6.44727377757442,6.2970221723004043,6.2359501043854362,7.2414716536756636,6.7200846791641755,"2035/36",{"$f":"AR52","v":2.2999999999999998},{"$f":"'Cost and rev series'!F53","v":2.3863842891910729},{"$f":"AT52","v":8.1058340882140811E-2},1.2490809989816958,44.313953534154464,44.515148038829686,44.662565386103992,44.73649432018366,43.767475628252782,43.769043860906763,43.770413776128329,43.769831822777491,44.658753651780039,null,2035,22.379215535862411,6.4675469701412602,-4.8652602286808191E-2,3.3141783244736579E-4,26.855058643034894,7.4493162787290146,-5.8383122744169832E-2,3.9770139893683895E-4,5.2938713507306216,6.0409055354362478,5.9695639522870669]
[null,2036,null,{"$f":"D53*(D$58/D$53)^(1/5)","v":24.736955173347493},77.358314994514998,60.214073822490946,68.643846878809029,88.590723277370458,38.98749148436616,50.640178094498594,20.418690810212425,6.2075592321407171,-4.4705600059119874E-2,3.0394681866016541E-4,24.502428972254911,7.1217895876319783,-5.364672007094385E-2,3.6473618239219846E-4,3.7837760140431458,189.30198944514592,17.54947633331313,11.062926587056916,11.884377445324553,11.409961506349129,10.783602990117382,14.08956126340918,12.648274393243906,7.0084405276873243,5.4712031348111561,5.6208606133389294,5.5148512266209604,5.5083328385616639,6.2131154552814696,5.8243032063730986,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},8.0151068862046166,6.0052113660045041,6.2190249490868066,6.0778328261317593,6.0121198564207017,6.9653141163935972,6.4759907968514367,"2036/37",{"$f":"AR53","v":2.2999999999999998},{"$f":"'Cost and rev series'!F54","v":2.3917102374999986},8.1058340882140811E-2,1.2502007791876915,42.499750590268853,42.940666383089834,43.061489181149007,43.159399363610234,42.079123954167144,42.127496897751591,42.169752638033529,42.151801987320042,43.016709207102934,null,2036,20.463564046924482,6.2128638335688482,-4.4784243487005999E-2,3.0451759116092362E-4,24.556276856309381,7.1284912636271436,-5.3741092184407195E-2,3.6542110939310828E-4,5.1299924893528654,5.8290456505679646,5.762286243505252]
[null,2037,null,24.643942790882644,77.191220325316309,60.15043640920338,68.493655552089251,88.339952716444756,38.924334604289307,50.567845129582899,18.701135643895647,{"$f":"IF(ISERROR(VLOOKUP($B55,Av_car_cost_work,1,0)),\"\",VLOOKUP($B55,Av_car_cost_work,L$22,0))","v":5.9570416003004771},-4.1190945058445921E-2,2.7959865420614069E-4,22.441362772674772,6.81039995527731,-4.9429134070135106E-2,3.3551838504736881E-4,3.6041927960373266,189.30203086000159,17.156270417029141,10.74228731444148,11.553239142582559,11.088443612260981,10.45897778982917,13.725307461031502,12.306609163455063,6.706663421421398,5.2848101626161199,5.4242339317128874,5.3265038801874809,5.3162344927187437,5.9712871118637327,5.6126187640620291,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.7045983507943818,5.8059979047341441,6.0095524403234739,5.8767677247507315,5.8073652281753452,6.7117941713881644,6.2518932209147682,"2037/38",2.2999999999999998,{"$f":"'Cost and rev series'!F55","v":2.3917102374999986},8.1058340882140811E-2,1.2513215632578967,40.901422891159122,41.582315405077622,41.674424001234286,41.796802530696489,40.602586781229704,40.70099400757988,40.786956735716501,40.75043893016241,41.588726429835646,null,2037,18.751800932532504,5.9734853608902823,-4.1280461098964771E-2,2.8024667760345485E-4,22.502161119039005,6.8289510282414154,-4.9536553318757719E-2,3.3629601312414579E-4,4.9734667270630633,5.6289286676487542,5.566332211565765]
[null,2038,null,24.551280140356557,77.024486582134116,60.086866251295042,68.343792840906744,88.089892002689282,38.861280033731461,50.495615482981052,17.186241632126304,5.7722990108194567,-3.8034354219847362E-2,2.5784258334137259E-4,20.623489958551563,6.5732146147790651,-4.5641225063816827E-2,3.0941110000964715E-4,3.4442671786184684,189.30206629659364,16.848683162189509,10.497524539351422,11.298620557635159,10.842822042676309,10.211001991923311,13.441367736197382,12.042679355249161,6.4791832930589157,5.1611404381117385,5.2911119267477709,5.2009014332997356,5.1877799656057864,5.7975056228191182,5.4658929088752224,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.4694680113151701,5.6707638233181044,5.864827541487359,5.7397034808037954,5.6674964487390787,6.5274925975883367,6.093974416689063,"2038/39",2.2999999999999998,{"$f":"'Cost and rev series'!F56","v":2.3917102374999986},8.1058340882140811E-2,1.2524433520922589,39.650412480496833,40.612066669074409,40.6683896214806,40.819738122318711,39.485115233739904,39.646826013999963,39.788086979843953,39.728077943429064,40.535634109914916,null,2038,17.228672310249266,5.7785197148984455,-3.8107011315159089E-2,2.583738309752129E-4,20.674406772299118,6.5807996055700544,-4.5728413578190907E-2,3.1004859717025552E-4,4.8542776253342446,5.4717090980930125,5.4127445424480811]
[null,2039,null,24.458965906756909,76.858112985364926,60.023363277686897,68.194258026257444,87.840539126765293,38.798327606958694,50.423489007116153,15.841070332848812,5.6124392376543941,-3.516839176249572E-2,2.3821150301196579E-4,19.009284399418576,6.3663692374447756,-4.2202070114994869E-2,2.858538036143589E-4,3.3005623622964286,189.30209489309158,16.582564870329762,10.286296404098886,11.078027768335797,10.630729099215712,9.9972258247875132,13.194531909540109,11.813752869133141,6.2823505581740395,5.0587142182858242,5.179832406953949,5.0965331308041559,5.0813599870339772,5.6492492775102745,5.3421776313536116,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.266018522571958,5.5579470470021182,5.7431086310131612,5.6250475012675052,5.5508239802413426,6.3698219357603731,5.9602114943075044,"2039/40",2.2999999999999998,{"$f":"'Cost and rev series'!F57","v":2.3917102374999986},8.1058340882140811E-2,1.2535661465915324,38.489255870693178,39.697434977430099,39.720463907765549,39.897969094922388,38.440058073736004,38.659094397488083,38.850431564981662,38.769149669568854,39.545901455991405,null,2039,15.874077614365966,5.6044419198547866,-3.523088635641327E-2,2.3865438490136733E-4,19.048893137239155,6.3588508763594156,-4.2277063627695927E-2,2.8638526188164078E-4,4.7495783603230564,5.3330146049213401,5.277296585306674]
[null,2040,null,{"$f":"'Car costs (CPI)'!D58","v":24.366998780015898},{"$f":"'Car costs (CPI)'!E58","v":76.692098757089212},{"$f":"'Car costs (CPI)'!F58","v":59.959927417375042},{"$f":"'Car costs (CPI)'!G58","v":68.045050390710472},{"$f":"'Car costs (CPI)'!H58","v":87.591892085021769},{"$f":"'Car costs (CPI)'!I58","v":38.735477158505553},{"$f":"'Car costs (CPI)'!J58","v":50.351465554622123},14.627928159639932,5.4205901932909022,-3.2552407680814278E-2,2.2035195024016512E-4,17.553513791567916,6.1294504157690461,-3.9062889216977134E-2,2.6442234028819817E-4,3.1705407049583645,189.30212667938014,16.297868956529353,10.049732815046491,10.832604428061053,10.393344480759733,9.7586030525090273,12.925506322051866,11.560852634236475,6.0549865971091643,4.9177654727185676,5.0306458196583144,4.9536926683388032,4.9369971465093183,5.4662436185474155,5.1815784630086181,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},7.033179373949503,5.407867107111433,5.5847314571885152,5.4731780948743287,5.3974593391344232,6.1786013945216798,5.7907975965311529,"2040/41",2.2999999999999998,{"$f":"'Cost and rev series'!F58","v":2.3917102374999986},8.1058340882140811E-2,1.254689947657279,37.296809286815353,38.68575497900509,38.682972638560912,38.879940446103262,37.335462638300818,37.597020936285844,37.825502783559457,37.728441465797239,38.476825922968629,null,2040,14.661193074184595,5.4351370256416125,-3.2616616987776875E-2,2.2080437210140558E-4,17.593431689021514,6.1456224893796421,-3.913994038533225E-2,2.6496524652168667E-4,4.6438183649226703,5.1960400965169109,5.1433030553106374]
[null,2041,null,{"$f":"D58*(D$63/D$58)^(1/5)","v":24.300306250502864},76.554045125225514,59.904131041505472,67.926249786031534,87.398335861857262,38.688851690612609,50.292919114361112,13.547845644609705,5.286928478330255,-3.0193260826983218E-2,2.043020849133263E-4,16.257414773531643,5.9572198885357013,-3.6231912992379857E-2,2.4516250189599156E-4,3.057054004254729,189.30214572164238,16.078549442559048,9.8796449491825484,10.654664249312729,10.222039266781001,9.5866792060141783,12.72475704681171,11.375603197599592,5.8905639444334108,4.8326657750709225,4.9379360130291277,4.8666348788149838,4.8492923384209039,5.3426239793661052,5.0783743341807526,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.8635140843571838,5.314651060046808,5.48388217072847,5.3780746967827806,5.3017116333390133,6.0476158938352143,5.6797581607402421,"2041/42",2.2999999999999998,{"$f":"'Cost and rev series'!F59","v":2.3917102374999986},8.1058340882140811E-2,1.2558147561918687,36.330182161530935,37.924325547811115,37.893148418349526,38.110388414484703,36.465987556571349,36.777214108570853,37.049083202647587,36.93359055916283,37.652083827430189,null,2041,13.583931029671216,5.2807443507235412,-3.0272664588415016E-2,2.0484120901544003E-4,16.300717235605457,5.9517976773576082,-3.6327197506098023E-2,2.4580945081852801E-4,4.5464607612519607,5.0706573699917099,5.0205967212094027]
[null,2042,null,24.233796258590502,76.416240004037363,59.848386587572669,67.807656596639831,87.205207349644468,38.642282345282645,50.23444074929175,{"$f":"IF(ISERROR(VLOOKUP($B60,Av_car_cost_work,1,0)),\"\",VLOOKUP($B60,Av_car_cost_work,K$22,0))","v":12.612104669825523},5.1285302529427508,-2.8151729018879364E-2,1.9040871599494233E-4,{"$f":"IF(ISERROR(VLOOKUP($B60,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B60,av_car_cost_nonwork,O$22,0))","v":15.134525603790628},5.7633005165899833,-3.3782074822655238E-2,2.2849045919393077E-4,2.9584891339435178,189.30215856639529,15.848547486411853,9.6899458966470284,10.457958206976869,10.031342918667004,9.39544463135217,12.508711341638548,11.172768094586981,5.703341213429403,4.714111888348345,4.8127927781713886,4.746386396360875,4.72849079216987,5.1907290693164363,4.9441502102093855,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.6722059477451143,5.1893028272736466,5.3519047051425872,5.2510984602732966,5.1741837499862706,5.8895945984365374,5.5389817049393129,"2042/43",2.2999999999999998,{"$f":"'Cost and rev series'!F60","v":2.3917102374999986},8.1058340882140811E-2,1.2569405730984802,{"$f":"(AJ60*0.75+AJ61*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":35.32161225708132},{"$f":"(AK60*0.75+AK61*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":37.027532701985002},{"$f":"(AL60*0.75+AL61*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":36.979399337595233},{"$f":"(AM60*0.75+AM61*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":37.208298870323482},{"$f":"($AO60*0.75+$AO61*0.25)/($AO$28*0.75+$AO$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":35.514247156255657},{"$f":"(($AN60*0.75+$AN61*0.25)*BA$24+($AO60*0.75+$AO61*0.25)*BA$25)/(($AN$28*0.75+$AN$29*0.25)*BA$24+($AO$28*0.75+$AO$29*0.25)*BA$25)*100/GDP_deflator_to_RPI_conversion","v":35.852469466636407},{"$f":"(($AN60*0.75+$AN61*0.25)*BB$24+($AO60*0.75+$AO61*0.25)*BB$25)/(($AN$28*0.75+$AN$29*0.25)*BB$24+($AO$28*0.75+$AO$29*0.25)*BB$25)*100/GDP_deflator_to_RPI_conversion","v":36.147920457334337},{"$f":"(($AN60*0.75+$AN61*0.25)*BC$24+($AO60*0.75+$AO61*0.25)*BC$25)/(($AN$28*0.75+$AN$29*0.25)*BC$24+($AO$28*0.75+$AO$29*0.25)*BC$25)*100/GDP_deflator_to_RPI_conversion","v":36.022409994102858},{"$f":"(AP60*0.75+AP61*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":36.718099708455988},null,2042,12.65565708396144,5.1349215223665006,-2.8240419184315406E-2,1.9102397725768346E-4,15.186788500753728,5.7712329736204495,-3.388850302117849E-2,2.2922877270922014E-4,4.4502605605520564,4.9496398194431164,4.9019492215420426]
[null,2043,null,24.167468304672994,76.278682946180083,59.79269400726011,67.689270460406732,87.012505603248911,38.595769054961544,50.176030380259235,11.850573351585009,4.9956971052502457,-2.6464957872519682E-2,1.7897639212752293E-4,14.22068802190201,5.6011109727661275,-3.175794944702362E-2,2.1477167055302749E-4,2.8743516292156173,189.30216686456004,15.658277393685527,9.5297762858377268,10.291677175252403,9.8704036654810103,9.2340963902121516,12.327004691654921,11.001680155197938,5.5474654234829677,4.6147226486677901,4.7078952531346667,4.6455751741560105,4.6272790562669757,5.0637715345034939,4.8317555658675504,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.5130455102392144,5.0841090769167447,5.2411450701301652,5.1445450257176981,5.0672289924432539,5.757408536425964,5.4209818651798685,"2043/44",2.2999999999999998,{"$f":"'Cost and rev series'!F61","v":2.3917102374999986},8.1058340882140811E-2,1.2580673992811024,34.483182061537228,36.279385131498387,36.216619427457545,36.455663195243453,34.7205504628445,35.081288737457797,35.39640834177127,35.262542459591366,35.938728686259786,null,2043,11.879792640930262,5.0020112682466289,-2.6528321863435601E-2,1.7940831756947938E-4,14.255751169116314,5.6085988862554359,-3.1833986236122727E-2,2.152899810833752E-4,4.3593721747651379,4.8374319740776457,4.7917773793868106]
[null,2044,null,24.101321890511947,76.141373505114288,59.737053252296214,67.571091015835833,86.820229679624646,38.549311752176507,50.117687928200802,11.205919190725508,4.8881206095432743,-2.5031642689823684E-2,1.692717700279293E-4,13.447103028870607,5.4688730828995062,-3.003797122778842E-2,2.0312612403351515E-4,2.8037970546021409,189.30217540980621,15.506329138691367,9.4006944522493452,10.157161337673344,9.7407372259346587,9.1040562118506045,12.179851736570292,10.86330860539784,5.4208493729347609,4.5359732253059573,4.6244568183038055,4.5656252313021302,4.5469683709946471,4.9616140428385016,4.7419586100382505,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.3840102403208192,5.0005529206064177,5.1528287557459862,5.0598471695081937,4.9821691526625695,5.6509539889359388,5.3265460474274411,"2044/45",2.2999999999999998,{"$f":"'Cost and rev series'!F62","v":2.3917102374999986},8.1058340882140811E-2,1.2591952356445344,33.767811892708465,35.633987557975232,35.559275676354844,35.806773955673698,34.039544243170646,34.417995563726095,34.74858823652518,34.608149243899263,35.26829407332589,null,2044,11.235515764946124,4.8875357949269116,-2.5101151483140939E-2,1.6973568225004602E-4,13.482618917935348,5.4691811910531909,-3.012138177976913E-2,2.0368281870005524E-4,4.2800459023572888,4.7401933199696442,4.696249353379403]
[null,2045,null,{"$f":"'Car costs (CPI)'!D63","v":24.035356519232639},{"$f":"'Car costs (CPI)'!E63","v":76.004311235104367},{"$f":"'Car costs (CPI)'!F63","v":59.681464274454306},{"$f":"'Car costs (CPI)'!G63","v":67.453117902061891},{"$f":"'Car costs (CPI)'!H63","v":86.62837863780959},{"$f":"'Car costs (CPI)'!I63","v":38.502910369535954},{"$f":"'Car costs (CPI)'!J63","v":50.059413314145615},10.679651326748472,4.7782048553708503,-2.3876362680396713E-2,1.6142279681680263E-4,12.815581592098166,5.3378676256476218,-2.8651635216476054E-2,1.9370735618016316E-4,2.7473175920778541,189.30217924619313,15.365218120954625,9.2744904231418488,10.026334110124683,9.6142016092148843,8.9770478850124888,12.039458742577601,10.729691986601967,5.294316847584744,4.4478169645949563,4.5325909221361602,4.4765715018723995,4.4574325760076929,4.8547095107229126,4.6450109568950069,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.2560854724896799,4.9087631072571671,5.0572420618970177,4.9672139289484001,4.8890547399876931,5.5408513168470295,5.2260965169730103,"2045/46",2.2999999999999998,{"$f":"'Cost and rev series'!F63","v":2.3917102374999986},8.1058340882140811E-2,1.260324083094386,33.053061866130825,34.926077225005805,34.847776625155632,35.097597519878221,33.332210488210194,33.712602656989674,34.044890739916895,33.903731520528339,34.553891848559843,null,2045,10.706434765838736,4.7758614715264072,-2.3938325888341695E-2,1.6183795977610282E-4,12.847721719006485,5.336232236422191,-2.8725991066010034E-2,1.9420555173132339E-4,4.1969544809003638,4.6415438476709392,4.5990856711562955]
[null,2046,null,{"$f":"D63*(D$68/D$63)^(1/5)","v":23.991095073156515},{"$f":"E63*(E$68/E$63)^(1/5)","v":75.914230742185438},59.647872167909632,67.376529428288734,86.498878887475286,38.476762641453497,50.021637016021302,10.260517219132499,4.658915565820652,-2.2968935502749675E-2,1.552344754428768E-4,12.312620662958999,5.2003206114940159,-2.7562722603299606E-2,1.8628137053145215E-4,2.7473175920778541,189.30217924619313,15.26273068549391,9.1859674373690332,9.9341689622759084,9.5252701992162763,8.8880321318911193,11.938858618202499,10.635239045798473,5.1594954578037564,4.343642964130475,4.4254492981385081,4.3716257873404238,4.3522879426950398,4.7355801007709033,4.5338405731018172,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.1243519674908198,4.8060837748933629,4.9515306877330838,4.8637975766087234,4.7854504108148337,5.4234914491659687,5.1165226449238732,"2046/47",2.2999999999999998,{"$f":"'Cost and rev series'!F64","v":2.3917102374999986},8.1058340882140811E-2,1.2614539425370797,32.406828323748236,34.260564334099307,34.182440989691102,34.431451829152344,32.682048261587113,33.058124485006907,33.386642413532186,33.247084792514734,33.890233222645286,null,2046,10.281756990888265,4.6733184138657293,-2.3015606635932502E-2,1.5555147670513639E-4,12.338108389065919,5.2160734077282598,-2.7618727963118997E-2,1.8666177204616365E-4,4.116801616277745,4.5482532506226789,4.5070497243629024]
[null,2047,null,23.946915135154015,75.824257012883891,59.614298968904109,67.300027915570865,86.369572724803604,38.450632670565952,49.983889224996958,9.9263421985395937,4.5972376684507648,-2.2248192857833936E-2,1.5031415911798929E-4,11.911610638247513,5.1257847822773837,-2.6697831429400715E-2,1.8037699094158714E-4,2.7473175920778541,189.30217924619313,15.217568282304109,9.1493102343650676,9.8943996541591925,9.4883719396440824,8.8509853561683212,11.892741060703349,10.593902055387264,5.0873094520844342,4.295581208940833,4.3750589889323379,4.3229930160866452,4.3033777190685409,4.6757045607189935,4.4802842560414202,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},6.0547467092477465,4.7591111516667439,4.9021546815506092,4.8162854483696638,4.7376731435809409,5.3649297931053779,5.0641332705898163,"2047/48",2.2999999999999998,{"$f":"'Cost and rev series'!F65","v":2.3917102374999986},8.1058340882140811E-2,1.2625848148798497,32.019357442046669,33.899506470421265,33.816130714915346,34.068992675119674,32.307232432878813,32.690461136933273,33.025227049179911,32.883015223723071,33.518910160078633,null,2047,9.9434925137550696,4.5987748650876599,-2.2285809982033403E-2,1.5056978826116446E-4,11.932191016506083,5.1279067054809442,-2.6742971978440076E-2,1.8068374591339735E-4,4.0599592876698818,4.4813280125796116,4.441087401721278]
[null,2048,null,23.902816555126876,75.734389920663247,59.580744666795496,67.22361326516986,86.240459860402609,38.424520444814213,49.946169919560298,9.6607684388085939,4.541708557628457,-2.1677918709716068E-2,1.4641635936580246E-4,11.59292212657031,5.0597366458749917,-2.601350245165928E-2,1.7569963123896296E-4,{"$f":"IF(ISERROR(VLOOKUP($B66,Non_fuel_op_cost,1,0)),S65,VLOOKUP($B66,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.178345621738721,9.1141771401899518,9.8565813056502272,9.4531338711984407,8.8155439501361794,11.850258361786395,10.555097948076135,5.0233280581385928,4.25045331994089,4.3281177723251574,4.277457266641254,4.2574972017158617,4.6212972733996018,4.4308739576452112,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9931297683246623,4.7149377631443601,4.856084696630429,4.7717331249579518,4.6927895588232156,5.3116613010813678,5.0157358608654841,"2048/49",2.2999999999999998,{"$f":"'Cost and rev series'!F66","v":2.3917102374999986},8.1058340882140811E-2,1.2637167010307444,31.678301586077392,33.563319002478401,33.477477331157218,33.732399117646402,31.968745370446396,32.353797349788579,32.690155967405445,32.547267545169099,33.178751245030867,null,2048,9.6782850731580563,4.5438542785065588,-2.1716696686727533E-2,1.4667922046216999E-4,11.613942087789667,5.0625119259316076,-2.6060036024073033E-2,1.7601506455460397E-4,4.0188716756675555,4.4325328025248032,4.3930282654079384]
[null,2049,null,23.85879918325325,75.644629339136969,59.547209250947553,67.147285378459401,86.11154000531296,38.398425952147377,49.908479078215258,9.4652612164754455,4.4947623303185553,-2.126275646964405E-2,1.4357000399908571E-4,11.358313459770534,5.0047896296990624,-2.5515307763572859E-2,1.7228400479890284E-4,2.7473175920778541,189.30217924619313,15.147493171081299,9.0828376936434889,9.8230034903970633,9.421836844409448,8.7839666810133572,11.813756387878637,10.52113903718767,4.9701602883025044,4.2106752497452282,4.2870656470688058,4.2374480657426643,4.217049413541277,4.5748657877266918,4.3880769629987473,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9420931060486817,4.6759655794570527,4.8157463661635154,4.7325559345702253,4.6531889030630023,5.2661780813696781,4.9737829010707166,"2049/50",2.2999999999999998,{"$f":"'Cost and rev series'!F67","v":2.3917102374999986},8.1058340882140811E-2,{"$f":"(1+AS67/100)/(1+AR67/100)*AU66","v":1.2648496018986257},31.441543021002122,33.331681159811986,33.24350218792415,33.500779336936027,31.733243099359186,32.120195209627504,32.458213669151171,32.3146201298796,32.943455883449907,null,2049,9.4779825272242633,4.5056351304609432,-2.1290752977065303E-2,1.4376008325918486E-4,11.373579032669117,5.0165837165952336,-2.5548903572478368E-2,1.7251209991102183E-4,3.9910389980006533,4.3990683576428848,4.3601016529268293]
[null,2050,null,{"$f":"'Car costs (CPI)'!D68","v":23.814862869987174},{"$f":"'Car costs (CPI)'!E68","v":75.554975142068329},{"$f":"'Car costs (CPI)'!F68","v":59.513692710730048},{"$f":"'Car costs (CPI)'!G68","v":67.071044156925154},{"$f":"'Car costs (CPI)'!H68","v":85.982812871007326},{"$f":"'Car costs (CPI)'!I68","v":38.372349180522725},{"$f":"'Car costs (CPI)'!J68","v":49.870816679481997},9.3206392371375699,4.4913073035782043,-2.0959580259257055E-2,1.4148396567276555E-4,11.184767084565085,4.997018961107818,-2.5151496311108461E-2,1.6978075880731865E-4,2.7473175920778541,189.30217924619313,15.160005816357071,9.0915448421679379,9.8297926397753681,9.4306926630091716,8.7924877442549718,11.818879287785634,10.527984507243158,4.9639851931279733,4.2139357771686621,4.2894395770231064,4.2406048198012387,4.2197006271548307,4.5733683273024583,4.3892295384597713,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9377026855470119,4.6797462578723898,4.8185419485001413,4.736256947907906,4.6564006858899702,5.2653128637486768,4.9754791465824368,"2050/51",2.2999999999999998,{"$f":"'Cost and rev series'!F68","v":2.3917102374999986},8.1058340882140811E-2,1.2659835183931702,31.400463424720733,33.323713505792078,33.229967600211943,33.492524096350557,31.703053762313836,32.098981690547802,32.444840893360357,32.297916529846354,32.924643459684837,null,2050,9.3578288920716322,4.492379100639214,-2.1037701042803461E-2,1.420211793166104E-4,11.229394670485959,4.9992112767067356,-2.524524125136415E-2,1.7042541517993246E-4,3.9840737907845059,4.3892449048810844,4.3505511619202348]
[null,2051,null,{"$f":"D68*(D$73/D$68)^(1/5)","v":23.779208872416287},{"$f":"E68*(E$73/E$68)^(1/5)","v":75.487220721763379},59.486150429774277,67.00882501686614,85.889065575974215,38.352649877929387,49.837528851240833,9.3247758775359415,4.4921394650818929,-2.0968887183055684E-2,1.415467819218248E-4,11.189731053043129,4.998017554912245,-2.5162664619666819E-2,1.6985613830618976E-4,2.7473175920778541,189.30217924619313,15.173838588232199,9.0944189410361318,9.8320217877971956,9.4341184530419291,8.7952387170661375,11.822412487269983,10.531480145658199,4.9662824261910217,4.214686099075216,4.2903472801921367,4.2415709623157456,4.2201181210801959,4.5745674640706797,4.3903818833396802,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9411015597640819,4.6806993999628137,4.8195758493315717,4.7374579861628394,4.6570410264820161,5.2667349029392323,4.9768552754256525,"2051/52",2.2999999999999998,{"$f":"'Cost and rev series'!F69","v":2.3917102374999986},8.1058340882140811E-2,1.2671184514248703,31.390299974037447,33.300651365213199,33.207329350689598,33.471014726180371,31.683213876900169,32.076859203663908,32.420724460941081,32.274647144943195,32.904253508607901,null,2051,9.3247768046431592,4.4921396515866068,-2.0968889268931035E-2,1.4154679600025376E-4,11.189732165571792,4.9980177787179016,-2.5162667122717239E-2,1.6985615520030451E-4,3.9857765415582325,4.3903820466838521,4.3517423192423159]
[null,2052,null,{"$f":"D69*(D$73/D$68)^(1/5)","v":23.743608253592519},75.41952706067994,59.458620895082532,66.946663595028724,85.795420493872186,38.332960688413067,49.804263241996324,9.3289162263631855,4.4929723726044388,-2.0978202450355705E-2,1.4160965448459988E-4,11.194699471635822,4.9990170439392996,-2.5173842940426846E-2,1.6993158538151985E-4,2.7473175920778541,189.30217924619313,15.187691417345054,9.0972970412194201,9.8342524900466586,9.4375484961283398,8.7979955842572295,11.825947953168555,10.534978580138418,4.96858228371054,4.2154388004034429,4.2912560301805147,4.242539288474843,4.2205395407527178,4.5757677587215682,4.3915355513827059,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9445047232639965,4.6816550763653382,4.8206108454397185,4.7386614056904275,4.6576854808251689,5.2681582058769507,4.9782328680937749,"2052/53",{"$f":"AR69","v":2.2999999999999998},{"$f":"'Cost and rev series'!F70","v":2.3917102374999986},8.1058340882140811E-2,1.2682544019050346,31.380152186944553,33.277621814936147,33.18471253675574,33.449533824987441,31.663391695112221,32.054768163000894,32.396651479460388,32.251416111257413,32.883883340060216,null,2052,9.3289171543015392,4.4929725592763514,-2.0978204538101008E-2,1.416096685756499E-4,11.194700585161847,4.9990172679455958,-2.517384544572121E-2,1.6993160229077987E-4,3.9867379317512968,4.3915357149155296,4.3528776249680199]
[null,2053,null,23.70806093360083,75.351894104331777,59.431104100755981,66.884559837870015,85.701877513258196,38.313281606781992,49.771019836917709,9.3330602869438444,4.4938060268146369,-2.0987526068636929E-2,1.4167258341157504E-4,11.199672344332612,5.000017428991538,-2.5185031282364316E-2,1.7000710009389E-4,2.7473175920778541,189.30217924619313,{"$f":"$K71/D71+$L71+$M71*D71+$N71*D71^2+$S71+$T71/D71","v":15.201564333941189},9.1001791435345361,9.8364847475228121,9.4409827939105391,8.8007583444744384,11.829485687091415,10.53847981258029,{"$f":"$O71/D71+$P71+$Q71*D71+$R71*D71^2","v":4.9708847698282099},4.2161938799593992,4.2921658278082511,4.2435097975377927,4.2209648811123479,4.5769692123849959,4.3926905435073085,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U71*$AI71+AB71*(1-$AI71)","v":5.9479121826813506},4.6826132860780394,4.8216469376616899,4.739867205977494,4.6583340442133281,5.26958277373756,4.9796119255986637,"2053/54",2.2999999999999998,{"$f":"'Cost and rev series'!F71","v":2.3917102374999986},8.1058340882140811E-2,1.2693913707457887,31.370020058259499,33.254624791845146,33.162117137177859,33.428081340367207,31.643587201410313,32.032708502469696,32.372621838672281,32.228223337301316,32.863532932981016,null,2053,9.3330612157140784,4.4938062136538974,-2.098752815825386E-2,1.4167259751525743E-4,11.199673458856893,5.0000176531986504,-2.5185033789904627E-2,1.700071170183089E-4,3.9877004253458708,4.3926907072290184,4.3540142337006191]
[null,2054,null,23.672566832645821,75.284321798281525,59.403600040898517,66.822513691896773,85.60843652281072,38.293612627847054,49.737798621184126,9.3372080626054412,4.4946404283818797,-2.0996858045385862E-2,1.4173556875327973E-4,11.204649675126529,5.0010187108722288,-2.5196229654463029E-2,1.7008268250393569E-4,2.7473175920778541,189.30217924619313,15.21545736831704,9.1030652488050805,9.838718561225857,9.4444213480377162,8.8035269963806364,11.833025690650125,10.541983844882674,4.9731898886985659,4.2169513365554092,4.2930766738965564,4.2444824887697994,4.221394137115297,4.5781718261922251,4.3938468606339081,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9513239446672239,4.6835740281053173,4.8226841268357914,4.7410753865169131,4.6589867119566861,5.2710086076981923,4.9809924489541784,"2054/55",2.2999999999999998,{"$f":"'Cost and rev series'!F72","v":2.3917102374999986},8.1058340882140811E-2,1.2705293588600755,31.359903582838797,33.231660232983344,33.139543130748287,33.406657220048785,31.623800380270346,32.010680156167716,32.348635428666434,32.205068731859505,32.843202266340377,null,2054,9.3372089922083017,4.4946406153886382,-2.0996860136876093E-2,1.4173558286960584E-4,11.204650790649962,5.0010189352803396,-2.5196232164251313E-2,1.7008269944352702E-4,3.9886640231089729,4.3938470245447423,4.3551521463458887]
[null,2055,null,{"$f":"'Car costs (CPI)'!D73","v":23.637125871051552},{"$f":"'Car costs (CPI)'!E73","v":75.216810088140633},{"$f":"'Car costs (CPI)'!F73","v":59.376108709616766},{"$f":"'Car costs (CPI)'!G73","v":66.760525103665373},{"$f":"'Car costs (CPI)'!H73","v":85.51509741132962},{"$f":"'Car costs (CPI)'!I73","v":38.273953746421817},{"$f":"'Car costs (CPI)'!J73","v":49.70459957998461},9.3413595566784817,4.4954755779761575,-2.1006198388095729E-2,1.4179861056028888E-4,11.209631468014178,5.0020208903853627,-2.5207438065714873E-2,1.7015833267234665E-4,2.7473175920778541,189.30217924619313,15.229370550820008,9.1059553578614896,9.8409539321571469,9.4478641601661071,8.8063015386553491,11.83656796545776,10.545490678946821,4.9754976444890104,4.2177111690100659,4.2939885692678459,4.2454573614420106,4.2218273037340115,4.579375601275915,4.3950045036848904,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9547400158892039,4.6845373014578957,4.8237224138015256,4.74228594680761,4.6596434793817165,5.2724357089373868,4.9823744391761879,"2055/56",2.2999999999999998,{"$f":"'Cost and rev series'!F73","v":2.3917102374999986},8.1058340882140811E-2,1.2716683671616569,31.349918463107223,33.208803805235064,33.117162518884847,33.385426622062859,31.604302256618272,31.988826685838571,32.324724466895084,32.182031812525437,32.823123640222292,null,2055,{"$f":"K73*0.5+K72*0.25+K74*0.25","v":9.3413604871147182},4.4954757651505659,-2.100620048146095E-2,1.4179862468927004E-4,11.209632584537662,5.0020211149946521,-2.5207440577753142E-2,1.7015834962712405E-4,3.9896287258092595,4.3950046677850843,4.356291363811529]
[null,2056,null,{"$f":"D73*(D$78/D$73)^(1/5)","v":23.600466986382205},{"$f":"E73*(E$78/E$73)^(1/5)","v":75.140448780334182},59.341037293226563,66.688183186664119,85.417138861297815,38.248634584273248,49.66436141351879,9.3455147724964664,4.4963114762680672,-2.1015547104266483E-2,1.4186170888322273E-4,11.21461772699576,5.0030239683356541,-2.521865652511978E-2,1.7023405065986729E-4,2.7473175920778541,189.30217924619313,15.243775383256544,9.1091602060265942,9.8436508566973977,9.4517979695690713,8.809195303191629,11.840939976708185,10.549617817938822,4.9778554703460189,4.2184878127298795,4.2949637603401358,4.2464868120605113,4.2222533898493362,4.5806931514080418,4.3962542418923718,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9582483279477652,4.6855458381123078,4.8248620300017144,4.7435927629844192,4.6603052281867257,5.2740449593642369,4.983898968459533,"2056/57",2.2999999999999998,{"$f":"'Cost and rev series'!F74","v":2.3917102374999986},8.1058340882140811E-2,1.2728083965651138,31.340295866257236,33.186207514209528,33.09531896724355,33.364720228077474,31.585634036396911,31.967435132249658,32.300953970472563,32.159271914227297,32.803761114106202,null,2056,9.3455157037668215,4.4963116636102738,-2.101554919950837E-2,1.418617230248703E-4,11.214618844520187,5.0030241931463024,-2.5218659039410042E-2,1.7023406762984433E-4,3.9906701744810316,4.3962544061912121,4.3575212105986294]
[null,2057,null,{"$f":"D74*(D$78/D$73)^(1/5)","v":23.563864956079691},75.064164995747916,59.305986592310553,66.615919659593843,85.319292523937392,38.223332171373421,49.624155821705102,9.3496737133958732,4.4971481239288034,-2.1024904201404786E-2,1.4192486377274683E-4,11.219608456075049,5.0040279455285379,-2.5229885041685739E-2,1.7030983652729616E-4,2.7473175920778541,189.30217924619313,15.258201813997108,9.1123700385059507,9.8463499393177756,9.4557373674464813,8.8120955247284769,11.845315255591549,10.553748745045702,4.9802160263706234,4.2192673185857164,4.2959402047547197,4.2475189647994736,4.2226837306403135,4.5820120219394358,4.397505525798473,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9617611720763684,4.6865574395702483,4.8260029859464408,4.7449025569277952,4.6609714419888819,5.2756557161506965,4.9854252575917055,"2057/58",2.2999999999999998,{"$f":"'Cost and rev series'!F75","v":2.3917102374999986},8.1058340882140811E-2,1.2739494479858469,31.330689179949498,33.16364674251377,33.073497159632936,33.34404506494586,31.566982918016389,31.946075643188383,32.277228609095218,32.136551598490982,32.784418514682578,null,2057,9.3496746455010964,4.4971483114389592,-2.102490629852502E-2,1.4192487792707214E-4,11.219609574601316,5.0040281705407246,-2.5229887558230021E-2,1.7030985351248654E-4,3.9917129112352114,4.3975056902962271,4.3587525784823065]
[null,2058,null,23.527319691968415,74.987958655679023,59.270956594632821,66.543734437510977,85.221558270707419,38.198046496642306,49.583982778172853,9.3538363827161763,4.4979855216301612,-2.1034269687024033E-2,1.4198807527957216E-4,11.22460365925941,5.0050328227701666,-2.5241123624428836E-2,1.7038569033548659E-4,2.7473175920778541,189.30217924619313,15.272649876754812,9.1155848559854213,9.8490511813131398,9.4596823557441851,8.8150022015290048,11.849693804570865,10.557883462944162,4.9825793170006865,4.220049684230891,4.2969179032756264,4.2485538176504098,4.2231183200159883,4.58333221410411,4.398758356184592,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9652785555086538,4.6875721037746398,4.8271452824504273,4.7462153270068868,4.6616421151130423,5.2772679806481477,4.9869533075351056,"2058/59",2.2999999999999998,{"$f":"'Cost and rev series'!F76","v":2.3917102374999986},8.1058340882140811E-2,1.2750915223400774,31.321098400063644,33.141121410701494,33.051697071982019,33.323401063163956,31.548348885824431,31.92474814665507,32.253548261541631,32.113870765004933,32.765095817750456,null,2058,9.3538373156570174,4.4979857093084163,-2.1034271786024301E-2,1.419880894465866E-4,11.224604778788418,5.0050330479840728,-2.524112614322916E-2,1.7038570733590391E-4,3.9927569367229609,4.3987585208815263,4.3599854682315176]
[null,2059,null,23.490831106009534,74.911829681504585,59.235947287964677,66.471627435563988,85.123935973214216,38.172777549007193,49.543842256572717,9.3580027837998401,4.4988236700445405,-2.1043643568644362E-2,1.420513434544552E-4,11.229603340559807,5.0060386008674218,-2.5252372282373231E-2,1.7046161214534622E-4,2.7473175920778541,189.30217924619313,15.28711960530136,9.1188046591617216,9.8517545839801475,9.4636329364205896,8.8179153318765451,11.85407562611169,10.562021974315005,4.9849453466884297,4.2208349073285225,4.2978968566685714,4.249591368615186,4.2235571519050712,4.5846537291379885,4.4000127338350916,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9688004854968471,4.6885898286783085,4.8282889203300945,4.7475310716014096,4.662317241903783,5.2788817542099462,4.9884831192552044,"2059/60",2.2999999999999998,{"$f":"'Cost and rev series'!F77","v":2.3917102374999986},8.1058340882140811E-2,1.276234620544848,31.311523522522442,33.11863143955361,33.029918680254418,33.302788153438527,31.529731924187622,31.903452570865372,32.229912806977289,32.091229313771606,32.745792999154368,null,2059,9.3580037175770467,4.498823857891046,-2.1043645669526351E-2,1.4205135763417011E-4,11.229604461092455,5.0060388262832287,-2.5252374803431614E-2,1.7046162916100415E-4,3.9938022515979168,4.4000128987314744,4.3612198806181457]
[null,2060,null,{"$f":"'Car costs (CPI)'!D78","v":23.454399110300741},{"$f":"'Car costs (CPI)'!E78","v":74.835777994681507},{"$f":"'Car costs (CPI)'!F78","v":59.200958660084659},{"$f":"'Car costs (CPI)'!G78","v":66.39959856899327},{"$f":"'Car costs (CPI)'!H78","v":85.026425503211186},{"$f":"'Car costs (CPI)'!I78","v":38.147525317402682},{"$f":"'Car costs (CPI)'!J78","v":49.50373423057669},9.3621729199923305,4.4996625698449426,-2.1053025853792644E-2,1.421146683481979E-4,11.234607503990794,5.0070452806279047,-2.5263631024551165E-2,1.7053760201783747E-4,2.7473175920778541,189.30217924619313,15.301611033467122,9.1220294487423992,9.8544601486172478,9.4675891114466388,8.8208349140746201,11.858460722682114,10.56616428184315,4.9873141199004314,4.2216229855515071,4.2988770657009567,4.2506316157060002,4.2240002202559044,4.585976568278892,4.4012686595372932,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9723269693117622,4.6896106122439596,4.8294339004035587,4.7488497891016213,4.6629968167253653,5.2804970381914007,4.9900146937205445,"2060/61",{"$f":"AR77","v":2.2999999999999998},{"$f":"'Cost and rev series'!F78","v":2.3917102374999986},{"$f":"AT77","v":8.1058340882140811E-2},{"$f":"(1+AS78/100)/(1+AR78/100)*AU77","v":1.2773787435180239},{"$f":"(AJ78*0.75+AJ79*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":31.298626055118245},{"$f":"(AK78*0.75+AK79*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":33.095511373727781},{"$f":"(AL78*0.75+AL79*0.25)/(AL$28*0.75+AL$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":33.007366256535761},{"$f":"(AM78*0.75+AM79*0.25)/(AM$28*0.75+AM$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":33.281045999493031},31.509923462571077,31.881521958326648,32.206128409004776,32.068232421936685,{"$f":"(AP78*0.75+AP79*0.25)/(AP$28*0.75+AP$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":32.725185709919771},null,2060,{"$f":"K78","v":9.3621729199923305},4.4996625698449426,-2.1053025853792644E-2,1.421146683481979E-4,11.234607503990794,5.0070452806279047,-2.5263631024551165E-2,1.7053760201783747E-4,{"$f":"BG78/$J78+BH78+BI78*$J78+BJ78*$J78^2","v":3.9948487189360993},4.4012686595372932,4.3624556539486523]
[null,2061,null,{"$f":"D78","v":23.454399110300741},{"$f":"E78","v":74.835777994681507},59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3663467946421122,4.5005022217049726,-2.1062416550002502E-2,1.4217805001164781E-4,11.239616153570534,5.008052862859941,-2.5274899860003006E-2,1.7061366001397741E-4,{"$f":"IF(ISERROR(VLOOKUP($B79,Non_fuel_op_cost,1,0)),S78,VLOOKUP($B79,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,{"$f":"$K79/D79+$L79+$M79*D79+$N79*D79^2+$S79+$T79/D79","v":15.302443256009809},{"$f":"$K79/E79+$L79+$M79*E79+$N79*E79^2+$S79+$T79/E79","v":9.1225770765980787},{"$f":"$K79/F79+$L79+$M79*F79+$N79*F79^2+$S79+$T79/F79","v":9.8550365028640279},{"$f":"$K79/G79+$L79+$M79*G79+$N79*G79^2+$S79+$T79/G79","v":9.4681475286260728},{"$f":"$K79/H79+$L79+$M79*H79+$N79*H79^2+$S79+$T79/H79","v":8.82138341504373},{"$f":"$K79/I79+$L79+$M79*I79+$N79*I79^2+$S79+$T79/I79","v":11.859143791887039},{"$f":"$K79/J79+$L79+$M79*J79+$N79*J79^2+$S79+$T79/J79","v":10.566778697866418},{"$f":"$O79/D79+$P79+$Q79*D79+$R79*D79^2","v":4.9883127869516573},{"$f":"$O79/E79+$P79+$Q79*E79+$R79*E79^2","v":4.2222801389783235},{"$f":"$O79/F79+$P79+$Q79*F79+$R79*F79^2","v":4.2995686907970931},{"$f":"$O79/G79+$P79+$Q79*G79+$R79*G79^2","v":4.251301716321322},{"$f":"$O79/H79+$P79+$Q79*H79+$R79*H79^2","v":4.2246584214188356},{"$f":"$O79/I79+$P79+$Q79*I79+$R79*I79^2","v":4.5867962513248015},{"$f":"$O79/J79+$P79+$Q79*J79+$R79*J79^2","v":4.4020059587652138},{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},{"$f":"U79*$AI79+AB79*(1-$AI79)","v":5.9733097409528595},{"$f":"V79*$AI79+AC79*(1-$AI79)","v":4.6902573060053419},{"$f":"W79*$AI79+AD79*(1-$AI79)","v":4.8301145171615865},{"$f":"X79*$AI79+AE79*(1-$AI79)","v":4.7495092239759487},{"$f":"Y79*$AI79+AF79*(1-$AI79)","v":4.6636445415464376},{"$f":"Z79*$AI79+AG79*(1-$AI79)","v":5.2813036746486857},{"$f":"AA79*$AI79+AH79*(1-$AI79)","v":4.9907402576322744},{"$f":"B79&\"/\"&RIGHT(B80,2)","v":"2061/62"},{"$f":"AR78","v":2.2999999999999998},{"$f":"'Cost and rev series'!F79","v":2.3917102374999986},{"$f":"AT78","v":8.1058340882140811E-2},1.2785238921782927,{"$f":"(AJ79*0.75+AJ80*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":31.275739142092647},33.070428999235133,32.982450680086203,33.255855030736278,31.486510610505778,31.857621677897832,32.181802340008858,32.044087232077999,32.700629381987397,null,2061,{"$f":"K79","v":9.3663467946421122},{"$f":"L79","v":4.5005022217049726},{"$f":"M79","v":-2.1062416550002502E-2},{"$f":"N79","v":1.4217805001164781E-4},{"$f":"O79","v":11.239616153570534},{"$f":"P79","v":5.008052862859941},{"$f":"Q79","v":-2.5274899860003006E-2},{"$f":"R79","v":1.7061366001397741E-4},{"$f":"BG79/$J79+BH79+BI79*$J79+BJ79*$J79^2","v":3.9954631349593672},{"$f":"BK79/$J79+BL79+BM79*$J79+BN79*$J79^2","v":4.4020059587652138},{"$f":"BO79*AI79+BP79*(1-AI79)","v":4.363181217860383}]
[null,2062,null,{"$f":"D79","v":23.454399110300741},74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,{"$f":"IF(ISERROR(VLOOKUP($B80,Av_car_cost_work,1,0)),\"\",VLOOKUP($B80,Av_car_cost_work,K$22,0))","v":9.3705244111006447},4.5013426262988396,-2.1071815664814312E-2,1.42241488495698E-4,{"$f":"IF(ISERROR(VLOOKUP($B80,av_car_cost_nonwork,1,0)),\"\",VLOOKUP($B80,av_car_cost_nonwork,O$22,0))","v":11.244629293320772},5.0090613483725805,-2.5286178797777177E-2,1.706897861948376E-4,{"$f":"IF(ISERROR(VLOOKUP($B80,Non_fuel_op_cost,1,0)),S79,VLOOKUP($B80,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.303276224626076,9.1231251953929657,9.8556133738027434,9.468706446417162,8.8219324077347743,11.85982747345207,10.567393664703365,4.9893123492911755,4.2229378815321841,4.30026093592355,4.2519724176706282,4.2253172126480898,4.5876166692028386,4.4027439189695512,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9742933936322817,4.6909045795168529,4.8307957440811435,4.7501692500226032,4.6642928470419678,5.2821110342420505,4.9914664719999067,"2062/63",{"$f":"AR79","v":2.2999999999999998},{"$f":"'Cost and rev series'!F80","v":2.3917102374999986},{"$f":"AT79","v":8.1058340882140811E-2},1.2796700674451655,{"$f":"(AJ80*0.75+AJ81*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":31.252872728424133},33.045369090531132,32.957557420027563,33.23068662503394,31.463118728870789,31.8337428044793,32.15749805939366,32.019963668590165,32.676095048674149,null,2062,9.3705244111006447,4.5013426262988396,-2.1071815664814312E-2,1.42241488495698E-4,11.244629293320772,5.0090613483725805,-2.5286178797777177E-2,1.706897861948376E-4,3.9960781017963147,4.4027439189695512,4.3639074322280154]
[null,2063,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3747057727224004,4.5021837843013568,-2.1081223205775212E-2,1.4230498385128717E-4,11.249646927266879,5.0100707379756013,-2.5297467846930259E-2,1.7076598062154463E-4,{"$f":"IF(ISERROR(VLOOKUP($B81,Non_fuel_op_cost,1,0)),S80,VLOOKUP($B81,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.304109939984762,9.123673805567174,9.8561907618965972,9.4692658652686941,8.8224818925885771,11.86051176792618,10.568009182847788,4.9903128077216001,4.2235962137412359,4.300953801636175,4.2526437202924674,4.2259765944726535,4.5884378225717706,4.4034825407428579,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9752779281398647,4.6915524332982343,4.8314775817092315,4.7508298677715599,4.6649417337325234,5.2829191176197758,4.9921933374065635,"2063/64",{"$f":"AR80","v":2.2999999999999998},{"$f":"'Cost and rev series'!F81","v":2.3917102374999986},{"$f":"AT80","v":8.1058340882140811E-2},1.2808172702389782,{"$f":"(AJ81*0.75+AJ82*0.25)/(AJ$28*0.75+AJ$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":31.230026795751815},{"$f":"(AK81*0.75+AK82*0.25)/(AK$28*0.75+AK$29*0.25)*100/GDP_deflator_to_RPI_conversion","v":33.020331627493626},32.932686456371513,33.205540762176703,31.439747798883293,31.809885318897209,32.133215547643751,31.995861712102855,32.651582690279859,null,2063,9.3747057727224004,4.5021837843013568,-2.1081223205775212E-2,1.4230498385128717E-4,11.249646927266879,5.0100707379756013,-2.5297467846930259E-2,1.7076598062154463E-4,3.996693619940737,4.4034825407428579,4.3646342976346713]
[null,2064,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3788908828648534,4.503025696387942,-2.1090639180439106E-2,1.4236853612939975E-4,11.254669059437823,5.0110810324795034,-2.5308767016526925E-2,1.7084224335527968E-4,{"$f":"IF(ISERROR(VLOOKUP($B82,Non_fuel_op_cost,1,0)),S81,VLOOKUP($B82,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.304944402755314,9.1242229075612205,9.856768667609213,9.4698257856298635,8.8230318700463553,11.86119667585883,10.568625252793924,4.9913141630462601,4.2242551361340919,4.3016472884913135,4.2533156247258681,4.226636567421985,4.5892597120909508,4.4042218246782197,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9762633452661538,4.6922008678696843,4.8321600305933394,4.7514910777532684,4.6655912021391348,5.283727925430723,4.9929208544358881,"2064/65",{"$f":"AR81","v":2.2999999999999998},{"$f":"'Cost and rev series'!F82","v":2.3917102374999986},{"$f":"AT81","v":8.1058340882140811E-2},1.2819655014808913,31.207201325731273,32.995316590018462,32.907837769147598,33.180417421973395,31.41639780177734,31.786049201994917,32.108954785261211,31.97178134326311,32.627092287122032,null,2064,9.3788908828648534,4.503025696387942,-2.1090639180439106E-2,1.4236853612939975E-4,11.254669059437823,5.0110810324795034,-2.5308767016526925E-2,1.7084224335527968E-4,3.9973096898868721,4.4042218246782197,4.3653618146639968]
[null,2065,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3830797448884873,4.5038683632346181,-2.1100063596366653E-2,1.4243214538106573E-4,11.259695693866187,5.0120922326955153,-2.5320076315639983E-2,1.7091857445727886E-4,{"$f":"IF(ISERROR(VLOOKUP($B83,Non_fuel_op_cost,1,0)),S82,VLOOKUP($B83,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.305779613607767,9.1247725018160128,9.8573470914046233,9.470386207950261,8.8235823405497129,11.861882197799975,10.569241875036452,4.9923164160692064,4.2249146492398424,4.3023413970458071,4.2539881315103454,4.2272971320260169,4.5900823384203262,4.404961771369253,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9772496458024005,4.6928498837518724,4.8328430912814451,4.7521528804986568,4.6662412527832986,5.2845374583243316,4.9936490236720505,"2065/66",{"$f":"AR82","v":2.2999999999999998},{"$f":"'Cost and rev series'!F83","v":2.3917102374999986},{"$f":"AT82","v":8.1058340882140811E-2},1.2831147620928915,31.184396300034511,32.970323958019506,32.883011338403236,33.155316584250919,31.393068718803733,31.762234434632902,32.084715752765533,31.947722542735281,32.602623819535786,null,2065,9.3830797448884873,4.5038683632346181,-2.1100063596366653E-2,1.4243214538106573E-4,11.259695693866187,5.0120922326955153,-2.5320076315639983E-2,1.7091857445727886E-4,3.9979263121294002,4.404961771369253,4.3660899839001592]
[null,2066,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3872723621568106,4.504711785518019,-2.1109496461125324E-2,1.4249581165736111E-4,11.264726834588172,5.0131043394355963,-2.5331395753350389E-2,1.7099497398883329E-4,{"$f":"IF(ISERROR(VLOOKUP($B84,Non_fuel_op_cost,1,0)),S83,VLOOKUP($B84,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.30661557321277,9.1253225887728551,9.8579260337472867,9.4709471326798891,8.824133304540668,11.86256833430007,10.5698590500705,4.9933195675952105,4.2255747535880541,4.3030361278570037,4.2546612411859002,4.2279582888151612,4.5909057022204376,4.4057023814101113,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9782368305405678,4.6934994814659365,4.8335267643220279,4.7528152765391303,4.6668918861869875,5.2853477169506293,4.9943778456997467,"2066/67",{"$f":"AR83","v":2.2999999999999998},{"$f":"'Cost and rev series'!F84","v":2.3917102374999986},{"$f":"AT83","v":8.1058340882140811E-2},1.2842650529977917,31.161611700349965,32.945353711428623,32.858207144203774,33.130238228854246,31.369760531230114,31.738440997688812,32.060498430693698,31.923685291201092,32.578177267873883,null,2066,9.3872723621568106,4.504711785518019,-2.1109496461125324E-2,1.4249581165736111E-4,11.264726834588172,5.0131043394355963,-2.5331395753350389E-2,1.7099497398883329E-4,3.998543487163448,4.4057023814101113,4.3668188059278554]
[null,2067,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3914687380363251,4.5055559639153753,-2.1118937782289338E-2,1.425595350094073E-4,11.269762485643589,5.0141173535124235,-2.5342725338747204E-2,1.7107144201128875E-4,{"$f":"IF(ISERROR(VLOOKUP($B85,Non_fuel_op_cost,1,0)),S84,VLOOKUP($B85,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.307452282241565,9.1258731688734454,9.858505495102067,9.4715085602691449,8.8246847624616152,11.863255085910048,10.570476778391633,4.994323618429763,4.22623544970876,4.303731481482739,4.2553349542930086,4.2286200383202956,4.5917298041524113,4.4064436553954698,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9792249002733255,4.6941496615334746,4.8342110502640425,4.7534782664065638,4.6675431028726271,5.2861587019602219,4.9951073211041868,"2067/68",{"$f":"AR84","v":2.2999999999999998},{"$f":"'Cost and rev series'!F85","v":2.3917102374999986},{"$f":"AT84","v":8.1058340882140811E-2},1.2854163751192325,31.138847508382419,32.92040583019562,32.833425166632324,33.10518233564639,31.346473220340869,31.714668872057395,32.036302799600094,31.899669569359492,32.553752612506635,null,2067,9.3914687380363251,4.5055559639153753,-2.1118937782289338E-2,1.425595350094073E-4,11.269762485643589,5.0141173535124235,-2.5342725338747204E-2,1.7107144201128875E-4,3.9991612154845813,4.4064436553954698,4.3675482813322954]
[null,2068,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3956688758965701,4.5064008991045341,-2.1128387567439733E-2,1.4262331548837192E-4,11.274802651075884,5.0151312757394146,-2.5354065080927676E-2,1.7114797858604631E-4,{"$f":"IF(ISERROR(VLOOKUP($B86,Non_fuel_op_cost,1,0)),S85,VLOOKUP($B86,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.308289741365996,9.1264242425598781,9.8590854759342523,9.4720704911688376,8.8252367147553556,11.863942453181346,10.571095060495864,4.9953285693790814,4.2268967381324805,4.3044274584813609,4.2560092713726405,4.2292823810727862,4.5925546448779722,4.4071855939205493,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9802138557940587,4.6948004244765604,4.8348959496569508,4.7541418506333155,4.6681949033631263,5.2869704140042995,4.995837450471118,"2068/69",{"$f":"AR85","v":2.2999999999999998},{"$f":"'Cost and rev series'!F86","v":2.3917102374999986},{"$f":"AT85","v":8.1058340882140811E-2},1.2865687293816819,31.116103705853131,32.895480294288319,32.808665385789944,33.080148884508432,31.323206767437178,31.690918038650548,32.012128840056562,31.875675357926784,32.529349833821982,null,2068,9.3956688758965701,4.5064008991045341,-2.1128387567439733E-2,1.4262331548837192E-4,11.274802651075884,5.0151312757394146,-2.5354065080927676E-2,1.7114797858604631E-4,3.9997794975888135,4.4071855939205493,4.3682784106992258]
[null,2069,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.3998727791100958,4.5072465917639457,-2.1137845824164319E-2,1.4268715314546824E-4,11.279847334932114,5.0161461069307087,-2.5365414988997179E-2,1.7122458377456188E-4,{"$f":"IF(ISERROR(VLOOKUP($B87,Non_fuel_op_cost,1,0)),S86,VLOOKUP($B87,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.309127951258514,9.1269758102746472,9.8596659767095449,9.472632925830176,8.8257891618650888,11.864630436665898,10.571713896879654,4.9963344212501033,4.2275586193902033,4.3051240594117122,4.2566841929662464,4.2299453176044661,4.5933802250594349,4.4079281975810964,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.981203697896861,4.6954517708177317,4.8355814630507004,4.7548060297522179,4.668847288181853,5.2877828537346359,4.9965682343868032,"2069/70",{"$f":"AR86","v":2.2999999999999998},{"$f":"'Cost and rev series'!F87","v":2.3917102374999986},{"$f":"AT86","v":8.1058340882140811E-2},1.2877221167104371,31.093380274499651,32.870577083692439,32.783927781795434,33.055137855339439,31.299961153836954,31.667188478397232,31.987976532652301,31.851702637636517,32.504968912225408,null,2069,9.3998727791100958,4.5072465917639457,-2.1137845824164319E-2,1.4268715314546824E-4,11.279847334932114,5.0161461069307087,-2.5365414988997179E-2,1.7122458377456188E-4,4.0003983339726021,4.4079281975810964,4.3690091946149119]
[null,2070,null,23.454399110300741,74.835777994681507,59.200958660084659,66.39959856899327,85.026425503211186,38.147525317402682,49.50373423057669,9.4040804510524829,4.5080930425726704,-2.1147312560057738E-2,1.4275104803195554E-4,11.284896541262979,5.0171618479011784,-2.5376775072069289E-2,1.7130125763834664E-4,{"$f":"IF(ISERROR(VLOOKUP($B88,Non_fuel_op_cost,1,0)),S87,VLOOKUP($B88,Non_fuel_op_cost,S$22,1))","v":2.7473175920778541},189.30217924619313,15.30996691259217,9.1275278724606377,9.8602469978940643,9.473195864704774,8.8263421042344063,11.86531903691613,10.572333288039902,4.9973411748504901,4.2282210940133931,4.3058212848331356,4.2573597196157618,4.2306088484476483,4.5942065453597092,4.4086714669733942,{"$f":"'A1.3.4'!$J$27/100","v":9.5499757052341094E-2},5.9821944273765411,4.6961037010799931,4.8362675909957309,4.7554708042965821,4.6695002578526488,5.2885960218035901,4.9972996734380359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,9.4040804510524829,4.5080930425726704,-2.1147312560057738E-2,1.4275104803195554E-4,11.284896541262979,5.0171618479011784,-2.5376775072069289E-2,1.7130125763834664E-4,4.0010177251328498,4.4086714669733942,4.3697406336661446]

{"sheet":"M4.2.3","index":107,"n_rows":77,"n_cols":35,"rows_kept":77,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,22,25,22],[24,9,25,9],[24,8,25,8],[24,6,25,6],[24,7,25,7],[24,26,25,26],[24,10,25,10],[24,19,25,19],[24,20,25,20],[24,21,25,21],[24,24,25,24],[24,25,25,25],[24,23,25,23]]}
[]
[]
["TAG Table M 4.2.3"]
["Car and bus journey time series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The series use forecast car and bus speeds from the National Transport Model (NTM), matched to PDFH flow categories."]
["Links",null,null,null,"The speeds are expressed in seconds / km so that increases in the series represent an increase in journey times."]
["Contents"]
["TAG Unit M 4",null,null,null,"RoSE = Rest of South East"]
[null,null,null,null,"RoC = Rest of Country"]
["Parameters:",null,null,null,"LTA= London Travelcard Area"]
[null,null,null,null,"Airport flows are matched to the most relevant general flow category."]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: Car and bus journey times"]
[null,null,null,null,"This is a new table, which was not in TAG1."]
[]
[]
["Table M 4.2.3",null,null,"Car journey time series for rail demand forecasting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus journey time series for rail demand forecasting"]
[null,"Financial Year",null,"Car journey times: Index 2010/11 = 100",null,null,null,null,null,null,null,"Airport flows",null,null,null,null,null,null,null,"Bus journey times: Index 2010/11 = 100",null,null,null,null,null,null,null,"Airport flows"]
[null,null,null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London core","Non-London major","Non-London other","All GB",null,null,null,null,null,null,"South-",null,"LTA","RoSE to/from LTA","RoSE to RoSE","RoC to/from LTA","Non-London core","Non-London major","Non-London other","All GB",null,null,null,null,null,null,"South-"]
[null,null,null,null,null,null,null,null,null,null,null,"Gatwick","Heathrow","Manchester","Stansted","Birmingham","Luton","ampton","Cardiff",null,null,null,null,null,null,null,null,"Gatwick","Heathrow","Manchester","Stansted","Birmingham","Luton","ampton","Cardiff"]
[null,"2010/11",null,{"$f":"'Car and bus journey time'!T27","v":100},{"$f":"'Car and bus journey time'!U27","v":100},{"$f":"'Car and bus journey time'!V27","v":100},{"$f":"'Car and bus journey time'!W27","v":100},{"$f":"'Car and bus journey time'!Y27","v":100},{"$f":"'Car and bus journey time'!Z27","v":100},{"$f":"'Car and bus journey time'!AA27","v":100},{"$f":"'Car and bus journey time'!AB27","v":100},{"$f":"F27","v":100},{"$f":"E27","v":100},{"$f":"J27","v":100},{"$f":"F27","v":100},{"$f":"J27","v":100},{"$f":"F27","v":100},{"$f":"F27","v":100},{"$f":"J27","v":100},{"$f":"'Car and bus journey time'!AC27","v":100},{"$f":"'Car and bus journey time'!AD27","v":100},{"$f":"'Car and bus journey time'!AE27","v":100},{"$f":"'Car and bus journey time'!AF27","v":100},{"$f":"'Car and bus journey time'!AH27","v":100},{"$f":"'Car and bus journey time'!AI27","v":100},{"$f":"'Car and bus journey time'!AJ27","v":100},{"$f":"'Car and bus journey time'!AK27","v":100},{"$f":"V27","v":100},{"$f":"U27","v":100},{"$f":"Z27","v":100},{"$f":"V27","v":100},{"$f":"Z27","v":100},{"$f":"V27","v":100},{"$f":"V27","v":100},{"$f":"Z27","v":100}]
[null,"2011/12",null,{"$f":"'Car and bus journey time'!T28","v":100.56190145552726},{"$f":"'Car and bus journey time'!U28","v":100.15595227744998},{"$f":"'Car and bus journey time'!V28","v":100.06803899353496},{"$f":"'Car and bus journey time'!W28","v":100.06121939712737},{"$f":"'Car and bus journey time'!Y28","v":100.07732265354059},{"$f":"'Car and bus journey time'!Z28","v":100.05204980565125},{"$f":"'Car and bus journey time'!AA28","v":100.06457177332544},{"$f":"'Car and bus journey time'!AB28","v":100.08597352037378},{"$f":"F28","v":100.06803899353496},{"$f":"E28","v":100.15595227744998},{"$f":"J28","v":100.06457177332544},{"$f":"F28","v":100.06803899353496},{"$f":"J28","v":100.06457177332544},{"$f":"F28","v":100.06803899353496},{"$f":"F28","v":100.06803899353496},{"$f":"J28","v":100.06457177332544},{"$f":"'Car and bus journey time'!AC28","v":100.77523990587626},{"$f":"'Car and bus journey time'!AD28","v":100.18560433358465},{"$f":"'Car and bus journey time'!AE28","v":100.15314239669428},{"$f":"'Car and bus journey time'!AF28","v":100.21284724351929},{"$f":"'Car and bus journey time'!AH28","v":100.14022609444562},{"$f":"'Car and bus journey time'!AI28","v":100.07872960857181},{"$f":"'Car and bus journey time'!AJ28","v":100.1091272859979},{"$f":"'Car and bus journey time'!AK28","v":100.39682783455493},{"$f":"V28","v":100.15314239669428},{"$f":"U28","v":100.18560433358465},{"$f":"Z28","v":100.1091272859979},{"$f":"V28","v":100.15314239669428},{"$f":"Z28","v":100.1091272859979},{"$f":"V28","v":100.15314239669428},{"$f":"V28","v":100.15314239669428},{"$f":"Z28","v":100.1091272859979}]
[null,"2012/13",null,{"$f":"'Car and bus journey time'!T29","v":101.12696024351173},{"$f":"'Car and bus journey time'!U29","v":100.31214776602833},{"$f":"'Car and bus journey time'!V29","v":100.13612428011633},{"$f":"'Car and bus journey time'!W29","v":100.12247627240059},{"$f":"'Car and bus journey time'!Y29","v":100.15471111155365},{"$f":"'Car and bus journey time'!Z29","v":100.10413102133711},{"$f":"'Car and bus journey time'!AA29","v":100.12919199813804},{"$f":"'Car and bus journey time'!AB29","v":100.1720209552096},{"$f":"F29","v":100.13612428011633},{"$f":"E29","v":100.31214776602833},{"$f":"J29","v":100.12919199813804},{"$f":"F29","v":100.13612428011633},{"$f":"J29","v":100.12919199813804},{"$f":"F29","v":100.13612428011633},{"$f":"F29","v":100.13612428011633},{"$f":"J29","v":100.12919199813804},{"$f":"'Car and bus journey time'!AC29","v":101.55648978086917},{"$f":"'Car and bus journey time'!AD29","v":100.37155315685578},{"$f":"'Car and bus journey time'!AE29","v":100.30651931932519},{"$f":"'Car and bus journey time'!AF29","v":100.42614752652932},{"$f":"'Car and bus journey time'!AH29","v":100.28068465887965},{"$f":"'Car and bus journey time'!AI29","v":100.15754668126482},{"$f":"'Car and bus journey time'!AJ29","v":100.21841371243339},{"$f":"'Car and bus journey time'!AK29","v":100.79523039241265},{"$f":"V29","v":100.30651931932519},{"$f":"U29","v":100.37155315685578},{"$f":"Z29","v":100.21841371243339},{"$f":"V29","v":100.30651931932519},{"$f":"Z29","v":100.21841371243339},{"$f":"V29","v":100.30651931932519},{"$f":"V29","v":100.30651931932519},{"$f":"Z29","v":100.21841371243339}]
[null,"2013/14",null,{"$f":"'Car and bus journey time'!T30","v":101.69519410505048},{"$f":"'Car and bus journey time'!U30","v":100.46858684502841},{"$f":"'Car and bus journey time'!V30","v":100.20425589124142},{"$f":"'Car and bus journey time'!W30","v":100.18377064876356},{"$f":"'Car and bus journey time'!Y30","v":100.23216543310896},{"$f":"'Car and bus journey time'!Z30","v":100.15624366928313},{"$f":"'Car and bus journey time'!AA30","v":100.19386071491867},{"$f":"'Car and bus journey time'!AB30","v":100.25814236805439},{"$f":"F30","v":100.20425589124142},{"$f":"E30","v":100.46858684502841},{"$f":"J30","v":100.19386071491867},{"$f":"F30","v":100.20425589124142},{"$f":"J30","v":100.19386071491867},{"$f":"F30","v":100.20425589124142},{"$f":"F30","v":100.20425589124142},{"$f":"J30","v":100.19386071491867},{"$f":"'Car and bus journey time'!AC30","v":102.34379621665761},{"$f":"'Car and bus journey time'!AD30","v":100.55784710920112},{"$f":"'Car and bus journey time'!AE30","v":100.46013112705141},{"$f":"'Car and bus journey time'!AF30","v":100.63990181331212},{"$f":"'Car and bus journey time'!AH30","v":100.42137610378627},{"$f":"'Car and bus journey time'!AI30","v":100.23645134702129},{"$f":"'Car and bus journey time'!AJ30","v":100.32785954741466},{"$f":"'Car and bus journey time'!AK30","v":101.19521392251355},{"$f":"V30","v":100.46013112705141},{"$f":"U30","v":100.55784710920112},{"$f":"Z30","v":100.32785954741466},{"$f":"V30","v":100.46013112705141},{"$f":"Z30","v":100.32785954741466},{"$f":"V30","v":100.46013112705141},{"$f":"V30","v":100.46013112705141},{"$f":"Z30","v":100.32785954741466}]
[null,"2014/15",null,{"$f":"'Car and bus journey time'!T31","v":102.26662088092799},{"$f":"'Car and bus journey time'!U31","v":100.62526989433502},{"$f":"'Car and bus journey time'!V31","v":100.27243385842904},{"$f":"'Car and bus journey time'!W31","v":100.24510254917421},{"$f":"'Car and bus journey time'!Y31","v":100.30968567733085},{"$f":"'Car and bus journey time'!Z31","v":100.20838777173286},{"$f":"'Car and bus journey time'!AA31","v":100.25857796418423},{"$f":"'Car and bus journey time'!AB31","v":100.34433782250953},{"$f":"F31","v":100.27243385842904},{"$f":"E31","v":100.62526989433502},{"$f":"J31","v":100.25857796418423},{"$f":"F31","v":100.27243385842904},{"$f":"J31","v":100.25857796418423},{"$f":"F31","v":100.27243385842904},{"$f":"F31","v":100.27243385842904},{"$f":"J31","v":100.25857796418423},{"$f":"'Car and bus journey time'!AC31","v":103.13720616611783},{"$f":"'Car and bus journey time'!AD31","v":100.74448683119523},{"$f":"'Car and bus journey time'!AE31","v":100.61397817958155},{"$f":"'Car and bus journey time'!AF31","v":100.85411107020228},{"$f":"'Car and bus journey time'!AH31","v":100.56230084038936},{"$f":"'Car and bus journey time'!AI31","v":100.31544373500161},{"$f":"'Car and bus journey time'!AJ31","v":100.43746505952601},{"$f":"'Car and bus journey time'!AK31","v":101.5967846985955},{"$f":"V31","v":100.61397817958155},{"$f":"U31","v":100.74448683119523},{"$f":"Z31","v":100.43746505952601},{"$f":"V31","v":100.61397817958155},{"$f":"Z31","v":100.43746505952601},{"$f":"V31","v":100.61397817958155},{"$f":"V31","v":100.61397817958155},{"$f":"Z31","v":100.43746505952601}]
[null,{"$f":"'Car and bus journey time'!S32","v":"2015/16"},null,{"$f":"'Car and bus journey time'!T32","v":102.83304046323765},{"$f":"'Car and bus journey time'!U32","v":100.77117564023716},{"$f":"'Car and bus journey time'!V32","v":100.33944632013201},{"$f":"'Car and bus journey time'!W32","v":100.30613816667793},{"$f":"'Car and bus journey time'!Y32","v":100.3948406877962},{"$f":"'Car and bus journey time'!Z32","v":100.26086177127891},{"$f":"'Car and bus journey time'!AA32","v":100.32724446265571},{"$f":"'Car and bus journey time'!AB32","v":100.4352428867483},{"$f":"F32","v":100.33944632013201},{"$f":"E32","v":100.77117564023716},{"$f":"J32","v":100.32724446265571},{"$f":"F32","v":100.33944632013201},{"$f":"J32","v":100.32724446265571},{"$f":"F32","v":100.33944632013201},{"$f":"F32","v":100.33944632013201},{"$f":"J32","v":100.32724446265571},{"$f":"'Car and bus journey time'!AC32","v":103.97805644719864},{"$f":"'Car and bus journey time'!AD32","v":100.92367203123436},{"$f":"'Car and bus journey time'!AE32","v":100.76167940079526},{"$f":"'Car and bus journey time'!AF32","v":101.05802581413809},{"$f":"'Car and bus journey time'!AH32","v":100.70118759727329},{"$f":"'Car and bus journey time'!AI32","v":100.38041715343095},{"$f":"'Car and bus journey time'!AJ32","v":100.5389737984359},{"$f":"'Car and bus journey time'!AK32","v":102.01740738030287},{"$f":"V32","v":100.76167940079526},{"$f":"U32","v":100.92367203123436},{"$f":"Z32","v":100.5389737984359},{"$f":"V32","v":100.76167940079526},{"$f":"Z32","v":100.5389737984359},{"$f":"V32","v":100.76167940079526},{"$f":"V32","v":100.76167940079526},{"$f":"Z32","v":100.5389737984359}]
[null,{"$f":"'Car and bus journey time'!S33","v":"2016/17"},null,{"$f":"'Car and bus journey time'!T33","v":103.37794507178035},{"$f":"'Car and bus journey time'!U33","v":100.88423160162922},{"$f":"'Car and bus journey time'!V33","v":100.40286793117565},{"$f":"'Car and bus journey time'!W33","v":100.36620946011506},{"$f":"'Car and bus journey time'!Y33","v":100.50278752312092},{"$f":"'Car and bus journey time'!Z33","v":100.31426675316766},{"$f":"'Car and bus journey time'!AA33","v":100.40767336082826},{"$f":"'Car and bus journey time'!AB33","v":100.54013746014326},100.40286793117565,100.88423160162922,100.40767336082826,100.40286793117565,100.40767336082826,100.40286793117565,100.40286793117565,100.40767336082826,{"$f":"'Car and bus journey time'!AC33","v":104.94967966828368},{"$f":"'Car and bus journey time'!AD33","v":101.07977494063482},{"$f":"'Car and bus journey time'!AE33","v":100.89045435048718},{"$f":"'Car and bus journey time'!AF33","v":101.23010492502347},{"$f":"'Car and bus journey time'!AH33","v":100.83350633917175},{"$f":"'Car and bus journey time'!AI33","v":100.40315738821025},{"$f":"'Car and bus journey time'!AJ33","v":100.61587862595434},{"$f":"'Car and bus journey time'!AK33","v":102.49215553714141},100.89045435048718,101.07977494063482,100.61587862595434,100.89045435048718,100.61587862595434,100.89045435048718,100.89045435048718,100.61587862595434]
[null,{"$f":"'Car and bus journey time'!S34","v":"2017/18"},null,{"$f":"'Car and bus journey time'!T34","v":103.92573708918577},{"$f":"'Car and bus journey time'!U34","v":100.99741440137886},{"$f":"'Car and bus journey time'!V34","v":100.46632962915317},{"$f":"'Car and bus journey time'!W34","v":100.42631672902054},{"$f":"'Car and bus journey time'!Y34","v":100.61087821714247},{"$f":"'Car and bus journey time'!Z34","v":100.36772015522438},{"$f":"'Car and bus journey time'!AA34","v":100.48819796620896},{"$f":"'Car and bus journey time'!AB34","v":100.64514158543658},100.46632962915317,100.99741440137886,100.48819796620896,100.46632962915317,100.48819796620896,100.46632962915317,100.46632962915317,100.48819796620896,{"$f":"'Car and bus journey time'!AC34","v":105.9303822251056},{"$f":"'Car and bus journey time'!AD34","v":101.23611930100351},{"$f":"'Car and bus journey time'!AE34","v":101.01939387651173},{"$f":"'Car and bus journey time'!AF34","v":101.40247704796961},{"$f":"'Car and bus journey time'!AH34","v":100.96611132797551},{"$f":"'Car and bus journey time'!AI34","v":100.4259829374875},{"$f":"'Car and bus journey time'!AJ34","v":100.69296808874353},{"$f":"'Car and bus journey time'!AK34","v":102.96911298176926},101.01939387651173,101.23611930100351,100.69296808874353,101.01939387651173,100.69296808874353,101.01939387651173,101.01939387651173,100.69296808874353]
[null,{"$f":"'Car and bus journey time'!S35","v":"2018/19"},null,{"$f":"'Car and bus journey time'!T35","v":104.47643181561801},{"$f":"'Car and bus journey time'!U35","v":101.11072418178699},{"$f":"'Car and bus journey time'!V35","v":100.52983143940226},{"$f":"'Car and bus journey time'!W35","v":100.48645999493925},{"$f":"'Car and bus journey time'!Y35","v":100.7191129732024},{"$f":"'Car and bus journey time'!Z35","v":100.42122203821265},{"$f":"'Car and bus journey time'!AA35","v":100.56881841020464},{"$f":"'Car and bus journey time'!AB35","v":100.75025537704438},100.52983143940226,101.11072418178699,100.56881841020464,100.52983143940226,100.56881841020464,100.52983143940226,100.52983143940226,100.56881841020464,{"$f":"'Car and bus journey time'!AC35","v":106.92024895954097},{"$f":"'Car and bus journey time'!AD35","v":101.39270548580276},{"$f":"'Car and bus journey time'!AE35","v":101.1484981892},{"$f":"'Car and bus journey time'!AF35","v":101.57514268191025},{"$f":"'Car and bus journey time'!AH35","v":101.09900314573845},{"$f":"'Car and bus journey time'!AI35","v":100.44889396748154},{"$f":"'Car and bus journey time'!AJ35","v":100.77024255856935},{"$f":"'Car and bus journey time'!AK35","v":103.44828999532697},101.1484981892,101.39270548580276,100.77024255856935,101.1484981892,100.77024255856935,101.1484981892,101.1484981892,100.77024255856935]
[null,{"$f":"'Car and bus journey time'!S36","v":"2019/20"},null,{"$f":"'Car and bus journey time'!T36","v":105.03004463231559},{"$f":"'Car and bus journey time'!U36","v":101.22416108531415},{"$f":"'Car and bus journey time'!V36","v":100.59337338727683},{"$f":"'Car and bus journey time'!W36","v":100.54663927942914},{"$f":"'Car and bus journey time'!Y36","v":100.82749199493355},{"$f":"'Car and bus journey time'!Z36","v":100.47477246298064},{"$f":"'Car and bus journey time'!AA36","v":100.64953482440917},{"$f":"'Car and bus journey time'!AB36","v":100.85547894950213},100.59337338727683,101.22416108531415,100.64953482440917,100.59337338727683,100.64953482440917,100.59337338727683,100.59337338727683,100.64953482440917,{"$f":"'Car and bus journey time'!AC36","v":107.91936550627155},{"$f":"'Car and bus journey time'!AD36","v":101.54953386907266},{"$f":"'Car and bus journey time'!AE36","v":101.27776749915178},{"$f":"'Car and bus journey time'!AF36","v":101.74810232662863},{"$f":"'Car and bus journey time'!AH36","v":101.23218237570542},{"$f":"'Car and bus journey time'!AI36","v":100.47189064475258},{"$f":"'Car and bus journey time'!AJ36","v":100.84770240795898},{"$f":"'Car and bus journey time'!AK36","v":103.92969690679945},101.27776749915178,101.54953386907266,100.84770240795898,101.27776749915178,100.84770240795898,101.27776749915178,101.27776749915178,100.84770240795898]
[null,{"$f":"'Car and bus journey time'!S37","v":"2020/21"},null,{"$f":"'Car and bus journey time'!T37","v":106.01140098760769},{"$f":"'Car and bus journey time'!U37","v":101.3327840453295},{"$f":"'Car and bus journey time'!V37","v":100.76101601920477},{"$f":"'Car and bus journey time'!W37","v":100.62752952353473},{"$f":"'Car and bus journey time'!Y37","v":101.06235000155874},{"$f":"'Car and bus journey time'!Z37","v":100.56655929609009},{"$f":"'Car and bus journey time'!AA37","v":100.81220930016639},{"$f":"'Car and bus journey time'!AB37","v":101.1645421875897},100.76101601920477,101.3327840453295,100.81220930016639,100.76101601920477,100.81220930016639,100.76101601920477,100.76101601920477,100.81220930016639,{"$f":"'Car and bus journey time'!AC37","v":109.12010408296314},{"$f":"'Car and bus journey time'!AD37","v":101.71783845570297},{"$f":"'Car and bus journey time'!AE37","v":101.53033912916538},{"$f":"'Car and bus journey time'!AF37","v":101.96474266904964},{"$f":"'Car and bus journey time'!AH37","v":101.50508679852921},{"$f":"'Car and bus journey time'!AI37","v":100.55336055387234},{"$f":"'Car and bus journey time'!AJ37","v":101.02379828656487},{"$f":"'Car and bus journey time'!AK37","v":104.57344946310805},101.53033912916538,101.71783845570297,101.02379828656487,101.53033912916538,101.02379828656487,101.53033912916538,101.53033912916538,101.02379828656487]
[null,{"$f":"'Car and bus journey time'!S38","v":"2021/22"},null,{"$f":"'Car and bus journey time'!T38","v":108.28148413449381},{"$f":"'Car and bus journey time'!U38","v":101.4267006629491},{"$f":"'Car and bus journey time'!V38","v":101.24144233456427},{"$f":"'Car and bus journey time'!W38","v":100.77052234886115},{"$f":"'Car and bus journey time'!Y38","v":101.67763817980028},{"$f":"'Car and bus journey time'!Z38","v":100.77332884034864},{"$f":"'Car and bus journey time'!AA38","v":101.22138805257721},{"$f":"'Car and bus journey time'!AB38","v":102.08697515931411},101.24144233456427,101.4267006629491,101.22138805257721,101.24144233456427,101.22138805257721,101.24144233456427,101.24144233456427,101.22138805257721,{"$f":"'Car and bus journey time'!AC38","v":110.9120780362199},{"$f":"'Car and bus journey time'!AD38","v":101.92012659749257},{"$f":"'Car and bus journey time'!AE38","v":102.15340054106157},{"$f":"'Car and bus journey time'!AF38","v":102.31205824358615},{"$f":"'Car and bus journey time'!AH38","v":102.19813148999121},{"$f":"'Car and bus journey time'!AI38","v":100.81053146537261},{"$f":"'Car and bus journey time'!AJ38","v":101.49642135559102},{"$f":"'Car and bus journey time'!AK38","v":105.70224211405623},102.15340054106157,101.92012659749257,101.49642135559102,102.15340054106157,101.49642135559102,102.15340054106157,102.15340054106157,101.49642135559102]
[null,{"$f":"'Car and bus journey time'!S39","v":"2022/23"},null,{"$f":"'Car and bus journey time'!T39","v":110.60017787840783},{"$f":"'Car and bus journey time'!U39","v":101.52070432378133},{"$f":"'Car and bus journey time'!V39","v":101.72415931206282},{"$f":"'Car and bus journey time'!W39","v":100.91371836856379},{"$f":"'Car and bus journey time'!Y39","v":102.29821054157406},{"$f":"'Car and bus journey time'!Z39","v":100.98163294473912},{"$f":"'Car and bus journey time'!AA39","v":101.6339591954371},{"$f":"'Car and bus journey time'!AB39","v":103.01781900869315},101.72415931206282,101.52070432378133,101.6339591954371,101.72415931206282,101.6339591954371,101.72415931206282,101.72415931206282,101.6339591954371,{"$f":"'Car and bus journey time'!AC39","v":112.73347984492213},{"$f":"'Car and bus journey time'!AD39","v":102.12281703344146},{"$f":"'Car and bus journey time'!AE39","v":102.78028549502729},{"$f":"'Car and bus journey time'!AF39","v":102.66055685556444},{"$f":"'Car and bus journey time'!AH39","v":102.89764113560116},{"$f":"'Car and bus journey time'!AI39","v":101.06960402195068},{"$f":"'Car and bus journey time'!AJ39","v":101.973201710731},{"$f":"'Car and bus journey time'!AK39","v":106.84321924256903},102.78028549502729,102.12281703344146,101.973201710731,102.78028549502729,101.973201710731,102.78028549502729,102.78028549502729,101.973201710731]
[null,{"$f":"'Car and bus journey time'!S40","v":"2023/24"},null,{"$f":"'Car and bus journey time'!T40","v":112.96852314604307},{"$f":"'Car and bus journey time'!U40","v":101.61479510849898},{"$f":"'Car and bus journey time'!V40","v":102.20917787352732},{"$f":"'Car and bus journey time'!W40","v":101.05711787138412},{"$f":"'Car and bus journey time'!Y40","v":102.92411338317831},{"$f":"'Car and bus journey time'!Z40","v":101.19148495228447},{"$f":"'Car and bus journey time'!AA40","v":102.04995239916703},{"$f":"'Car and bus journey time'!AB40","v":103.95715042732945},102.20917787352732,101.61479510849898,102.04995239916703,102.20917787352732,102.04995239916703,102.20917787352732,102.20917787352732,102.04995239916703,{"$f":"'Car and bus journey time'!AC40","v":114.58479277428393},{"$f":"'Car and bus journey time'!AD40","v":102.32591056359952},{"$f":"'Car and bus journey time'!AE40","v":103.41101745499995},{"$f":"'Car and bus journey time'!AF40","v":103.01024253468449},{"$f":"'Car and bus journey time'!AH40","v":103.60367804997801},{"$f":"'Car and bus journey time'!AI40","v":101.33059613162476},{"$f":"'Car and bus journey time'!AJ40","v":102.45417921016011},{"$f":"'Car and bus journey time'!AK40","v":107.99651237102424},103.41101745499995,102.32591056359952,102.45417921016011,103.41101745499995,102.45417921016011,103.41101745499995,103.41101745499995,102.45417921016011]
[null,{"$f":"'Car and bus journey time'!S41","v":"2024/25"},null,{"$f":"'Car and bus journey time'!T41","v":115.38758315405506},{"$f":"'Car and bus journey time'!U41","v":101.70897309784969},{"$f":"'Car and bus journey time'!V41","v":102.69650899285962},{"$f":"'Car and bus journey time'!W41","v":101.20072114647391},{"$f":"'Car and bus journey time'!Y41","v":103.5553934069126},{"$f":"'Car and bus journey time'!Z41","v":101.4028983229792},{"$f":"'Car and bus journey time'!AA41","v":102.46939759436557},{"$f":"'Car and bus journey time'!AB41","v":104.90504680611075},102.69650899285962,101.70897309784969,102.46939759436557,102.69650899285962,102.46939759436557,102.69650899285962,102.69650899285962,102.46939759436557,{"$f":"'Car and bus journey time'!AC41","v":116.46650802571665},{"$f":"'Car and bus journey time'!AD41","v":102.52940798960759},{"$f":"'Car and bus journey time'!AE41","v":104.04562002890809},{"$f":"'Car and bus journey time'!AF41","v":103.36111932437251},{"$f":"'Car and bus journey time'!AH41","v":104.31630515008285},{"$f":"'Car and bus journey time'!AI41","v":101.59352587516848},{"$f":"'Car and bus journey time'!AJ41","v":102.93939409715361},{"$f":"'Car and bus journey time'!AK41","v":109.16225444148596},104.04562002890809,102.52940798960759,102.93939409715361,104.04562002890809,102.93939409715361,104.04562002890809,104.04562002890809,102.93939409715361]
[null,{"$f":"'Car and bus journey time'!S42","v":"2025/26"},null,{"$f":"'Car and bus journey time'!T42","v":117.35416837658501},{"$f":"'Car and bus journey time'!U42","v":101.80070150061793},{"$f":"'Car and bus journey time'!V42","v":103.06886759706053},{"$f":"'Car and bus journey time'!W42","v":101.34903581664949},{"$f":"'Car and bus journey time'!Y42","v":104.07488233212314},{"$f":"'Car and bus journey time'!Z42","v":101.60734925402726},{"$f":"'Car and bus journey time'!AA42","v":102.82994077098539},{"$f":"'Car and bus journey time'!AB42","v":105.65063479772449},103.06886759706053,101.80070150061793,102.82994077098539,103.06886759706053,102.82994077098539,103.06886759706053,103.06886759706053,102.82994077098539,{"$f":"'Car and bus journey time'!AC42","v":118.11421062272731},{"$f":"'Car and bus journey time'!AD42","v":102.72561452126396},{"$f":"'Car and bus journey time'!AE42","v":104.5523481527906},{"$f":"'Car and bus journey time'!AF42","v":103.71051926164996},{"$f":"'Car and bus journey time'!AH42","v":104.90900916503243},{"$f":"'Car and bus journey time'!AI42","v":101.83652646146595},{"$f":"'Car and bus journey time'!AJ42","v":103.35525288612595},{"$f":"'Car and bus journey time'!AK42","v":110.13004187948926},104.5523481527906,102.72561452126396,103.35525288612595,104.5523481527906,103.35525288612595,104.5523481527906,104.5523481527906,103.35525288612595]
[null,{"$f":"'Car and bus journey time'!S43","v":"2026/27"},null,{"$f":"'Car and bus journey time'!T43","v":117.84791703351299},{"$f":"'Car and bus journey time'!U43","v":101.88490220413667},{"$f":"'Car and bus journey time'!V43","v":103.09108801361198},{"$f":"'Car and bus journey time'!W43","v":101.51109045047839},{"$f":"'Car and bus journey time'!Y43","v":104.2468913581487},{"$f":"'Car and bus journey time'!Z43","v":101.78745696585108},{"$f":"'Car and bus journey time'!AA43","v":103.00603581742962},{"$f":"'Car and bus journey time'!AB43","v":105.76992864453061},103.09108801361198,101.88490220413667,103.00603581742962,103.09108801361198,103.00603581742962,103.09108801361198,103.09108801361198,103.00603581742962,{"$f":"'Car and bus journey time'!AC43","v":118.99225976710672},{"$f":"'Car and bus journey time'!AD43","v":102.89911147479668},{"$f":"'Car and bus journey time'!AE43","v":104.66673530199763},{"$f":"'Car and bus journey time'!AF43","v":104.05308444973637},{"$f":"'Car and bus journey time'!AH43","v":105.12712486253571},{"$f":"'Car and bus journey time'!AI43","v":102.01542952636795},{"$f":"'Car and bus journey time'!AJ43","v":103.55353873266016},{"$f":"'Car and bus journey time'!AK43","v":110.476000632118},104.66673530199763,102.89911147479668,103.55353873266016,104.66673530199763,103.55353873266016,104.66673530199763,104.66673530199763,103.55353873266016]
[null,{"$f":"'Car and bus journey time'!S44","v":"2027/28"},null,{"$f":"'Car and bus journey time'!T44","v":118.34374305794813},{"$f":"'Car and bus journey time'!U44","v":101.96917255116831},{"$f":"'Car and bus journey time'!V44","v":103.11331322061976},{"$f":"'Car and bus journey time'!W44","v":101.67340420571023},{"$f":"'Car and bus journey time'!Y44","v":104.41918603742349},{"$f":"'Car and bus journey time'!Z44","v":101.96788493861064},{"$f":"'Car and bus journey time'!AA44","v":103.18243397769847},{"$f":"'Car and bus journey time'!AB44","v":105.88935719021393},103.11331322061976,101.96917255116831,103.18243397769847,103.11331322061976,103.18243397769847,103.11331322061976,103.11331322061976,103.18243397769847,{"$f":"'Car and bus journey time'!AC44","v":119.87683624038151},{"$f":"'Car and bus journey time'!AD44","v":103.07290145352106},{"$f":"'Car and bus journey time'!AE44","v":104.78124759827342},{"$f":"'Car and bus journey time'!AF44","v":104.39678116149969},{"$f":"'Car and bus journey time'!AH44","v":105.3457039950388},{"$f":"'Car and bus journey time'!AI44","v":102.19465417188044},{"$f":"'Car and bus journey time'!AJ44","v":103.75221627834756},{"$f":"'Car and bus journey time'!AK44","v":110.82304616775774},104.78124759827342,103.07290145352106,103.75221627834756,104.78124759827342,103.75221627834756,104.78124759827342,104.78124759827342,103.75221627834756]
[null,{"$f":"'Car and bus journey time'!S45","v":"2028/29"},null,{"$f":"'Car and bus journey time'!T45","v":118.84165519007777},{"$f":"'Car and bus journey time'!U45","v":102.05351259931604},{"$f":"'Car and bus journey time'!V45","v":103.13554321911668},{"$f":"'Car and bus journey time'!W45","v":101.83597749667376},{"$f":"'Car and bus journey time'!Y45","v":104.59176684670281},{"$f":"'Car and bus journey time'!Z45","v":102.14863374340982},{"$f":"'Car and bus journey time'!AA45","v":103.35913577614875},{"$f":"'Car and bus journey time'!AB45","v":106.00892058686777},103.13554321911668,102.05351259931604,103.35913577614875,103.13554321911668,103.35913577614875,103.13554321911668,103.13554321911668,103.35913577614875,{"$f":"'Car and bus journey time'!AC45","v":120.76798856605706},{"$f":"'Car and bus journey time'!AD45","v":103.24698495233784},{"$f":"'Car and bus journey time'!AE45","v":104.8958851785371},{"$f":"'Car and bus journey time'!AF45","v":104.74161313446457},{"$f":"'Car and bus journey time'!AH45","v":105.56474756495986},{"$f":"'Car and bus journey time'!AI45","v":102.37420099143407},{"$f":"'Car and bus journey time'!AJ45","v":103.95128631878102},{"$f":"'Car and bus journey time'!AK45","v":111.17118190039162},104.8958851785371,103.24698495233784,103.95128631878102,104.8958851785371,103.95128631878102,104.8958851785371,104.8958851785371,103.95128631878102]
[null,{"$f":"'Car and bus journey time'!S46","v":"2029/30"},null,{"$f":"'Car and bus journey time'!T46","v":119.34166220686222},{"$f":"'Car and bus journey time'!U46","v":102.13792240623043},{"$f":"'Car and bus journey time'!V46","v":103.1577780101357},{"$f":"'Car and bus journey time'!W46","v":101.99881073836032},{"$f":"'Car and bus journey time'!Y46","v":104.76463426354175},{"$f":"'Car and bus journey time'!Z46","v":102.32970395237346},{"$f":"'Car and bus journey time'!AA46","v":103.53614173804874},{"$f":"'Car and bus journey time'!AB46","v":106.12861898675703},103.1577780101357,102.13792240623043,103.53614173804874,103.1577780101357,103.53614173804874,103.1577780101357,103.1577780101357,103.53614173804874,{"$f":"'Car and bus journey time'!AC46","v":121.66576562835785},{"$f":"'Car and bus journey time'!AD46","v":103.42136246698352},{"$f":"'Car and bus journey time'!AE46","v":105.0106481798576},{"$f":"'Car and bus journey time'!AF46","v":105.08758411850101},{"$f":"'Car and bus journey time'!AH46","v":105.78425657691608},{"$f":"'Car and bus journey time'!AI46","v":102.55407057958625},{"$f":"'Car and bus journey time'!AJ46","v":104.15074965121032},{"$f":"'Car and bus journey time'!AK46","v":111.52041125472716},105.0106481798576,103.42136246698352,104.15074965121032,105.0106481798576,104.15074965121032,105.0106481798576,105.0106481798576,104.15074965121032]
[null,{"$f":"'Car and bus journey time'!S47","v":"2030/31"},null,{"$f":"'Car and bus journey time'!T47","v":119.84859804767534},{"$f":"'Car and bus journey time'!U47","v":102.24990686398606},{"$f":"'Car and bus journey time'!V47","v":103.19477352629154},{"$f":"'Car and bus journey time'!W47","v":102.1735789898194},{"$f":"'Car and bus journey time'!Y47","v":104.94855895794393},{"$f":"'Car and bus journey time'!Z47","v":102.53321564058496},{"$f":"'Car and bus journey time'!AA47","v":103.72994863539581},{"$f":"'Car and bus journey time'!AB47","v":106.25518761504837},103.19477352629154,102.24990686398606,103.72994863539581,103.19477352629154,103.72994863539581,103.19477352629154,103.19477352629154,103.72994863539581,{"$f":"'Car and bus journey time'!AC47","v":122.57236635382563},{"$f":"'Car and bus journey time'!AD47","v":103.60755899701071},{"$f":"'Car and bus journey time'!AE47","v":105.12983306103875},{"$f":"'Car and bus journey time'!AF47","v":105.43689299147437},{"$f":"'Car and bus journey time'!AH47","v":106.01002961618111},{"$f":"'Car and bus journey time'!AI47","v":102.74620050225896},{"$f":"'Car and bus journey time'!AJ47","v":104.3595093469709},{"$f":"'Car and bus journey time'!AK47","v":111.87408948860093},105.12983306103875,103.60755899701071,104.3595093469709,105.12983306103875,104.3595093469709,105.12983306103875,105.12983306103875,104.3595093469709]
[null,{"$f":"'Car and bus journey time'!S48","v":"2031/32"},null,{"$f":"'Car and bus journey time'!T48","v":120.3721631942184},{"$f":"'Car and bus journey time'!U48","v":102.44455080716976},{"$f":"'Car and bus journey time'!V48","v":103.27605643571376},{"$f":"'Car and bus journey time'!W48","v":102.38367462775395},{"$f":"'Car and bus journey time'!Y48","v":105.16512933961909},{"$f":"'Car and bus journey time'!Z48","v":102.80351143207022},{"$f":"'Car and bus journey time'!AA48","v":103.97362503488104},{"$f":"'Car and bus journey time'!AB48","v":106.40211368764835},103.27605643571376,102.44455080716976,103.97362503488104,103.27605643571376,103.97362503488104,103.27605643571376,103.27605643571376,103.97362503488104,{"$f":"'Car and bus journey time'!AC48","v":123.49217182610153},{"$f":"'Car and bus journey time'!AD48","v":103.82866810439937},{"$f":"'Car and bus journey time'!AE48","v":105.26204270606551},{"$f":"'Car and bus journey time'!AF48","v":105.79394844357273},{"$f":"'Car and bus journey time'!AH48","v":106.25368586132515},{"$f":"'Car and bus journey time'!AI48","v":102.97451105831634},{"$f":"'Car and bus journey time'!AJ48","v":104.59540526827489},{"$f":"'Car and bus journey time'!AK48","v":112.23894515363158},105.26204270606551,103.82866810439937,104.59540526827489,105.26204270606551,104.59540526827489,105.26204270606551,105.26204270606551,104.59540526827489]
[null,{"$f":"'Car and bus journey time'!S49","v":"2032/33"},null,{"$f":"'Car and bus journey time'!T49","v":120.8980155637006},{"$f":"'Car and bus journey time'!U49","v":102.6395652765063},{"$f":"'Car and bus journey time'!V49","v":103.35740336883732},{"$f":"'Car and bus journey time'!W49","v":102.59420227734468},{"$f":"'Car and bus journey time'!Y49","v":105.38217811781006},{"$f":"'Car and bus journey time'!Z49","v":103.07454290108515},{"$f":"'Car and bus journey time'!AA49","v":104.21790963656935},{"$f":"'Car and bus journey time'!AB49","v":106.54924292464241},103.35740336883732,102.6395652765063,104.21790963656935,103.35740336883732,104.21790963656935,103.35740336883732,103.35740336883732,104.21790963656935,{"$f":"'Car and bus journey time'!AC49","v":124.41887968699889},{"$f":"'Car and bus journey time'!AD49","v":104.05024908119447},{"$f":"'Car and bus journey time'!AE49","v":105.39441861588823},{"$f":"'Car and bus journey time'!AF49","v":106.15221304165647},{"$f":"'Car and bus journey time'!AH49","v":106.49790269548672},{"$f":"'Car and bus journey time'!AI49","v":103.20332935239891},{"$f":"'Car and bus journey time'!AJ49","v":104.83183505181906},{"$f":"'Car and bus journey time'!AK49","v":112.60499072471563},105.39441861588823,104.05024908119447,104.83183505181906,105.39441861588823,104.83183505181906,105.39441861588823,105.39441861588823,104.83183505181906]
[null,{"$f":"'Car and bus journey time'!S50","v":"2033/34"},null,{"$f":"'Car and bus journey time'!T50","v":121.42616514798019},{"$f":"'Car and bus journey time'!U50","v":102.83495097733299},{"$f":"'Car and bus journey time'!V50","v":103.43881437609153},{"$f":"'Car and bus journey time'!W50","v":102.80516282692072},{"$f":"'Car and bus journey time'!Y50","v":105.59970642360869},{"$f":"'Car and bus journey time'!Z50","v":103.34631209270472},{"$f":"'Car and bus journey time'!AA50","v":104.46280403268335},{"$f":"'Car and bus journey time'!AB50","v":106.6965756069594},103.43881437609153,102.83495097733299,104.46280403268335,103.43881437609153,104.46280403268335,103.43881437609153,103.43881437609153,104.46280403268335,{"$f":"'Car and bus journey time'!AC50","v":125.35254173330537},{"$f":"'Car and bus journey time'!AD50","v":104.27230293441355},{"$f":"'Car and bus journey time'!AE50","v":105.52696099959886},{"$f":"'Car and bus journey time'!AF50","v":106.51169088042296},{"$f":"'Car and bus journey time'!AH50","v":106.74268140969325},{"$f":"'Car and bus journey time'!AI50","v":103.43265651461692},{"$f":"'Car and bus journey time'!AJ50","v":105.06879990725493},{"$f":"'Car and bus journey time'!AK50","v":112.97223008250114},105.52696099959886,104.27230293441355,105.06879990725493,105.52696099959886,105.06879990725493,105.52696099959886,105.52696099959886,105.06879990725493]
[null,{"$f":"'Car and bus journey time'!S51","v":"2034/35"},null,{"$f":"'Car and bus journey time'!T51","v":121.95662198256561},{"$f":"'Car and bus journey time'!U51","v":103.03070861632978},{"$f":"'Car and bus journey time'!V51","v":103.52028950794525},{"$f":"'Car and bus journey time'!W51","v":103.01655716663782},{"$f":"'Car and bus journey time'!Y51","v":105.81771539094504},{"$f":"'Car and bus journey time'!Z51","v":103.61882105776539},{"$f":"'Car and bus journey time'!AA51","v":104.70830981975891},{"$f":"'Car and bus journey time'!AB51","v":106.84411201591659},103.52028950794525,103.03070861632978,104.70830981975891,103.52028950794525,104.70830981975891,103.52028950794525,103.52028950794525,104.70830981975891,{"$f":"'Car and bus journey time'!AC51","v":126.29321015050112},{"$f":"'Car and bus journey time'!AD51","v":104.49483067322313},{"$f":"'Car and bus journey time'!AE51","v":105.65967006655239},{"$f":"'Car and bus journey time'!AF51","v":106.87238606843599},{"$f":"'Car and bus journey time'!AH51","v":106.98802329794842},{"$f":"'Car and bus journey time'!AI51","v":103.66249367759821},{"$f":"'Car and bus journey time'!AJ51","v":105.30630104697826},{"$f":"'Car and bus journey time'!AK51","v":113.34066712029215},105.65967006655239,104.49483067322313,105.30630104697826,105.65967006655239,105.30630104697826,105.65967006655239,105.65967006655239,105.30630104697826]
[null,"2035/36",null,{"$f":"'Car and bus journey time'!T52","v":122.47121697438628},{"$f":"'Car and bus journey time'!U52","v":103.23357318138187},{"$f":"'Car and bus journey time'!V52","v":103.60882848425945},{"$f":"'Car and bus journey time'!W52","v":103.23190744196708},{"$f":"'Car and bus journey time'!Y52","v":106.03459740323315},{"$f":"'Car and bus journey time'!Z52","v":103.89093146264949},{"$f":"'Car and bus journey time'!AA52","v":104.95305614799398},{"$f":"'Car and bus journey time'!AB52","v":106.99312648273043},{"$f":"F52","v":103.60882848425945},{"$f":"E52","v":103.23357318138187},{"$f":"J52","v":104.95305614799398},{"$f":"F52","v":103.60882848425945},{"$f":"J52","v":104.95305614799398},{"$f":"F52","v":103.60882848425945},{"$f":"F52","v":103.60882848425945},{"$f":"J52","v":104.95305614799398},{"$f":"'Car and bus journey time'!AC52","v":127.20728807853008},{"$f":"'Car and bus journey time'!AD52","v":104.71723043837886},{"$f":"'Car and bus journey time'!AE52","v":105.79091452485612},{"$f":"'Car and bus journey time'!AF52","v":107.22995615268931},{"$f":"'Car and bus journey time'!AH52","v":107.23042041836486},{"$f":"'Car and bus journey time'!AI52","v":103.89145624522529},{"$f":"'Car and bus journey time'!AJ52","v":105.54190430628474},{"$f":"'Car and bus journey time'!AK52","v":113.70108242779386},{"$f":"V52","v":105.79091452485612},{"$f":"U52","v":104.71723043837886},{"$f":"Z52","v":105.54190430628474},{"$f":"V52","v":105.79091452485612},{"$f":"Z52","v":105.54190430628474},{"$f":"V52","v":105.79091452485612},{"$f":"V52","v":105.79091452485612},{"$f":"Z52","v":105.54190430628474}]
[null,"2036/37",null,{"$f":"'Car and bus journey time'!T53","v":122.93345387254897},{"$f":"'Car and bus journey time'!U53","v":103.45704133861844},{"$f":"'Car and bus journey time'!V53","v":103.71844361312796},{"$f":"'Car and bus journey time'!W53","v":103.45827201564255},{"$f":"'Car and bus journey time'!Y53","v":106.2471300209459},{"$f":"'Car and bus journey time'!Z53","v":104.16035897174918},{"$f":"'Car and bus journey time'!AA53","v":105.19429387832821},{"$f":"'Car and bus journey time'!AB53","v":107.14617097264816},103.71844361312796,103.45704133861844,105.19429387832821,103.71844361312796,105.19429387832821,103.71844361312796,103.71844361312796,105.19429387832821,{"$f":"'Car and bus journey time'!AC53","v":128.02706025342459},{"$f":"'Car and bus journey time'!AD53","v":104.93829494294602},{"$f":"'Car and bus journey time'!AE53","v":105.91742757854179},{"$f":"'Car and bus journey time'!AF53","v":107.57568338516441},{"$f":"'Car and bus journey time'!AH53","v":107.46283977892857},{"$f":"'Car and bus journey time'!AI53","v":104.11676770375801},{"$f":"'Car and bus journey time'!AJ53","v":105.77072919668346},{"$f":"'Car and bus journey time'!AK53","v":114.03497612597759},105.91742757854179,104.93829494294602,105.77072919668346,105.91742757854179,105.77072919668346,105.91742757854179,105.91742757854179,105.77072919668346]
[null,"2037/38",null,{"$f":"'Car and bus journey time'!T54","v":123.39743536797548},{"$f":"'Car and bus journey time'!U54","v":103.68099323400108},{"$f":"'Car and bus journey time'!V54","v":103.82817471161658},{"$f":"'Car and bus journey time'!W54","v":103.68513295639565},{"$f":"'Car and bus journey time'!Y54","v":106.46012241109592},{"$f":"'Car and bus journey time'!Z54","v":104.43050994948358},{"$f":"'Car and bus journey time'!AA54","v":105.43612442343202},{"$f":"'Car and bus journey time'!AB54","v":107.29943437958104},103.82817471161658,103.68099323400108,105.43612442343202,103.82817471161658,105.43612442343202,103.82817471161658,103.82817471161658,105.43612442343202,{"$f":"'Car and bus journey time'!AC54","v":128.85211535219},{"$f":"'Car and bus journey time'!AD54","v":105.15982612825879},{"$f":"'Car and bus journey time'!AE54","v":106.04409192643665},{"$f":"'Car and bus journey time'!AF54","v":107.92252529980075},{"$f":"'Car and bus journey time'!AH54","v":107.69576290302463},{"$f":"'Car and bus journey time'!AI54","v":104.34256779982363},{"$f":"'Car and bus journey time'!AJ54","v":106.00005020138781},{"$f":"'Car and bus journey time'!AK54","v":114.36985033375109},106.04409192643665,105.15982612825879,106.00005020138781,106.04409192643665,106.00005020138781,106.04409192643665,106.04409192643665,106.00005020138781]
[null,"2038/39",null,{"$f":"'Car and bus journey time'!T55","v":123.86316804521059},{"$f":"'Car and bus journey time'!U55","v":103.90542991467038},{"$f":"'Car and bus journey time'!V55","v":103.93802190241776},{"$f":"'Car and bus journey time'!W55","v":103.9124913526488},{"$f":"'Car and bus journey time'!Y55","v":106.67357564593129},{"$f":"'Car and bus journey time'!Z55","v":104.70138638246181},{"$f":"'Car and bus journey time'!AA55","v":105.67854931687495},{"$f":"'Car and bus journey time'!AB55","v":107.45291701667115},103.93802190241776,103.90542991467038,105.67854931687495,103.93802190241776,105.67854931687495,103.93802190241776,103.93802190241776,105.67854931687495,{"$f":"'Car and bus journey time'!AC55","v":129.68248741999804},{"$f":"'Car and bus journey time'!AD55","v":105.38182497950888},{"$f":"'Car and bus journey time'!AE55","v":106.17090774947013},{"$f":"'Car and bus journey time'!AF55","v":108.27048549051925},{"$f":"'Car and bus journey time'!AH55","v":107.92919088254911},{"$f":"'Car and bus journey time'!AI55","v":104.56885759314049},{"$f":"'Car and bus journey time'!AJ55","v":106.22986839602169},{"$f":"'Car and bus journey time'!AK55","v":114.70570793047105},106.17090774947013,105.38182497950888,106.22986839602169,106.17090774947013,106.22986839602169,106.17090774947013,106.17090774947013,106.22986839602169]
[null,"2039/40",null,{"$f":"'Car and bus journey time'!T56","v":124.33065851365102},{"$f":"'Car and bus journey time'!U56","v":104.13035243003377},{"$f":"'Car and bus journey time'!V56","v":104.04798530835384},{"$f":"'Car and bus journey time'!W56","v":104.14034829521106},{"$f":"'Car and bus journey time'!Y56","v":106.88749080036588},{"$f":"'Car and bus journey time'!Z56","v":104.97299026282334},{"$f":"'Car and bus journey time'!AA56","v":105.92157009633767},{"$f":"'Car and bus journey time'!AB56","v":107.60661919750838},104.04798530835384,104.13035243003377,105.92157009633767,104.04798530835384,105.92157009633767,104.04798530835384,104.04798530835384,105.92157009633767,{"$f":"'Car and bus journey time'!AC56","v":130.51821072142081},{"$f":"'Car and bus journey time'!AD56","v":105.60429248396781},{"$f":"'Car and bus journey time'!AE56","v":106.29787522878816},{"$f":"'Car and bus journey time'!AF56","v":108.61956756282814},{"$f":"'Car and bus journey time'!AH56","v":108.16312481176466},{"$f":"'Car and bus journey time'!AI56","v":104.79563814572526},{"$f":"'Car and bus journey time'!AJ56","v":106.46018485854081},{"$f":"'Car and bus journey time'!AK56","v":115.04255180394969},106.29787522878816,105.60429248396781,106.46018485854081,106.29787522878816,106.46018485854081,106.29787522878816,106.29787522878816,106.46018485854081]
[null,"2040/41",null,{"$f":"'Car and bus journey time'!T57","v":124.76781597468889},{"$f":"'Car and bus journey time'!U57","v":104.34634004990227},{"$f":"'Car and bus journey time'!V57","v":104.15477080298294},{"$f":"'Car and bus journey time'!W57","v":104.3571311845477},{"$f":"'Car and bus journey time'!Y57","v":107.08895498073183},{"$f":"'Car and bus journey time'!Z57","v":105.23000555569226},{"$f":"'Car and bus journey time'!AA57","v":106.1510614141456},{"$f":"'Car and bus journey time'!AB57","v":107.75336950227828},104.15477080298294,104.34634004990227,106.1510614141456,104.15477080298294,106.1510614141456,104.15477080298294,104.15477080298294,106.1510614141456,{"$f":"'Car and bus journey time'!AC57","v":131.29712208887676},{"$f":"'Car and bus journey time'!AD57","v":105.81591108484297},{"$f":"'Car and bus journey time'!AE57","v":106.41549089015392},{"$f":"'Car and bus journey time'!AF57","v":108.94847391911533},{"$f":"'Car and bus journey time'!AH57","v":108.38200545740891},{"$f":"'Car and bus journey time'!AI57","v":105.01043503532055},{"$f":"'Car and bus journey time'!AJ57","v":106.67700034639091},{"$f":"'Car and bus journey time'!AK57","v":115.3562265931607},106.41549089015392,105.81591108484297,106.67700034639091,106.41549089015392,106.67700034639091,106.41549089015392,106.41549089015392,106.67700034639091]
[null,"2041/42",null,{"$f":"'Car and bus journey time'!T58","v":125.11024298624132},{"$f":"'Car and bus journey time'!U58","v":104.53451287854911},{"$f":"'Car and bus journey time'!V58","v":104.25178345702355},{"$f":"'Car and bus journey time'!W58","v":104.53964811027726},{"$f":"'Car and bus journey time'!Y58","v":107.25209309192583},{"$f":"'Car and bus journey time'!Z58","v":105.44172569707617},{"$f":"'Car and bus journey time'!AA58","v":106.3387105598804},{"$f":"'Car and bus journey time'!AB58","v":107.87880617053258},104.25178345702355,104.53451287854911,106.3387105598804,104.25178345702355,106.3387105598804,104.25178345702355,104.25178345702355,106.3387105598804,{"$f":"'Car and bus journey time'!AC58","v":131.89417726363914},{"$f":"'Car and bus journey time'!AD58","v":105.9940017377581},{"$f":"'Car and bus journey time'!AE58","v":106.50472826920479},{"$f":"'Car and bus journey time'!AF58","v":109.21448507047693},{"$f":"'Car and bus journey time'!AH58","v":108.55465499328392},{"$f":"'Car and bus journey time'!AI58","v":105.18825035697708},{"$f":"'Car and bus journey time'!AJ58","v":106.85226222312116},{"$f":"'Car and bus journey time'!AK58","v":115.5982970501741},106.50472826920479,105.9940017377581,106.85226222312116,106.50472826920479,106.85226222312116,106.50472826920479,106.50472826920479,106.85226222312116]
[null,"2042/43",null,{"$f":"'Car and bus journey time'!T59","v":125.45360979350409},{"$f":"'Car and bus journey time'!U59","v":104.72302504840741},{"$f":"'Car and bus journey time'!V59","v":104.34888647135175},{"$f":"'Car and bus journey time'!W59","v":104.72248425164447},{"$f":"'Car and bus journey time'!Y59","v":107.41550328454321},{"$f":"'Car and bus journey time'!Z59","v":105.65388902138049},{"$f":"'Car and bus journey time'!AA59","v":106.52671811267564},{"$f":"'Car and bus journey time'!AB59","v":108.00438886074251},104.34888647135175,104.72302504840741,106.52671811267564,104.34888647135175,106.52671811267564,104.34888647135175,104.34888647135175,106.52671811267564,{"$f":"'Car and bus journey time'!AC59","v":132.49394746273742},{"$f":"'Car and bus journey time'!AD59","v":106.17239212140686},{"$f":"'Car and bus journey time'!AE59","v":106.59404048049809},{"$f":"'Car and bus journey time'!AF59","v":109.48114572091004},{"$f":"'Car and bus journey time'!AH59","v":108.7275805491211},{"$f":"'Car and bus journey time'!AI59","v":105.36636750474086},{"$f":"'Car and bus journey time'!AJ59","v":107.02781316999609},{"$f":"'Car and bus journey time'!AK59","v":115.84087548242125},106.59404048049809,106.17239212140686,107.02781316999609,106.59404048049809,107.02781316999609,106.59404048049809,106.59404048049809,107.02781316999609]
[null,"2043/44",null,{"$f":"'Car and bus journey time'!T60","v":125.79791897575963},{"$f":"'Car and bus journey time'!U60","v":104.91187717142765},{"$f":"'Car and bus journey time'!V60","v":104.4460799301316},{"$f":"'Car and bus journey time'!W60","v":104.90564016694623},{"$f":"'Car and bus journey time'!Y60","v":107.57918605363525},{"$f":"'Car and bus journey time'!Z60","v":105.86649647912346},{"$f":"'Car and bus journey time'!AA60","v":106.71508479737876},{"$f":"'Car and bus journey time'!AB60","v":108.13011774289359},104.4460799301316,104.91187717142765,106.71508479737876,104.4460799301316,106.71508479737876,104.4460799301316,104.4460799301316,106.71508479737876,{"$f":"'Car and bus journey time'!AC60","v":133.09644503236254},{"$f":"'Car and bus journey time'!AD60","v":106.35108274024303},{"$f":"'Car and bus journey time'!AE60","v":106.68342758678637},{"$f":"'Car and bus journey time'!AF60","v":109.7484574562468},{"$f":"'Car and bus journey time'!AH60","v":108.90078256785729},{"$f":"'Car and bus journey time'!AI60","v":105.54478699207846},{"$f":"'Car and bus journey time'!AJ60","v":107.20365366561934},{"$f":"'Car and bus journey time'!AK60","v":116.08396295586788},106.68342758678637,106.35108274024303,107.20365366561934,106.68342758678637,107.20365366561934,106.68342758678637,106.68342758678637,107.20365366561934]
[null,"2044/45",null,{"$f":"'Car and bus journey time'!T61","v":126.14317311936927},{"$f":"'Car and bus journey time'!U61","v":105.10106986066387},{"$f":"'Car and bus journey time'!V61","v":104.54336391760566},{"$f":"'Car and bus journey time'!W61","v":105.08911641545579},{"$f":"'Car and bus journey time'!Y61","v":107.74314189522005},{"$f":"'Car and bus journey time'!Z61","v":106.07954902289087},{"$f":"'Car and bus journey time'!AA61","v":106.90381134035944},{"$f":"'Car and bus journey time'!AB61","v":108.25599298716912},104.54336391760566,105.10106986066387,106.90381134035944,104.54336391760566,106.90381134035944,104.54336391760566,104.54336391760566,106.90381134035944,{"$f":"'Car and bus journey time'!AC61","v":133.70168237484782},{"$f":"'Car and bus journey time'!AD61","v":106.53007409956949},{"$f":"'Car and bus journey time'!AE61","v":106.7728896508747},{"$f":"'Car and bus journey time'!AF61","v":110.01642186619141},{"$f":"'Car and bus journey time'!AH61","v":109.0742614931427},{"$f":"'Car and bus journey time'!AI61","v":105.72350933333166},{"$f":"'Car and bus journey time'!AJ61","v":107.37978418939009},{"$f":"'Car and bus journey time'!AK61","v":116.32756053871675},106.7728896508747,106.53007409956949,107.37978418939009,106.7728896508747,107.37978418939009,106.7728896508747,106.7728896508747,107.37978418939009]
[null,"2045/46",null,{"$f":"'Car and bus journey time'!T62","v":126.46094678370152},{"$f":"'Car and bus journey time'!U62","v":105.27437681843335},{"$f":"'Car and bus journey time'!V62","v":104.63110716154543},{"$f":"'Car and bus journey time'!W62","v":105.25680749505017},{"$f":"'Car and bus journey time'!Y62","v":107.8915613740042},{"$f":"'Car and bus journey time'!Z62","v":106.27501001097457},{"$f":"'Car and bus journey time'!AA62","v":107.07596461649185},{"$f":"'Car and bus journey time'!AB62","v":108.37093836907226},104.63110716154543,105.27437681843335,107.07596461649185,104.63110716154543,107.07596461649185,104.63110716154543,104.63110716154543,107.07596461649185,{"$f":"'Car and bus journey time'!AC62","v":134.26479773173},{"$f":"'Car and bus journey time'!AD62","v":106.69279216561046},{"$f":"'Car and bus journey time'!AE62","v":106.84935051458366},{"$f":"'Car and bus journey time'!AF62","v":110.26061808181736},{"$f":"'Car and bus journey time'!AH62","v":109.22961838204444},{"$f":"'Car and bus journey time'!AI62","v":105.88665953474896},{"$f":"'Car and bus journey time'!AJ62","v":107.53908216093504},{"$f":"'Car and bus journey time'!AK62","v":116.54907851448304},106.84935051458366,106.69279216561046,107.53908216093504,106.84935051458366,107.53908216093504,106.84935051458366,106.84935051458366,107.53908216093504]
[null,"2046/47",null,{"$f":"'Car and bus journey time'!T63","v":126.69425603280979},{"$f":"'Car and bus journey time'!U63","v":105.39929631854316},{"$f":"'Car and bus journey time'!V63","v":104.69003263821229},{"$f":"'Car and bus journey time'!W63","v":105.37645536514208},{"$f":"'Car and bus journey time'!Y63","v":107.99278414492296},{"$f":"'Car and bus journey time'!Z63","v":106.41674335659957},{"$f":"'Car and bus journey time'!AA63","v":107.19762614001137},{"$f":"'Car and bus journey time'!AB63","v":108.45278001041103},104.69003263821229,105.39929631854316,107.19762614001137,104.69003263821229,107.19762614001137,104.69003263821229,104.69003263821229,107.19762614001137,{"$f":"'Car and bus journey time'!AC63","v":134.69570710553134},{"$f":"'Car and bus journey time'!AD63","v":106.80604287687333},{"$f":"'Car and bus journey time'!AE63","v":106.88664226959246},{"$f":"'Car and bus journey time'!AF63","v":110.43210516114242},{"$f":"'Car and bus journey time'!AH63","v":109.33000919045132},{"$f":"'Car and bus journey time'!AI63","v":106.00244322389112},{"$f":"'Car and bus journey time'!AJ63","v":107.64725715802589},{"$f":"'Car and bus journey time'!AK63","v":116.70325909120487},106.88664226959246,106.80604287687333,107.64725715802589,106.88664226959246,107.64725715802589,106.88664226959246,106.88664226959246,107.64725715802589]
[null,"2047/48",null,{"$f":"'Car and bus journey time'!T64","v":126.92799571682387},{"$f":"'Car and bus journey time'!U64","v":105.52436404922898},{"$f":"'Car and bus journey time'!V64","v":104.74899130015159},{"$f":"'Car and bus journey time'!W64","v":105.49623924176088},{"$f":"'Car and bus journey time'!Y64","v":108.09411747785389},{"$f":"'Car and bus journey time'!Z64","v":106.55867708822251},{"$f":"'Car and bus journey time'!AA64","v":107.31944354433294},{"$f":"'Car and bus journey time'!AB64","v":108.53468345848836},104.74899130015159,105.52436404922898,107.31944354433294,104.74899130015159,107.31944354433294,104.74899130015159,104.74899130015159,107.31944354433294,{"$f":"'Car and bus journey time'!AC64","v":135.12799943965857},{"$f":"'Car and bus journey time'!AD64","v":106.91941379985195},{"$f":"'Car and bus journey time'!AE64","v":106.92394703988852},{"$f":"'Car and bus journey time'!AF64","v":110.60385895236232},{"$f":"'Car and bus journey time'!AH64","v":109.43049529406753},{"$f":"'Car and bus journey time'!AI64","v":106.11835573975097},{"$f":"'Car and bus journey time'!AJ64","v":107.75554440722925},{"$f":"'Car and bus journey time'!AK64","v":116.85764363050228},106.92394703988852,106.91941379985195,107.75554440722925,106.92394703988852,107.75554440722925,106.92394703988852,106.92394703988852,107.75554440722925]
[null,"2048/49",null,{"$f":"'Car and bus journey time'!T65","v":127.16216662985806},{"$f":"'Car and bus journey time'!U65","v":105.64958018638239},{"$f":"'Car and bus journey time'!V65","v":104.80798316605244},{"$f":"'Car and bus journey time'!W65","v":105.61615927950834},{"$f":"'Car and bus journey time'!Y65","v":108.1955615104726},{"$f":"'Car and bus journey time'!Z65","v":106.70081149782314},{"$f":"'Car and bus journey time'!AA65","v":107.44141704498303},{"$f":"'Car and bus journey time'!AB65","v":108.61664875998068},104.80798316605244,105.64958018638239,107.44141704498303,104.80798316605244,107.44141704498303,104.80798316605244,104.80798316605244,107.44141704498303,{"$f":"'Car and bus journey time'!AC65","v":135.56167917258389},{"$f":"'Car and bus journey time'!AD65","v":107.03290506214687},{"$f":"'Car and bus journey time'!AE65","v":106.96126483001436},{"$f":"'Car and bus journey time'!AF65","v":110.77587987029105},{"$f":"'Car and bus journey time'!AH65","v":109.53107678645375},{"$f":"'Car and bus journey time'!AI65","v":106.2343972275803},{"$f":"'Car and bus journey time'!AJ65","v":107.86394402824601},{"$f":"'Car and bus journey time'!AK65","v":117.01223240219353},106.96126483001436,107.03290506214687,107.86394402824601,106.96126483001436,107.86394402824601,106.96126483001436,106.96126483001436,107.86394402824601]
[null,"2049/50",null,{"$f":"'Car and bus journey time'!T66","v":127.39676956749173},{"$f":"'Car and bus journey time'!U66","v":105.77494490610388},{"$f":"'Car and bus journey time'!V66","v":104.86700825461446},{"$f":"'Car and bus journey time'!W66","v":105.73621563316202},{"$f":"'Car and bus journey time'!Y66","v":108.29711638064188},{"$f":"'Car and bus journey time'!Z66","v":106.84314687781269},{"$f":"'Car and bus journey time'!AA66","v":107.56354685779857},{"$f":"'Car and bus journey time'!AB66","v":108.69867596159956},104.86700825461446,105.77494490610388,107.56354685779857,104.86700825461446,107.56354685779857,104.86700825461446,104.86700825461446,107.56354685779857,{"$f":"'Car and bus journey time'!AC66","v":135.9967507570243},{"$f":"'Car and bus journey time'!AD66","v":107.14651679149409},{"$f":"'Car and bus journey time'!AE66","v":106.99859564451401},{"$f":"'Car and bus journey time'!AF66","v":110.94816833038767},{"$f":"'Car and bus journey time'!AH66","v":109.63175376126574},{"$f":"'Car and bus journey time'!AI66","v":106.35056783279624},{"$f":"'Car and bus journey time'!AJ66","v":107.9724561409077},{"$f":"'Car and bus journey time'!AK66","v":117.16702567645383},106.99859564451401,107.14651679149409,107.9724561409077,106.99859564451401,107.9724561409077,106.99859564451401,106.99859564451401,107.9724561409077]
[null,"2050/51",null,{"$f":"'Car and bus journey time'!T67","v":127.62078511135331},{"$f":"'Car and bus journey time'!U67","v":105.89280809328254},{"$f":"'Car and bus journey time'!V67","v":104.92343933439028},{"$f":"'Car and bus journey time'!W67","v":105.85090015030593},{"$f":"'Car and bus journey time'!Y67","v":108.39222669636843},{"$f":"'Car and bus journey time'!Z67","v":106.97611545633625},{"$f":"'Car and bus journey time'!AA67","v":107.67775775831845},{"$f":"'Car and bus journey time'!AB67","v":108.77839217351128},104.92343933439028,105.89280809328254,107.67775775831845,104.92343933439028,107.67775775831845,104.92343933439028,104.92343933439028,107.67775775831845,{"$f":"'Car and bus journey time'!AC67","v":136.40690656398564},{"$f":"'Car and bus journey time'!AD67","v":107.25265968589201},{"$f":"'Car and bus journey time'!AE67","v":107.03124223079278},{"$f":"'Car and bus journey time'!AF67","v":111.11151999437148},{"$f":"'Car and bus journey time'!AH67","v":109.72541025453357},{"$f":"'Car and bus journey time'!AI67","v":106.45922316160494},{"$f":"'Car and bus journey time'!AJ67","v":108.073697553977},{"$f":"'Car and bus journey time'!AK67","v":117.31217161847015},107.03124223079278,107.25265968589201,108.073697553977,107.03124223079278,108.073697553977,107.03124223079278,107.03124223079278,108.073697553977]
[null,"2051/52",null,{"$f":"'Car and bus journey time'!T68","v":127.81213677434459},{"$f":"'Car and bus journey time'!U68","v":105.98785339708658},{"$f":"'Car and bus journey time'!V68","v":104.97201922776236},{"$f":"'Car and bus journey time'!W68","v":105.94918499532699},{"$f":"'Car and bus journey time'!Y68","v":108.46776884971499},{"$f":"'Car and bus journey time'!Z68","v":107.08055786332949},{"$f":"'Car and bus journey time'!AA68","v":107.76788092263969},{"$f":"'Car and bus journey time'!AB68","v":108.85104819234861},{"$f":"F68","v":104.97201922776236},{"$f":"E68","v":105.98785339708658},{"$f":"J68","v":107.76788092263969},{"$f":"F68","v":104.97201922776236},{"$f":"J68","v":107.76788092263969},{"$f":"F68","v":104.97201922776236},{"$f":"F68","v":104.97201922776236},{"$f":"J68","v":107.76788092263969},{"$f":"'Car and bus journey time'!AC68","v":136.73937830492284},{"$f":"'Car and bus journey time'!AD68","v":107.33614105036237},{"$f":"'Car and bus journey time'!AE68","v":107.04980762494047},{"$f":"'Car and bus journey time'!AF68","v":111.24750018923615},{"$f":"'Car and bus journey time'!AH68","v":109.79780278514212},{"$f":"'Car and bus journey time'!AI68","v":106.54505959374492},{"$f":"'Car and bus journey time'!AJ68","v":108.15288867335975},{"$f":"'Car and bus journey time'!AK68","v":117.42794353252594},{"$f":"V68","v":107.04980762494047},{"$f":"U68","v":107.33614105036237},{"$f":"Z68","v":108.15288867335975},{"$f":"V68","v":107.04980762494047},{"$f":"Z68","v":108.15288867335975},{"$f":"V68","v":107.04980762494047},{"$f":"V68","v":107.04980762494047},{"$f":"Z68","v":108.15288867335975}]
[null,"2052/53",null,{"$f":"'Car and bus journey time'!T69","v":128.00377534560795},{"$f":"'Car and bus journey time'!U69","v":106.08298400989263},{"$f":"'Car and bus journey time'!V69","v":105.02062161378294},{"$f":"'Car and bus journey time'!W69","v":106.04756109994757},{"$f":"'Car and bus journey time'!Y69","v":108.5433714900125},{"$f":"'Car and bus journey time'!Z69","v":107.1851079398177},{"$f":"'Car and bus journey time'!AA69","v":107.85808837886538},{"$f":"'Car and bus journey time'!AB69","v":108.92375274009842},105.02062161378294,106.08298400989263,107.85808837886538,105.02062161378294,107.85808837886538,105.02062161378294,105.02062161378294,107.85808837886538,{"$f":"'Car and bus journey time'!AC69","v":137.07266039675289},{"$f":"'Car and bus journey time'!AD69","v":107.41968739353102},{"$f":"'Car and bus journey time'!AE69","v":107.06837623939892},{"$f":"'Car and bus journey time'!AF69","v":111.383646799009},{"$f":"'Car and bus journey time'!AH69","v":109.87024522713389},{"$f":"'Car and bus journey time'!AI69","v":106.63096680980964},{"$f":"'Car and bus journey time'!AJ69","v":108.23214025938206},{"$f":"'Car and bus journey time'!AK69","v":117.54382969846118},107.06837623939892,107.41968739353102,108.23214025938206,107.06837623939892,108.23214025938206,107.06837623939892,107.06837623939892,108.23214025938206]
[null,"2053/54",null,{"$f":"'Car and bus journey time'!T70","v":128.19570125532695},{"$f":"'Car and bus journey time'!U70","v":106.17820000827072},{"$f":"'Car and bus journey time'!V70","v":105.06924650286619},{"$f":"'Car and bus journey time'!W70","v":106.14602854890424},{"$f":"'Car and bus journey time'!Y70","v":108.61903467199913},{"$f":"'Car and bus journey time'!Z70","v":107.28976580007077},{"$f":"'Car and bus journey time'!AA70","v":107.94838021176902},{"$f":"'Car and bus journey time'!AB70","v":108.99650584917447},105.06924650286619,106.17820000827072,107.94838021176902,105.06924650286619,107.94838021176902,105.06924650286619,105.06924650286619,107.94838021176902,{"$f":"'Car and bus journey time'!AC70","v":137.40675481458669},{"$f":"'Car and bus journey time'!AD70","v":107.5032987659749},{"$f":"'Car and bus journey time'!AE70","v":107.08694807472668},{"$f":"'Car and bus journey time'!AF70","v":111.51996002735147},{"$f":"'Car and bus journey time'!AH70","v":109.94273761651957},{"$f":"'Car and bus journey time'!AI70","v":106.71694486912911},{"$f":"'Car and bus journey time'!AJ70","v":108.31145235984718},{"$f":"'Car and bus journey time'!AK70","v":117.65983022902759},107.08694807472668,107.5032987659749,108.31145235984718,107.08694807472668,108.31145235984718,107.08694807472668,107.08694807472668,108.31145235984718]
[null,"2054/55",null,{"$f":"'Car and bus journey time'!T71","v":128.38791493433027},{"$f":"'Car and bus journey time'!U71","v":106.27350146885964},{"$f":"'Car and bus journey time'!V71","v":105.11789390543109},{"$f":"'Car and bus journey time'!W71","v":106.24458742701218},{"$f":"'Car and bus journey time'!Y71","v":108.69475845046692},{"$f":"'Car and bus journey time'!Z71","v":107.39453155848162},{"$f":"'Car and bus journey time'!AA71","v":108.03875650621313},{"$f":"'Car and bus journey time'!AB71","v":109.06930755201219},105.11789390543109,106.27350146885964,108.03875650621313,105.11789390543109,108.03875650621313,105.11789390543109,105.11789390543109,108.03875650621313,{"$f":"'Car and bus journey time'!AC71","v":137.74166353834923},{"$f":"'Car and bus journey time'!AD71","v":107.58697521831029},{"$f":"'Car and bus journey time'!AE71","v":107.10552313148244},{"$f":"'Car and bus journey time'!AF71","v":111.65644007817419},{"$f":"'Car and bus journey time'!AH71","v":110.01527998933696},{"$f":"'Car and bus journey time'!AI71","v":106.80299383108354},{"$f":"'Car and bus journey time'!AJ71","v":108.39082502259716},{"$f":"'Car and bus journey time'!AK71","v":117.77594523708829},107.10552313148244,107.58697521831029,108.39082502259716,107.10552313148244,108.39082502259716,107.10552313148244,107.10552313148244,108.39082502259716]
[null,"2055/56",null,{"$f":"'Car and bus journey time'!T72","v":128.58214990707205},{"$f":"'Car and bus journey time'!U72","v":106.37204389092744},{"$f":"'Car and bus journey time'!V72","v":105.16992906949329},{"$f":"'Car and bus journey time'!W72","v":106.34739107563469},{"$f":"'Car and bus journey time'!Y72","v":108.77377207932011},{"$f":"'Car and bus journey time'!Z72","v":107.50138894590889},{"$f":"'Car and bus journey time'!AA72","v":108.13181811382486},{"$f":"'Car and bus journey time'!AB72","v":109.1460392854914},105.16992906949329,106.37204389092744,108.13181811382486,105.16992906949329,108.13181811382486,105.16992906949329,105.16992906949329,108.13181811382486,{"$f":"'Car and bus journey time'!AC72","v":138.08114952371736},{"$f":"'Car and bus journey time'!AD72","v":107.67449112598644},{"$f":"'Car and bus journey time'!AE72","v":107.12698142390506},{"$f":"'Car and bus journey time'!AF72","v":111.79517724729628},{"$f":"'Car and bus journey time'!AH72","v":110.09080960170414},{"$f":"'Car and bus journey time'!AI72","v":106.89096843844446},{"$f":"'Car and bus journey time'!AJ72","v":108.47264807612515},{"$f":"'Car and bus journey time'!AK72","v":117.89546370701134},107.12698142390506,107.67449112598644,108.47264807612515,107.12698142390506,108.47264807612515,107.12698142390506,107.12698142390506,108.47264807612515]
[null,"2056/57",null,{"$f":"'Car and bus journey time'!T73","v":128.7818780822264},{"$f":"'Car and bus journey time'!U73","v":106.48014423524803},{"$f":"'Car and bus journey time'!V73","v":105.23208602768561},{"$f":"'Car and bus journey time'!W73","v":106.4627544544354},{"$f":"'Car and bus journey time'!Y73","v":108.86253831588822},{"$f":"'Car and bus journey time'!Z73","v":107.61430890733281},{"$f":"'Car and bus journey time'!AA73","v":108.23277060078054},{"$f":"'Car and bus journey time'!AB73","v":109.23446962815278},105.23208602768561,106.48014423524803,108.23277060078054,105.23208602768561,108.23277060078054,105.23208602768561,105.23208602768561,108.23277060078054,{"$f":"'Car and bus journey time'!AC73","v":138.43275544577375},{"$f":"'Car and bus journey time'!AD73","v":107.77340159419401},{"$f":"'Car and bus journey time'!AE73","v":107.15708428876289},{"$f":"'Car and bus journey time'!AF73","v":111.9403571945799},{"$f":"'Car and bus journey time'!AH73","v":110.17520487980362},{"$f":"'Car and bus journey time'!AI73","v":106.98458106157354},{"$f":"'Car and bus journey time'!AJ73","v":108.56170457093317},{"$f":"'Car and bus journey time'!AK73","v":118.02497035314279},107.15708428876289,107.77340159419401,108.56170457093317,107.15708428876289,108.56170457093317,107.15708428876289,107.15708428876289,108.56170457093317]
[null,"2057/58",null,{"$f":"'Car and bus journey time'!T74","v":128.98191649751885},{"$f":"'Car and bus journey time'!U74","v":106.58835443629427},{"$f":"'Car and bus journey time'!V74","v":105.29427972154454},{"$f":"'Car and bus journey time'!W74","v":106.57824297696588},{"$f":"'Car and bus journey time'!Y74","v":108.95138253555427},{"$f":"'Car and bus journey time'!Z74","v":107.72735150675838},{"$f":"'Car and bus journey time'!AA74","v":108.33382360052019},{"$f":"'Car and bus journey time'!AB74","v":109.32297161725731},105.29427972154454,106.58835443629427,108.33382360052019,105.29427972154454,108.33382360052019,105.29427972154454,105.29427972154454,108.33382360052019,{"$f":"'Car and bus journey time'!AC74","v":138.78525668717575},{"$f":"'Car and bus journey time'!AD74","v":107.87240292218297},{"$f":"'Car and bus journey time'!AE74","v":107.18719561257714},{"$f":"'Car and bus journey time'!AF74","v":112.08572567608847},{"$f":"'Car and bus journey time'!AH74","v":110.25966605362373},{"$f":"'Car and bus journey time'!AI74","v":107.07827654617692},{"$f":"'Car and bus journey time'!AJ74","v":108.6508355410533},{"$f":"'Car and bus journey time'!AK74","v":118.1546192606545},107.18719561257714,107.87240292218297,108.6508355410533,107.18719561257714,108.6508355410533,107.18719561257714,107.18719561257714,108.6508355410533]
[null,"2058/59",null,{"$f":"'Car and bus journey time'!T75","v":129.18226563484916},{"$f":"'Car and bus journey time'!U75","v":106.69667460570777},{"$f":"'Car and bus journey time'!V75","v":105.3565101727814},{"$f":"'Car and bus journey time'!W75","v":106.69385677897934},{"$f":"'Car and bus journey time'!Y75","v":109.04030481198583},{"$f":"'Car and bus journey time'!Z75","v":107.84051688028795},{"$f":"'Car and bus journey time'!AA75","v":108.43497721821156},{"$f":"'Car and bus journey time'!AB75","v":109.41154531085311},105.3565101727814,106.69667460570777,108.43497721821156,105.3565101727814,108.43497721821156,105.3565101727814,105.3565101727814,108.43497721821156,{"$f":"'Car and bus journey time'!AC75","v":139.13865552773902},{"$f":"'Car and bus journey time'!AD75","v":107.97149519341762},{"$f":"'Car and bus journey time'!AE75","v":107.21731539772487},{"$f":"'Car and bus journey time'!AF75","v":112.2312829366571},{"$f":"'Car and bus journey time'!AH75","v":110.34419317561917},{"$f":"'Car and bus journey time'!AI75","v":107.17205496624285},{"$f":"'Car and bus journey time'!AJ75","v":108.74004104982966},{"$f":"'Car and bus journey time'!AK75","v":118.28441058581873},107.21731539772487,107.97149519341762,108.74004104982966,107.21731539772487,108.74004104982966,107.21731539772487,107.21731539772487,108.74004104982966]
[null,"2059/60",null,{"$f":"'Car and bus journey time'!T76","v":129.38292597686552},{"$f":"'Car and bus journey time'!U76","v":106.80510485524366},{"$f":"'Car and bus journey time'!V76","v":105.41877740312033},{"$f":"'Car and bus journey time'!W76","v":106.80959599637627},{"$f":"'Car and bus journey time'!Y76","v":109.12930521892442},{"$f":"'Car and bus journey time'!Z76","v":107.9538051641769},{"$f":"'Car and bus journey time'!AA76","v":108.53623155913617},{"$f":"'Car and bus journey time'!AB76","v":109.50019076703536},105.41877740312033,106.80510485524366,108.53623155913617,105.41877740312033,108.53623155913617,105.41877740312033,105.41877740312033,108.53623155913617,{"$f":"'Car and bus journey time'!AC76","v":139.49295425308478},{"$f":"'Car and bus journey time'!AD76","v":108.07067849143908},{"$f":"'Car and bus journey time'!AE76","v":107.24744364658372},{"$f":"'Car and bus journey time'!AF76","v":112.37702922143893},{"$f":"'Car and bus journey time'!AH76","v":110.42878629828694},{"$f":"'Car and bus journey time'!AI76","v":107.26591639582604},{"$f":"'Car and bus journey time'!AJ76","v":108.82932116066111},{"$f":"'Car and bus journey time'!AK76","v":118.41434448507945},107.24744364658372,108.07067849143908,108.82932116066111,107.24744364658372,108.82932116066111,107.24744364658372,107.24744364658372,108.82932116066111]
[null,"2060/61",null,{"$f":"'Car and bus journey time'!T77","v":129.53359648986805},{"$f":"'Car and bus journey time'!U77","v":106.88648950964703},{"$f":"'Car and bus journey time'!V77","v":105.46549852328837},{"$f":"'Car and bus journey time'!W77","v":106.89647101295688},{"$f":"'Car and bus journey time'!Y77","v":109.19609950367173},{"$f":"'Car and bus journey time'!Z77","v":108.03884057170204},{"$f":"'Car and bus journey time'!AA77","v":108.6122290161001},{"$f":"'Car and bus journey time'!AB77","v":109.56671525015066},105.46549852328837,106.88648950964703,108.6122290161001,105.46549852328837,108.6122290161001,105.46549852328837,105.46549852328837,108.6122290161001,{"$f":"'Car and bus journey time'!AC77","v":139.75918544837089},{"$f":"'Car and bus journey time'!AD77","v":108.14511720279083},{"$f":"'Car and bus journey time'!AE77","v":107.27004459506861},{"$f":"'Car and bus journey time'!AF77","v":112.48644536466976},{"$f":"'Car and bus journey time'!AH77","v":110.49226828782675},{"$f":"'Car and bus journey time'!AI77","v":107.33635919212976},{"$f":"'Car and bus journey time'!AJ77","v":108.89632323420435},{"$f":"'Car and bus journey time'!AK77","v":118.51187517350843},107.27004459506861,108.14511720279083,108.89632323420435,107.27004459506861,108.89632323420435,107.27004459506861,107.27004459506861,108.89632323420435]

{"sheet":"Car and bus journey time","index":108,"n_rows":119,"n_cols":37,"rows_kept":119,"cut":false,"hidden":true,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table M4.2.3"]
["Car and bus journey times"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","NTMv2R run for the core scenario of the National Road Traffic Projections 2022"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The series use forecast car and bus speeds from the National Transport Model (NTM), matched to PDFH flow categories."]
["Links",null,null,null,"The speeds are expressed in seconds / km so that increases in the series represent an increase in journey times."]
["Contents"]
["TAG Unit M 4",null,null,null,"RoSE = Rest of South East"]
[null,null,null,null,"RoC = Rest of Country"]
["Parameters:",null,null,null,"LTA= London Travelcard Area",null,null,null,null,null,null,null,null,"Correspondence from PDFH 5.0 to 5.1 flow categories for non-London flows"]
["Starting year:",{"$f":"'User Parameters'!L16","v":2010},null,null,"Airport flows are matched to the most relevant general flow category.",null,null,null,null,null,null,null,null,null,"PDFH 5.1 flows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-London","non-London","non-London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PDFH 5.0 flows","core","major","other"]
["Sheet Navigation:",null,null,null,null,null,null,null,null,null,null,null,null,"Non-London inter-urban",0.51,0.9,0.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban areas",0.49,0.1,0.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",1,1,1]
[null,null,null,null,"This tab feeds Table M4.2.3"]
[]
[]
["Table M 4.2.3",null,null,"Car journey time series for rail demand forecasting",null,null,null,null,null,null,"Bus journey time series for rail demand forecasting",null,null,null,null,null,null,null,null,"Car journey time series for rail demand forecasting",null,null,null,null,null,null,null,null,"Bus journey time series for rail demand forecasting"]
[null,"Year",null,null,null,null,"Roc",null,null,null,null,null,null,"Roc",null,null,null,"Financial year",null,null,null,null,"Roc",null,null,null,null,null,null,null,null,"Roc"]
[null,null,null,"LTA","RoSE to/from","RoSE to RoSE","to/from","Non-London","Urban areas","All GB","LTA","RoSE to/from","RoSE to RoSE","to/from","Non-London","Urban areas","All GB",null,null,"LTA","RoSE to/from","RoSE to RoSE","to/from","PTE","Non-London","Non-London","Non-London","All GB","LTA","RoSE to/from","RoSE to RoSE","to/from","PTE","Non-London","Non-London","Non-London","All GB"]
[null,null,null,null,"LTA",null,"LTA","Inter-urban",null,null,null,"LTA",null,"LTA","Inter-urban",null,null,null,null,null,"LTA",null,"LTA","Internal","core","major","other",null,null,"LTA",null,"LTA","Internal","core","major","other"]
[null,2010,null,{"$f":"(1/'Car costs (CPI)'!D28)*60^2","v":118.32761670075931},{"$f":"(1/'Car costs (CPI)'!E28)*60^2","v":44.98845917043257},{"$f":"(1/'Car costs (CPI)'!F28)*60^2","v":57.648695634014331},{"$f":"(1/'Car costs (CPI)'!G28)*60^2","v":50.711588646488877},{"$f":"(1/'Car costs (CPI)'!H28)*60^2","v":39.355910262696611},{"$f":"(1/'Car costs (CPI)'!I28)*60^2","v":85.79284871754875},{"$f":"(1/'Car costs (CPI)'!J28)*60^2","v":66.357889338066258},118.99327293521768,50.314401198050561,65.702777971104695,59.074345416063444,43.342952098770489,93.551426196783709,79.885231833927676,null,"2010/11",{"$f":"(D27*0.75+D28*0.25)/(D$27*0.75+D$28*0.25)*100","v":100},{"$f":"(E27*0.75+E28*0.25)/(E$27*0.75+E$28*0.25)*100","v":100},{"$f":"(F27*0.75+F28*0.25)/(F$27*0.75+F$28*0.25)*100","v":100},{"$f":"(G27*0.75+G28*0.25)/(G$27*0.75+G$28*0.25)*100","v":100},{"$f":"($I27*0.75+$I28*0.25)/($I$27*0.75+$I$28*0.25)*100","v":100},{"$f":"(($H27*0.75+$H28*0.25)*O$17+($I27*0.75+$I28*0.25)*O$18)/(($H$27*0.75+$H$28*0.25)*O$17+($I$27*0.75+$I$28*0.25)*O$18)*100","v":100},{"$f":"(($H27*0.75+$H28*0.25)*P$17+($I27*0.75+$I28*0.25)*P$18)/(($H$27*0.75+$H$28*0.25)*P$17+($I$27*0.75+$I$28*0.25)*P$18)*100","v":100},{"$f":"(($H27*0.75+$H28*0.25)*Q$17+($I27*0.75+$I28*0.25)*Q$18)/(($H$27*0.75+$H$28*0.25)*Q$17+($I$27*0.75+$I$28*0.25)*Q$18)*100","v":100},{"$f":"(J27*0.75+J28*0.25)/(J$27*0.75+J$28*0.25)*100","v":100},{"$f":"(K27*0.75+K28*0.25)/(K$27*0.75+K$28*0.25)*100","v":100},{"$f":"(L27*0.75+L28*0.25)/(L$27*0.75+L$28*0.25)*100","v":100},{"$f":"(M27*0.75+M28*0.25)/(M$27*0.75+M$28*0.25)*100","v":100},{"$f":"(N27*0.75+N28*0.25)/(N$27*0.75+N$28*0.25)*100","v":100},{"$f":"($P27*0.75+$P28*0.25)/($P$27*0.75+$P$28*0.25)*100","v":100},{"$f":"(($O27*0.75+$O28*0.25)*O$17+($P27*0.75+$P28*0.25)*O$18)/(($O$27*0.75+$O$28*0.25)*O$17+($P$27*0.75+$P$28*0.25)*O$18)*100","v":100},{"$f":"(($O27*0.75+$O28*0.25)*P$17+($P27*0.75+$P28*0.25)*P$18)/(($O$27*0.75+$O$28*0.25)*P$17+($P$27*0.75+$P$28*0.25)*P$18)*100","v":100},{"$f":"(($O27*0.75+$O28*0.25)*Q$17+($P27*0.75+$P28*0.25)*Q$18)/(($O$27*0.75+$O$28*0.25)*Q$17+($P$27*0.75+$P$28*0.25)*Q$18)*100","v":100},{"$f":"(Q27*0.75+Q28*0.25)/(Q$27*0.75+Q$28*0.25)*100","v":100}]
[null,2011,null,{"$f":"D27*(D$32/D$27)^(1/5)","v":118.99250130129157},45.0586196970985,57.687919226309745,50.742633975331977,39.372369716653836,85.873725967197416,66.414939551575927,119.91575627231975,50.407786907091314,65.803396779984354,59.200083531908597,43.366359718392765,93.72149312423538,80.202238669543448,null,"2011/12",100.56190145552726,100.15595227744998,100.06803899353496,100.06121939712737,100.09427038600261,100.07732265354059,100.05204980565125,100.06457177332544,100.08597352037378,100.77523990587626,100.18560433358465,100.15314239669428,100.21284724351929,100.18178977527712,100.14022609444562,100.07872960857181,100.1091272859979,100.39682783455493]
[null,2012,null,119.6611218980718,45.12888964070364,57.727169505942584,50.773698309938226,39.388836054294423,85.954679460141506,66.472038813162541,120.8453910683761,50.501345944054997,65.904169678919459,59.326089277867382,43.389779979439538,93.891869215972292,80.520503476520389,null,"2012/13",101.12696024351173,100.31214776602833,100.13612428011633,100.12247627240059,100.18862964106199,100.15471111155365,100.10413102133711,100.12919199813804,100.1720209552096,101.55648978086917,100.37155315685578,100.30651931932519,100.42614752652932,100.3639100257782,100.28068465887965,100.15754668126482,100.21841371243339,100.79523039241265]
[null,2013,null,120.33349948371729,45.199269171886193,57.766446491070646,50.80478166194284,39.40530927849727,86.035709268255886,66.52918716499444,121.78223276435038,50.595078630645737,66.005096903887207,59.452363223583113,43.413212888737881,94.062555034023489,80.840031246839004,null,"2013/14",101.69519410505048,100.46858684502841,100.20425589124142,100.18377064876356,100.28307784895532,100.23216543310896,100.15624366928313,100.19386071491867,100.25814236805439,102.34379621665761,100.55784710920112,100.46013112705141,100.63990181331212,100.54636135227338,100.42137610378627,100.23645134702129,100.32785954741466,101.19521392251355]
[null,2014,null,121.00965516880315,45.269758461550488,57.805750199864079,50.835884042988162,39.421789392142472,86.11681546348315,66.586384649276255,122.72633723100675,50.688985289164776,66.106178691226191,59.578905939911586,43.436658453118561,94.233551141439762,81.160826992289373,null,"2014/15",102.26662088092799,100.62526989433502,100.27243385842904,100.24510254917421,100.37761509353884,100.30968567733085,100.20838777173286,100.25857796418423,100.34433782250953,103.13720616611783,100.74448683119523,100.61397817958155,100.85411107020228,100.72914435662499,100.56230084038936,100.31544373500161,100.43746505952601,101.5967846985955]
[null,2015,null,{"$f":"(1/'Car costs (CPI)'!D33)*60^2","v":121.68961018252507},{"$f":"(1/'Car costs (CPI)'!E33)*60^2","v":45.340357680867356},{"$f":"(1/'Car costs (CPI)'!F33)*60^2","v":57.845080650505395},{"$f":"(1/'Car costs (CPI)'!G33)*60^2","v":50.86700546472364},{"$f":"(1/'Car costs (CPI)'!H33)*60^2","v":39.438276398111334},{"$f":"(1/'Car costs (CPI)'!I33)*60^2","v":86.197998117833748},{"$f":"(1/'Car costs (CPI)'!J33)*60^2","v":66.643631308248843},123.67776077224181,50.783066242511573,66.207415277636912,59.705717998923603,43.460116679416032,94.404858102295407,81.482895744549765,null,{"$f":"B32&\"/\"&RIGHT(B33,2)","v":"2015/16"},102.83304046323765,100.77117564023716,100.33944632013201,100.30613816667793,100.48468568043918,100.3948406877962,100.26086177127891,100.32724446265571,100.4352428867483,103.97805644719864,100.92367203123436,100.76167940079526,101.05802581413809,100.91798698277631,100.70118759727329,100.38041715343095,100.5389737984359,102.01740738030287]
[null,2016,null,{"$f":"D32*(D$37/D$32)^(1/5)","v":122.33443434703017},{"$f":"E32*(E$37/E$32)^(1/5)","v":45.391225378846507},57.881642823612268,50.8974686733307,39.450607828207382,86.321972377089395,66.713233920585338,{"$f":"K32*(K$37/K$32)^(1/5)","v":124.83346793204176},{"$f":"L32*(L$37/L$32)^(1/5)","v":50.861614557581603},66.292029355352867,59.80738342119222,43.450876543947373,94.597918258708617,81.862084508133862,null,"2016/17",103.37794507178035,100.88423160162922,100.40286793117565,100.36620946011506,100.6292077661695,100.50278752312092,100.31426675316766,100.40767336082826,100.54013746014326,104.94967966828368,101.07977494063482,100.89045435048718,101.23010492502347,101.12436664102114,100.83350633917175,100.40315738821025,100.61587862595434,102.49215553714141]
[null,2017,null,{"$f":"D33*(D$37/D$32)^(1/5)","v":122.98267538666951},45.442150145689467,57.918228106592743,50.927950125729986,39.462943114054291,86.446124942306824,66.782909225894116,125.99997460042654,{"$f":"L33*(L$37/L$32)^(1/5)","v":50.940284366650658},66.376751571139422,59.909221956831402,43.441638373040938,94.791373227684915,82.243037864361781,null,"2017/18",103.92573708918577,100.99741440137886,100.46632962915317,100.42631672902054,100.7739377107703,100.61087821714247,100.36772015522438,100.48819796620896,100.64514158543658,105.9303822251056,101.23611930100351,101.01939387651173,101.40247704796961,101.33116835052371,100.96611132797551,100.4259829374875,100.69296808874353,102.96911298176926]
[null,2018,null,{"$f":"D34*(D$37/D$32)^(1/5)","v":123.63435140720949},45.493132045422243,57.954836514053895,50.958449832847322,39.475282256857668,86.570456069934551,66.852657300095728,127.17738169343244,{"$f":"L34*(L$37/L$32)^(1/5)","v":51.019075857638633},66.461582063198662,60.011233900614329,43.432402166279033,94.985223816625265,82.625764024940992,null,"2018/19",104.47643181561801,101.11072418178699,100.52983143940226,100.48645999493925,100.91887581319452,100.7191129732024,100.42122203821265,100.56881841020464,100.75025537704438,106.92024895954097,101.39270548580276,101.1484981892,101.57514268191025,101.53839297438883,101.09900314573845,100.44889396748154,100.77024255856935,103.44828999532697]
[null,2019,null,{"$f":"D35*(D$37/D$32)^(1/5)","v":124.28948061035761},45.544171142142659,57.991468060612021,50.98896780561509,39.487625257823488,86.694966016789948,66.922478219190012,128.3657910701059,{"$f":"L35*(L$37/L$32)^(1/5)","v":51.097989218756105},66.546520969909309,60.1134195478161,43.423167923244065,95.179470834581821,83.010271239792942,null,"2019/20",105.03004463231559,101.22416108531415,100.59337338727683,100.54663927942914,101.06402237282516,100.82749199493355,100.47477246298064,100.64953482440917,100.85547894950213,107.91936550627155,101.54953386907266,101.27776749915178,101.74810232662863,101.74604137748626,101.23218237570542,100.47189064475258,100.84770240795898,103.92969690679945]
[null,2020,null,{"$f":"(1/'Car costs (CPI)'!D38)*60^2","v":124.94808129427088},{"$f":"(1/'Car costs (CPI)'!E38)*60^2","v":45.595267500020476},{"$f":"(1/'Car costs (CPI)'!F38)*60^2","v":58.028122760892686},{"$f":"(1/'Car costs (CPI)'!G38)*60^2","v":51.019504054972209},{"$f":"(1/'Car costs (CPI)'!H38)*60^2","v":39.499972118158126},{"$f":"(1/'Car costs (CPI)'!I38)*60^2","v":86.819655040059743},{"$f":"(1/'Car costs (CPI)'!J38)*60^2","v":66.992372059256198},129.5653055413155,51.177024638504726,66.631568429826885,60.215779194214583,43.413935643518514,95.374115092261206,83.396567797230929,null,"2020/21",106.01140098760769,101.3327840453295,100.76101601920477,100.62752952353473,101.39482255353329,101.06235000155874,100.56655929609009,100.81220930016639,101.1645421875897,109.12010408296314,101.71783845570297,101.53033912916538,101.96474266904964,102.14833080361012,101.50508679852921,100.55336055387234,101.02379828656487,104.57344946310805]
[null,2021,null,{"$f":"D37*(D$42/D$37)^(1/5)","v":127.62366647604804},{"$f":"E37*(E$42/E$37)^(1/5)","v":45.637525820892698},58.304799578045163,51.092003330926971,39.516283180973829,87.581067106707437,67.60321822635396,{"$f":"K37*(K$42/K$37)^(1/5)","v":131.69303126818309},{"$f":"L37*(L$42/L$37)^(1/5)","v":51.278801331497981},67.040466493783214,60.420888111273136,43.449445125089852,96.296256462800443,84.296771752700792,null,"2021/22",108.28148413449381,101.4267006629491,101.24144233456427,100.77052234886115,102.28405945907315,101.67763817980028,100.77332884034864,101.22138805257721,102.08697515931411,110.9120780362199,101.92012659749257,102.15340054106157,102.31205824358615,103.13596986767288,102.19813148999121,100.81053146537261,101.49642135559102,105.70224211405623]
[null,2022,null,{"$f":"D38*(D$42/D$37)^(1/5)","v":130.35654550332319},45.679823307357772,58.582795584196141,51.164605629149612,39.53260097925682,88.349156789558151,68.219634177419479,133.85569857721157,{"$f":"L38*(L$42/L$37)^(1/5)","v":51.380780429678133},67.451873843212596,60.62669567689889,43.484983650866994,97.227313719022462,85.206692740691864,null,"2022/23",110.60017787840783,101.52070432378133,101.72415931206282,100.91371836856379,103.18109501008878,102.29821054157406,100.98163294473912,101.6339591954371,103.01781900869315,112.73347984492213,102.12281703344146,102.78028549502729,102.66055685556444,104.13315809336356,102.89764113560116,101.06960402195068,101.973201710731,106.84321924256903]
[null,2023,null,{"$f":"D39*(D$42/D$37)^(1/5)","v":133.14794524218692},45.722159995714911,58.862117069209837,51.23731109603591,39.54892551578844,89.123982651589955,68.841670698550999,136.05388128021724,{"$f":"L39*(L$42/L$37)^(1/5)","v":51.482962335572111},67.865805876851624,60.833204270850992,43.520551244606011,98.167373065732789,86.126435649346945,null,"2023/24",112.96852314604307,101.61479510849898,102.20917787352732,101.05711787138412,104.08599760103267,102.92411338317831,101.19148495228447,102.04995239916703,103.95715042732945,114.58479277428393,102.32591056359952,103.41101745499995,103.01024253468449,105.13998780842724,103.60367804997801,101.33059613162476,102.45417921016011,107.99651237102424]
[null,2024,null,{"$f":"D40*(D$42/D$37)^(1/5)","v":135.99911883031953},45.764535922296965,59.14277035294041,51.310119878189667,39.565256793351168,89.905603769380718,69.469379038921758,138.28816261217301,{"$f":"L40*(L$42/L$37)^(1/5)","v":51.585347452507349},68.282278087934372,61.040416280994584,43.556147930082403,99.11652154122325,87.056106498998346,null,"2024/25",115.38758315405506,101.70897309784969,102.69650899285962,101.20072114647391,104.99883622617946,103.5553934069126,101.4028983229792,102.46939759436557,104.90504680611075,116.46650802571665,102.52940798960759,104.04562002890809,103.36111932437251,106.15655223329608,104.31630515008285,101.59352587516848,102.93939409715361,109.16225444148596]
[null,2025,null,{"$f":"(1/'Car costs (CPI)'!D43)*60^2","v":138.9113462395598},{"$f":"(1/'Car costs (CPI)'!E43)*60^2","v":45.80695112347049},{"$f":"(1/'Car costs (CPI)'!F43)*60^2","v":59.424761785374926},{"$f":"(1/'Car costs (CPI)'!G43)*60^2","v":51.383032122423025},{"$f":"(1/'Car costs (CPI)'!H43)*60^2","v":39.581594814728646},{"$f":"(1/'Car costs (CPI)'!I43)*60^2","v":90.694079737612427},{"$f":"(1/'Car costs (CPI)'!J43)*60^2","v":70.102810915002422},140.55913538595576,51.687936184613399,68.701306064772268,61.248334103328474,43.591773731091152,100.0748470253306,87.995812454389068,null,"2025/26",117.35416837658501,101.80070150061793,103.06886759706053,101.34903581664949,105.72958664688163,104.07488233212314,101.60734925402726,102.82994077098539,105.65063479772449,118.11421062272731,102.72561452126396,104.5523481527906,103.71051926164996,106.98561059415086,104.90900916503243,101.83652646146595,103.35525288612595,110.13004187948926]
[null,2026,null,{"$f":"D42*(D$47/D$42)^(1/5)","v":139.49579323097595},{"$f":"E42*(E$47/E$42)^(1/5)","v":45.844838657188717},59.437573054103552,51.465192336267407,39.653742395655286,90.836969255502765,70.181966463873323,{"$f":"K42*(K$47/K$42)^(1/5)","v":141.60403784019613},{"$f":"L42*(L$47/L$42)^(1/5)","v":51.77523378321348},68.776469814667806,61.450642868547867,43.662463462237731,100.30366420942289,88.272239494583829,null,"2026/27",117.84791703351299,101.88490220413667,103.09108801361198,101.51109045047839,105.896164770905,104.2468913581487,101.78745696585108,103.00603581742962,105.76992864453061,118.99225976710672,102.89911147479668,104.66673530199763,104.05308444973637,107.23022896612152,105.12712486253571,102.01542952636795,103.55353873266016,110.476000632118]
[null,2027,null,{"$f":"D43*(D$47/D$42)^(1/5)","v":140.08269918845224},45.882757528186026,59.450387084788673,51.547483922287782,39.72602148400243,90.980083897396597,70.261211390057838,142.65670799403054,51.862678821840845,68.85171579865208,61.653619877844157,43.733267825978075,100.5330045749668,88.549534893242694,null,"2027/28",118.34374305794813,101.96917255116831,103.11331322061976,101.67340420571023,106.06300534059079,104.41918603742349,101.96788493861064,103.18243397769847,105.88935719021393,119.87683624038151,103.07290145352106,104.78124759827342,104.39678116149969,107.47540664833559,105.3457039950388,102.19465417188044,103.75221627834756,110.82304616775774]
[null,2028,null,{"$f":"D44*(D$47/D$42)^(1/5)","v":140.67207445769014},45.920707762381895,59.463203878025723,51.629907090545053,39.798432319475985,91.123424017979247,70.340545794475048,143.71720359175535,51.950271549512216,68.927044106694581,61.857267338487738,43.804187008203847,100.76286931819602,88.82770137819729,null,"2028/29",118.84165519007777,102.05351259931604,103.13554321911668,101.83597749667376,106.230108769425,104.59176684670281,102.14863374340982,103.35913577614875,106.00892058686777,120.76798856605706,103.24698495233784,104.8958851785371,104.74161313446457,107.72114491963391,105.56474756495986,102.37420099143407,103.95128631878102,111.17118190039162]
[null,2029,null,{"$f":"D45*(D$47/D$42)^(1/5)","v":141.26392942791898},45.958689385717236,59.476023434410287,51.712462051435999,39.870975142218796,91.266989972494869,70.419969778157977,{"$f":"K45*(K$47/K$42)^(1/5)","v":144.78558280693221},52.038012215664878,69.002454828863236,62.061587465039807,43.875221195108153,100.99325963807944,89.106741685848363,null,"2029/30",119.34166220686222,102.13792240623043,103.1577780101357,101.99881073836032,106.39747547154511,104.76463426354175,102.32970395237346,103.53614173804874,106.12861898675703,121.66576562835785,103.42136246698352,105.0106481798576,105.08758411850101,107.96744506178119,105.78425657691608,102.55407057958625,104.15074965121032,111.52041125472716]
[null,2030,null,{"$f":"(1/'Car costs (CPI)'!D48)*60^2","v":141.85827453207901},{"$f":"(1/'Car costs (CPI)'!E48)*60^2","v":45.996702424154428},{"$f":"(1/'Car costs (CPI)'!F48)*60^2","v":59.488845754538048},{"$f":"(1/'Car costs (CPI)'!G48)*60^2","v":51.795149015693831},{"$f":"(1/'Car costs (CPI)'!H48)*60^2","v":39.943650192811404},{"$f":"(1/'Car costs (CPI)'!I48)*60^2","v":91.410782116747285},{"$f":"(1/'Car costs (CPI)'!J48)*60^2","v":70.499483442253677},145.86190424557915,52.125901070157418,69.077948055324526,62.26658247937646,43.946370573186059,101.22417673632725,89.386658561192718,null,"2030/31",119.84859804767534,102.24990686398606,103.19477352629154,102.1735789898194,106.56826531338662,104.94855895794393,102.53321564058496,103.72994863539581,106.25518761504837,122.57236635382563,103.60755899701071,105.12983306103875,105.43689299147437,108.21595650211661,106.01002961618111,102.74620050225896,104.3595093469709,111.87408948860093]
[null,2031,null,{"$f":"D47*(D$52/D$47)^(1/5)","v":142.47799015248359},{"$f":"E47*(E$52/E$47)^(1/5)","v":46.084262205946651},59.535703035152807,51.901653407357067,40.058513878730906,91.56564569666088,70.596967738832433,{"$f":"K47*(K$52/K$47)^(1/5)","v":146.95647867301886},{"$f":"L47*(L$52/L$47)^(1/5)","v":52.237143064168528},69.164819409778872,62.477444371518814,44.04261333986021,101.46179206413861,89.678175827641923,null,"2031/32",120.3721631942184,102.44455080716976,103.27605643571376,102.38367462775395,106.74880794401997,105.16512933961909,102.80351143207022,103.97362503488104,106.40211368764835,123.49217182610153,103.82866810439937,105.26204270606551,105.79394844357273,108.46998445085114,106.25368586132515,102.97451105831634,104.59540526827489,112.23894515363158]
[null,2032,null,{"$f":"D48*(D$52/D$47)^(1/5)","v":143.10041303442395},46.171988667413359,59.582597223606648,52.008376799943349,40.173707871627343,91.720771638714126,70.694586833392904,148.0592669873086,52.348622459950683,69.251800012299171,62.689020334287619,44.139066878664487,101.69996517415014,89.970643821168366,null,"2032/33",120.8980155637006,102.6395652765063,103.35740336883732,102.59420227734468,106.92965644095776,105.38217811781006,103.07454290108515,104.21790963656935,106.54924292464241,124.41887968699889,104.05024908119447,105.39441861588823,106.15221304165647,108.72460870904708,106.49790269548672,103.20332935239891,104.83183505181906,112.60499072471563]
[null,2033,null,{"$f":"D49*(D$52/D$47)^(1/5)","v":143.72555500472001},46.259882125847646,59.629528348970588,52.115319643775926,40.289233121345731,91.876160387387856,70.792340912329166,149.17033082695875,52.460339764143505,69.338890000274091,62.901312785838442,44.235731651190889,101.93869737570911,90.264065642384182,null,"2033/34",121.42616514798019,102.83495097733299,103.43881437609153,102.80516282692072,107.11081132238331,105.59970642360869,103.34631209270472,104.46280403268335,106.6965756069594,125.35254173330537,104.27230293441355,105.52696099959886,106.51169088042296,108.97983067649125,106.74268140969325,103.43265651461692,105.06879990725493,112.97223008250114]
[null,2034,null,{"$f":"D50*(D$52/D$47)^(1/5)","v":144.35342794185772},46.347942899146602,59.676496440338539,52.222482390104041,40.405090580462492,92.031812387915906,70.890230162293037,150.28973229302633,52.572295484467823,69.426089511265076,63.114324152515792,44.332608120042302,102.17798998123641,90.558444402013563,null,"2034/35",121.95662198256561,103.03070861632978,103.52028950794525,103.01655716663782,107.29227310735794,105.81771539094504,103.61882105776539,104.70830981975891,106.84411201591659,126.29321015050112,104.49483067322313,105.65967006655239,106.87238606843599,109.23565175625633,106.98802329794842,103.66249367759821,105.30630104697826,113.34066712029215]
[null,2035,null,{"$f":"(1/'Car costs (CPI)'!D53)*60^2","v":144.98404377621497},{"$f":"(1/'Car costs (CPI)'!E53)*60^2","v":46.436171305812508},{"$f":"(1/'Car costs (CPI)'!F53)*60^2","v":59.723501526827341},{"$f":"(1/'Car costs (CPI)'!G53)*60^2","v":52.329865491104812},{"$f":"(1/'Car costs (CPI)'!H53)*60^2","v":40.521281204293338},{"$f":"(1/'Car costs (CPI)'!I53)*60^2","v":92.187728086286398},{"$f":"(1/'Car costs (CPI)'!J53)*60^2","v":70.988254770194416},151.41753395258604,52.684490129727976,69.513398683006599,63.328056868880822,44.429696748834736,102.41784430623368,90.853783220925735,null,"2035/36",122.47121697438628,103.23357318138187,103.60882848425945,103.23190744196708,107.47211948258123,106.03459740323315,103.89093146264949,104.95305614799398,106.99312648273043,127.20728807853008,104.71723043837886,105.79091452485612,107.22995615268931,109.48712889899141,107.23042041836486,103.89145624522529,105.54190430628474,113.70108242779386]
[null,{"$f":"B52+1","v":2036},null,{"$f":"D52*(D$57/D$52)^(1/5)","v":145.53124969393048},46.536690984740993,59.786687255419359,52.444613227399884,40.636308936418644,92.337307760454067,71.089797379505939,152.39332616544141,52.795710323961011,69.596528244547443,63.532237068377761,44.526075544041795,102.63975082504214,91.120583721201385,null,{"$f":"B53&\"/\"&RIGHT(B54,2)","v":"2036/37"},122.93345387254897,103.45704133861844,103.71844361312796,103.45827201564255,107.64649892492162,106.2471300209459,104.16035897174918,105.19429387832821,107.14617097264816,128.02706025342459,104.93829494294602,105.91742757854179,107.57568338516441,109.72435228318669,107.46283977892857,104.11676770375801,105.77072919668346,114.03497612597759]
[null,2037,null,146.08052090316761,46.637428257100801,59.84993983267556,52.559612579915665,40.751663197685296,92.487130135894333,71.191485236810081,153.37540675466784,52.907165310854552,69.67975721892283,63.737075578833981,44.62266340824651,102.86213814388525,91.388167705713172,null,"2037/38",123.39743536797548,103.68099323400108,103.82817471161658,103.68513295639565,107.82116130752648,106.46012241109592,104.43050994948358,105.43612442343202,107.29943437958104,128.85211535219,105.15982612825879,106.04409192643665,107.92252529980075,109.96208965413614,107.69576290302463,104.34256779982363,106.00005020138781,114.36985033375109]
[null,2038,null,146.63186519885133,46.738383593913142,59.913259329319892,52.674864100390465,40.867344915011337,92.637195606403395,71.293318549871657,154.36381624495576,53.01885558607033,69.763085725018414,63.942574522753617,44.719460794970281,103.08500730450197,91.656537475234714,null,"2038/39",123.86316804521059,103.90542991467038,103.93802190241776,103.9124913526488,107.99610708948202,106.67357564593129,104.70138638246181,105.67854931687495,107.45291701667115,129.68248741999804,105.38182497950888,106.17090774947013,108.27048549051925,110.20034212548376,107.92919088254911,104.56885759314049,106.22986839602169,114.70570793047105]
[null,2039,null,147.18529040532661,46.839557467218853,59.976645816151127,52.790368341772435,40.983355017946046,92.787504566416416,71.395297526752643,155.35859542215218,53.130781646316443,69.846513881862009,64.148736029484127,44.816468158718301,103.30835935088844,91.925695337296034,null,"2039/40",124.33065851365102,104.13035243003377,104.04798530835384,104.14034829521106,108.17133673061932,106.88749080036588,104.97299026282334,105.92157009633767,107.60661919750838,130.51821072142081,105.60429248396781,106.29787522878816,108.61956756282814,110.43911081328632,108.16312481176466,104.79563814572526,106.46018485854081,115.04255180394969]
[null,2040,null,{"$f":"(1/'Car costs (CPI)'!D58)*60^2","v":147.7408043764695},{"$f":"(1/'Car costs (CPI)'!E58)*60^2","v":46.940950350080563},{"$f":"(1/'Car costs (CPI)'!F58)*60^2","v":60.040099364042945},{"$f":"(1/'Car costs (CPI)'!G58)*60^2","v":52.906125858222204},{"$f":"(1/'Car costs (CPI)'!H58)*60^2","v":41.099694438677403},{"$f":"(1/'Car costs (CPI)'!I58)*60^2","v":92.938057411008572},{"$f":"(1/'Car costs (CPI)'!J58)*60^2","v":71.497422375812647},156.35978533494367,53.242943989349563,69.930041808623798,64.355562235238281,44.913685954981702,103.53219532930275,92.195643606203475,null,"2040/41",124.76781597468889,104.34634004990227,104.15477080298294,104.3571311845477,108.33554886100694,107.08895498073183,105.23000555569226,106.1510614141456,107.75336950227828,131.29712208887676,105.81591108484297,106.41549089015392,108.94847391911533,110.66075155051303,108.38200545740891,105.01043503532055,106.67700034639091,115.3562265931607]
[null,2041,null,{"$f":"D57*(D$62/D$57)^(1/5)","v":148.146281075182},47.025601248257942,60.09602238459459,52.998656798219265,41.19071564120167,93.050060745884011,71.580653169364794,157.07080944174598,53.332553109197192,69.988683399201605,64.512694286664996,44.991633240522006,103.69045661448617,92.389112500267714,null,"2041/42",125.11024298624132,104.53451287854911,104.25178345702355,104.53964811027726,108.46610832282495,107.25209309192583,105.44172569707617,106.3387105598804,107.87880617053258,131.89417726363914,105.9940017377581,106.50472826920479,109.21448507047693,110.82990968247424,108.55465499328392,105.18825035697708,106.85226222312116,115.5982970501741]
[null,2042,null,148.55287061035085,47.11040480151599,60.151997493404927,53.091349571552598,41.281938423309974,93.162199060415489,71.663980852633586,157.78506683055474,53.42231304328908,70.047374165156072,64.670209995396974,45.069715802853644,103.84895982088364,92.582987381117306,null,"2042/43",{"$f":"(D59*0.75+D60*0.25)/(D$27*0.75+D$28*0.25)*100","v":125.45360979350409},{"$f":"(E59*0.75+E60*0.25)/(E$27*0.75+E$28*0.25)*100","v":104.72302504840741},{"$f":"(F59*0.75+F60*0.25)/(F$27*0.75+F$28*0.25)*100","v":104.34888647135175},{"$f":"(G59*0.75+G60*0.25)/(G$27*0.75+G$28*0.25)*100","v":104.72248425164447},{"$f":"($I59*0.75+$I60*0.25)/($I$27*0.75+$I$28*0.25)*100","v":108.59682512702271},{"$f":"(($H59*0.75+$H60*0.25)*O$17+($I59*0.75+$I60*0.25)*O$18)/(($H$27*0.75+$H$28*0.25)*O$17+($I$27*0.75+$I$28*0.25)*O$18)*100","v":107.41550328454321},{"$f":"(($H59*0.75+$H60*0.25)*P$17+($I59*0.75+$I60*0.25)*P$18)/(($H$27*0.75+$H$28*0.25)*P$17+($I$27*0.75+$I$28*0.25)*P$18)*100","v":105.65388902138049},{"$f":"(($H59*0.75+$H60*0.25)*Q$17+($I59*0.75+$I60*0.25)*Q$18)/(($H$27*0.75+$H$28*0.25)*Q$17+($I$27*0.75+$I$28*0.25)*Q$18)*100","v":106.52671811267564},{"$f":"(J59*0.75+J60*0.25)/(J$27*0.75+J$28*0.25)*100","v":108.00438886074251},{"$f":"(K59*0.75+K60*0.25)/(K$27*0.75+K$28*0.25)*100","v":132.49394746273742},{"$f":"(L59*0.75+L60*0.25)/(L$27*0.75+L$28*0.25)*100","v":106.17239212140686},{"$f":"(M59*0.75+M60*0.25)/(M$27*0.75+M$28*0.25)*100","v":106.59404048049809},{"$f":"(N59*0.75+N60*0.25)/(N$27*0.75+N$28*0.25)*100","v":109.48114572091004},{"$f":"($P59*0.75+$P60*0.25)/($P$27*0.75+$P$28*0.25)*100","v":110.99932639277694},{"$f":"(($O59*0.75+$O60*0.25)*O$17+($P59*0.75+$P60*0.25)*O$18)/(($O$27*0.75+$O$28*0.25)*O$17+($P$27*0.75+$P$28*0.25)*O$18)*100","v":108.7275805491211},{"$f":"(($O59*0.75+$O60*0.25)*P$17+($P59*0.75+$P60*0.25)*P$18)/(($O$27*0.75+$O$28*0.25)*P$17+($P$27*0.75+$P$28*0.25)*P$18)*100","v":105.36636750474086},{"$f":"(($O59*0.75+$O60*0.25)*Q$17+($P59*0.75+$P60*0.25)*Q$18)/(($O$27*0.75+$O$28*0.25)*Q$17+($P$27*0.75+$P$28*0.25)*Q$18)*100","v":107.02781316999609},{"$f":"(Q59*0.75+Q60*0.25)/(Q$27*0.75+Q$28*0.25)*100","v":115.84087548242125}]
[null,2043,null,148.96057603617123,47.195361285145033,60.20802473899041,53.184204461262972,41.37336323142938,93.274472517272358,71.747405538409225,158.50257220426457,53.51222404544913,70.10611414772444,64.828110298180889,45.14793387674824,104.00770531830052,92.777269100699371,null,"2043/44",125.79791897575963,104.91187717142765,104.4460799301316,104.90564016694623,108.72769946321984,107.57918605363525,105.86649647912346,106.71508479737876,108.13011774289359,133.09644503236254,106.35108274024303,106.68342758678637,109.7484574562468,111.16900207668898,108.90078256785729,105.54478699207846,107.20365366561934,116.08396295586788]
[null,2044,null,149.36940041522058,47.280470974931845,60.264104169912684,53.277221750886191,41.464990512975639,93.386881279319979,71.830927339613197,159.22334033262948,53.602286369928429,70.16490338817853,64.986396134050608,45.226287697384848,104.16669347710751,92.971958512748827,null,"2044/45",126.14317311936927,105.10106986066387,104.54336391760566,105.08911641545579,108.85873152126419,107.74314189522005,106.07954902289087,106.90381134035944,108.25599298716912,133.70168237484782,106.53007409956949,106.7728896508747,110.01642186619141,111.33893713008231,109.0742614931427,105.72350933333166,107.37978418939009,116.32756053871675]
[null,2045,null,{"$f":"(1/'Car costs (CPI)'!D63)*60^2","v":149.77934681848168},{"$f":"(1/'Car costs (CPI)'!E63)*60^2","v":47.365734147160538},{"$f":"(1/'Car costs (CPI)'!F63)*60^2","v":60.320235834778643},{"$f":"(1/'Car costs (CPI)'!G63)*60^2","v":53.370401724453956},{"$f":"(1/'Car costs (CPI)'!H63)*60^2","v":41.55682071635534},{"$f":"(1/'Car costs (CPI)'!I63)*60^2","v":93.49942550961994},{"$f":"(1/'Car costs (CPI)'!J63)*60^2","v":71.914546369298435},159.94738605256683,53.692500271405997,70.223741927824761,65.145068444332793,45.30477750035071,104.32592466824144,93.167056472792112,null,"2045/46",126.46094678370152,105.27437681843335,104.63110716154543,105.25680749505017,108.97560540939277,107.8915613740042,106.27501001097457,107.07596461649185,108.37093836907226,134.26479773173,106.69279216561046,106.84935051458366,110.26061808181736,111.48902674640068,109.22961838204444,105.88665953474896,107.53908216093504,116.54907851448304]
[null,2046,null,{"$f":"D62*(D$67/D$62)^(1/5)","v":150.05567645088524},47.421938743291314,60.354206598786071,53.43106910592077,41.619036527434879,93.562965095236137,71.968856174118542,160.46072111231035,53.749493004671244,70.24825088896641,65.246387824854125,45.357635587435205,104.41013025419498,93.29030541376649,null,"2046/47",126.69425603280979,105.39929631854316,104.69003263821229,105.37645536514208,109.04966217254663,107.99278414492296,106.41674335659957,107.19762614001137,108.45278001041103,134.69570710553134,106.80604287687333,106.88664226959246,110.43210516114242,111.57901395575851,109.33000919045132,106.00244322389112,107.64725715802589,116.70325909120487]
[null,2047,null,150.3325158869925,47.478210032289475,60.388196494230755,53.491805449416255,41.681345483444218,93.626547860571549,72.023206993657482,160.97570366933448,53.806546233753018,70.27276840404096,65.347864786250184,45.410555345220331,104.49440380581217,93.413717398439204,null,"2047/48",126.92799571682387,105.52436404922898,104.74899130015159,105.49623924176088,109.12376926259839,108.09411747785389,106.55867708822251,107.31944354433294,108.53468345848836,135.12799943965857,106.91941379985195,106.92394703988852,110.60385895236232,111.66907379735724,109.43049529406753,106.11835573975097,107.75554440722925,116.85764363050228]
[null,2048,null,150.6098660673461,47.534548093293367,60.422205531887016,53.552610833331158,41.743747723833081,93.690173834969912,72.07759885888953,161.49233901111617,53.863660022865531,70.297294476033841,65.449499573604697,45.463536845658659,104.5787453779508,93.537292642497704,null,"2048/49",127.16216662985806,105.64958018638239,104.80798316605244,105.61615927950834,109.19792671374884,108.1955615104726,106.70081149782314,107.44141704498303,108.61664875998068,135.56167917258389,107.03290506214687,106.96126483001436,110.77587987029105,111.75920632982125,109.53107678645375,106.2343972275803,107.86394402824601,117.01223240219353]
[null,2049,null,150.88772793422402,47.590953005535241,60.456233722535245,53.613485336145345,41.806243388259979,93.753843047794874,72.132031800812371,162.01063244210195,53.920834436291166,70.321829107931521,65.551292432382581,45.516580160786702,104.66315502551291,93.661031361914738,null,"2049/50",127.39676956749173,105.77494490610388,104.86700825461446,105.73621563316202,109.27213456022193,108.29711638064188,106.84314687781269,107.56354685779857,108.69867596159956,135.9967507570243,107.14651679149409,106.99859564451401,110.94816833038767,111.84941161182218,109.63175376126574,106.35056783279624,107.9724561409077,117.16702567645383]
[null,2050,null,{"$f":"(1/'Car costs (CPI)'!D68)*60^2","v":151.16610243164249},{"$f":"(1/'Car costs (CPI)'!E68)*60^2","v":47.647424848341359},{"$f":"(1/'Car costs (CPI)'!F68)*60^2","v":60.490281076961921},{"$f":"(1/'Car costs (CPI)'!G68)*60^2","v":53.674429036427881},{"$f":"(1/'Car costs (CPI)'!H68)*60^2","v":41.868832616592492},{"$f":"(1/'Car costs (CPI)'!I68)*60^2","v":93.817555528430105},{"$f":"(1/'Car costs (CPI)'!J68)*60^2","v":72.186505850447062},162.53058928376251,53.97806953838051,70.346372302721477,65.653243608430515,45.569685362725046,104.7476328034449,93.784933772948762,null,"2050/51",127.62078511135331,105.89280809328254,104.92343933439028,105.85090015030593,109.34185748343266,108.39222669636843,106.97611545633625,107.67775775831845,108.77839217351128,136.40690656398564,107.25265968589201,107.03124223079278,111.11151999437148,111.93293082969278,109.72541025453357,106.45922316160494,108.073697553977,117.31217161847015]
[null,2051,null,{"$f":"D67*(D$72/D$67)^(1/5)","v":151.39275740060361},{"$f":"E67*(E$72/E$67)^(1/5)","v":47.690191340719217},60.518288273670379,53.724266902066695,41.914532145137571,93.86574360463355,72.234721162551565,{"$f":"K67*(K$72/K$67)^(1/5)","v":162.9267336531048},{"$f":"L67*(L$72/L$67)^(1/5)","v":54.02008400132938},70.358574423349424,65.733591180489881,45.609228844487518,104.80687518608195,93.877487351513523,null,"2051/52",127.81213677434459,105.98785339708658,104.97201922776236,105.94918499532699,109.3980194003677,108.46776884971499,107.08055786332949,107.76788092263969,108.85104819234861,136.73937830492284,107.33614105036237,107.04980762494047,111.24750018923615,111.99623701944068,109.79780278514212,106.54505959374492,108.15288867335975,117.42794353252594]
[null,2052,null,{"$f":"D68*(D$72/D$67)^(1/5)","v":151.61975221079985},47.732996218652566,60.546308437801926,53.774151043239236,41.960281554388146,93.91395643196887,72.282968678962035,163.32384356599218,54.062131166727816,70.370778660529268,65.814037083293954,45.648806640442359,104.86615107458263,93.970132268468788,null,"2052/53",128.00377534560795,106.08298400989263,105.02062161378294,106.04756109994757,109.45421016408649,108.5433714900125,107.1851079398177,107.85808837886538,108.92375274009842,137.07266039675289,107.41968739353102,107.06837623939892,111.383646799009,112.05957901342987,109.87024522713389,106.63096680980964,108.23214025938206,117.54382969846118]
[null,2053,null,151.8470873717813,47.775839516594793,60.574341575360521,53.824081502913344,42.006080898788653,93.962194023149124,72.33124842118859,163.72192137579481,54.104211060030153,70.382985014628147,65.894581437181586,45.688418780366007,104.92546048789694,94.062868613953725,null,"2053/54",128.19570125532695,106.17820000827072,105.06924650286619,106.14602854890424,109.51042978940573,108.61903467199913,107.28976580007077,107.94838021176902,108.99650584917447,137.40675481458669,107.5032987659749,107.08694807472668,111.51996002735147,112.12295683191019,109.94273761651957,106.71694486912911,108.31145235984718,117.65983022902759]
[null,2054,null,152.07476339386207,47.81872126903022,60.602387692352899,53.874058324096744,42.051930232842942,94.010456390893921,72.37956041075573,164.12096944161883,54.14632370671054,70.395193486013255,65.975224362638912,45.728065294060727,104.98480344498559,94.155696478196447,null,"2054/55",128.38791493433027,106.27350146885964,105.11789390543109,106.24458742701218,109.56667829114978,108.69475845046692,107.39453155848162,108.03875650621313,109.06930755201219,137.74166353834923,107.58697521831029,107.10552313148244,111.65644007817419,112.186370495143,110.01527998933696,106.80299383108354,108.39082502259716,117.77594523708829]
[null,2055,null,{"$f":"(1/'Car costs (CPI)'!D73)*60^2","v":152.30278078812148},{"$f":"(1/'Car costs (CPI)'!E73)*60^2","v":47.861641510474115},{"$f":"(1/'Car costs (CPI)'!F73)*60^2","v":60.630446794788547},{"$f":"(1/'Car costs (CPI)'!G73)*60^2","v":53.924081549837119},{"$f":"(1/'Car costs (CPI)'!H73)*60^2","v":42.097829611114349},{"$f":"(1/'Car costs (CPI)'!I73)*60^2","v":94.058743547929367},{"$f":"(1/'Car costs (CPI)'!J73)*60^2","v":72.427904669202334},164.52099012832042,54.188469132262973,70.407404075051829,66.055965980299476,45.767746211354648,105.04417996482002,94.248615951514083,null,"2055/56",128.58214990707205,106.37204389092744,105.16992906949329,106.34739107563469,109.62702015918218,108.77377207932011,107.50138894590889,108.13181811382486,109.1460392854914,138.08114952371736,107.67449112598644,107.12698142390506,111.79517724729628,112.25348889843836,110.09080960170414,106.89096843844446,108.47264807612515,117.89546370701134]
[null,2056,null,{"$f":"D72*(D$77/D$72)^(1/5)","v":152.53935449994481},{"$f":"E72*(E$77/E$72)^(1/5)","v":47.910280793294852},60.666280270953727,53.982577241958893,42.146108474152442,94.121006909883747,72.486585904637622,164.9399217104461,54.238247002557742,70.427188675921641,66.141747870850764,45.80992283938005,105.11732544561623,94.352146840410242,null,"2056/57",128.7818780822264,106.48014423524803,105.23208602768561,106.4627544544354,109.69958913659652,108.86253831588822,107.61430890733281,108.23277060078054,109.23446962815278,138.43275544577375,107.77340159419401,107.15708428876289,111.9403571945799,112.33165444191995,110.17520487980362,106.98458106157354,108.56170457093317,118.02497035314279]
[null,2057,null,{"$f":"D73*(D$77/D$72)^(1/5)","v":152.77629568451445},47.958969505674595,60.702134925224662,54.041136388958314,42.194442704620108,94.18331148784948,72.545314683729018,165.35992004806823,54.288070599118832,70.446978836298115,66.227641159859971,45.852138334688611,105.19052185985171,94.455791456652392,null,"2057/58",128.98191649751885,106.58835443629427,105.29427972154454,106.57824297696588,109.77220615195328,108.95138253555427,107.72735150675838,108.33382360052019,109.32297161725731,138.78525668717575,107.87240292218297,107.18719561257714,112.08572567608847,112.40987441446426,110.25966605362373,107.07827654617692,108.6508355410533,118.1546192606545]
[null,2058,null,153.01360491263017,48.007707697846023,60.738010770117917,54.099759059669871,42.242832366014127,94.245657309110015,72.60409104499648,165.78098785754275,54.337939963950681,70.466774557743477,66.313645991991848,45.894392733097931,105.26376924299298,94.559549925168554,null,"2058/59",129.18226563484916,106.69667460570777,105.3565101727814,106.69385677897934,109.84487123705181,109.04030481198583,107.84051688028795,108.43497721821156,109.41154531085311,139.13865552773902,107.97149519341762,107.21731539772487,112.2312829366571,112.48814885397192,110.34419317561917,107.17205496624285,108.74004104982966,118.28441058581873]
[null,2059,null,153.25128275597834,48.056495420092858,60.773907818157461,54.158445323002738,42.2912775219041,94.308044400966878,72.6629150269912,166.20312786214248,54.387855139096317,70.486575841820382,66.399762512099031,45.936686070458627,105.33706763053124,94.663422371023984,null,"2059/60",129.38292597686552,106.80510485524366,105.41877740312033,106.80959599637627,109.91758442371243,109.12930521892442,107.9538051641769,108.53623155913617,109.50019076703536,139.49295425308478,108.07067849143908,107.24744364658372,112.37702922143893,112.56647779836995,110.42878629828694,107.26591639582604,108.82932116066111,118.41434448507945]
[null,2060,null,{"$f":"(1/'Car costs (CPI)'!D78)*60^2","v":153.48932978713344},{"$f":"(1/'Car costs (CPI)'!E78)*60^2","v":48.105332722749914},{"$f":"(1/'Car costs (CPI)'!F78)*60^2","v":60.809826081874668},{"$f":"(1/'Car costs (CPI)'!G78)*60^2","v":54.217195247940822},{"$f":"(1/'Car costs (CPI)'!H78)*60^2","v":42.339778235932535},{"$f":"(1/'Car costs (CPI)'!I78)*60^2","v":94.370472790739598},{"$f":"(1/'Car costs (CPI)'!J78)*60^2","v":72.721786668295593},166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2060/61",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2061,null,{"$f":"D77","v":153.48932978713344},{"$f":"E77","v":48.105332722749914},{"$f":"F77","v":60.809826081874668},{"$f":"G77","v":54.217195247940822},{"$f":"H77","v":42.339778235932535},{"$f":"I77","v":94.370472790739598},{"$f":"J77","v":72.721786668295593},{"$f":"K77","v":166.62634279207472},{"$f":"L77","v":54.437816166637361},{"$f":"M77","v":70.506382690091982},{"$f":"N77","v":66.485990865222192},{"$f":"O77","v":45.97901838265436},{"$f":"P77","v":105.41041705798243},{"$f":"Q77","v":94.767408919421314},null,"2061/62",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2062,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2062/63",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2063,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2063/64",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2064,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2064/65",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2065,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2065/66",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2066,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2066/67",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2067,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2067/68",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2068,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2068/69",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2069,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2069/70",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2070,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2070/71",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2071,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2071/72",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2072,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2072/73",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2073,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2073/74",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2074,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2074/75",{"$f":"(D91*0.75+D92*0.25)/(D$27*0.75+D$28*0.25)*100","v":129.53359648986805},{"$f":"(E91*0.75+E92*0.25)/(E$27*0.75+E$28*0.25)*100","v":106.88648950964703},{"$f":"(F91*0.75+F92*0.25)/(F$27*0.75+F$28*0.25)*100","v":105.46549852328837},{"$f":"(G91*0.75+G92*0.25)/(G$27*0.75+G$28*0.25)*100","v":106.89647101295688},{"$f":"($I91*0.75+$I92*0.25)/($I$27*0.75+$I$28*0.25)*100","v":109.9721463842674},{"$f":"(($H91*0.75+$H92*0.25)*O$17+($I91*0.75+$I92*0.25)*O$18)/(($H$27*0.75+$H$28*0.25)*O$17+($I$27*0.75+$I$28*0.25)*O$18)*100","v":109.19609950367173},{"$f":"(($H91*0.75+$H92*0.25)*P$17+($I91*0.75+$I92*0.25)*P$18)/(($H$27*0.75+$H$28*0.25)*P$17+($I$27*0.75+$I$28*0.25)*P$18)*100","v":108.03884057170204},{"$f":"(($H91*0.75+$H92*0.25)*Q$17+($I91*0.75+$I92*0.25)*Q$18)/(($H$27*0.75+$H$28*0.25)*Q$17+($I$27*0.75+$I$28*0.25)*Q$18)*100","v":108.6122290161001},{"$f":"(J91*0.75+J92*0.25)/(J$27*0.75+J$28*0.25)*100","v":109.56671525015066},{"$f":"(K91*0.75+K92*0.25)/(K$27*0.75+K$28*0.25)*100","v":139.75918544837089},{"$f":"(L91*0.75+L92*0.25)/(L$27*0.75+L$28*0.25)*100","v":108.14511720279083},{"$f":"(M91*0.75+M92*0.25)/(M$27*0.75+M$28*0.25)*100","v":107.27004459506861},{"$f":"(N91*0.75+N92*0.25)/(N$27*0.75+N$28*0.25)*100","v":112.48644536466976},{"$f":"($P91*0.75+$P92*0.25)/($P$27*0.75+$P$28*0.25)*100","v":112.6252551816781},{"$f":"(($O91*0.75+$O92*0.25)*O$17+($P91*0.75+$P92*0.25)*O$18)/(($O$27*0.75+$O$28*0.25)*O$17+($P$27*0.75+$P$28*0.25)*O$18)*100","v":110.49226828782675},{"$f":"(($O91*0.75+$O92*0.25)*P$17+($P91*0.75+$P92*0.25)*P$18)/(($O$27*0.75+$O$28*0.25)*P$17+($P$27*0.75+$P$28*0.25)*P$18)*100","v":107.33635919212976},{"$f":"(($O91*0.75+$O92*0.25)*Q$17+($P91*0.75+$P92*0.25)*Q$18)/(($O$27*0.75+$O$28*0.25)*Q$17+($P$27*0.75+$P$28*0.25)*Q$18)*100","v":108.89632323420435},{"$f":"(Q91*0.75+Q92*0.25)/(Q$27*0.75+Q$28*0.25)*100","v":118.51187517350843}]
[null,{"$f":"B91+1","v":2075},null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2075/76",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2076,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2076/77",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2077,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2077/78",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2078,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2078/79",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2079,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2079/80",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2080,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2080/81",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2081,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2081/82",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2082,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2082/83",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2083,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2083/84",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2084,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2084/85",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2085,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2085/86",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2086,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2086/87",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2087,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2087/88",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2088,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2088/89",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2089,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2089/90",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2090,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2090/91",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2091,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2091/92",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2092,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2092/93",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2093,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2093/94",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2094,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2094/95",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2095,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2095/96",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2096,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2096/97",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2097,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2097/98",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2098,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2098/99",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2099,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,54.437816166637361,70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314,null,"2099/00",129.53359648986805,106.88648950964703,105.46549852328837,106.89647101295688,109.9721463842674,109.19609950367173,108.03884057170204,108.6122290161001,109.56671525015066,139.75918544837089,108.14511720279083,107.27004459506861,112.48644536466976,112.6252551816781,110.49226828782675,107.33635919212976,108.89632323420435,118.51187517350843]
[null,2100,null,153.48932978713344,48.105332722749914,60.809826081874668,54.217195247940822,42.339778235932535,94.370472790739598,72.721786668295593,166.62634279207472,{"$f":"L116","v":54.437816166637361},70.506382690091982,66.485990865222192,45.97901838265436,105.41041705798243,94.767408919421314]
[]
[null,null,null,"Top"]

{"sheet":"M4.2.4","index":109,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[[43,1,48,1],[43,9,48,9],[49,1,52,1],[49,9,52,9],[25,18,27,18],[26,1,27,2],[26,3,26,4],[26,5,26,6],[26,9,27,10],[29,1,33,1],[29,9,33,9],[34,1,42,1],[26,11,27,11],[25,14,27,14],[34,9,42,9],[25,16,27,16],[25,17,27,17],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[26,12,27,12],[25,15,27,15]]}
[]
[]
["TAG Table M 4.2.4"]
["Car and bus journey time series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: "]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"These tables come from the recommendations of the Rail Demand Forecasting study phase 2 recommendations, published in April 2017. In particular they are copies of tables 6.2, 6.3, 6.4 and 6.5."]
["Links",null,null,null,"https://www.gov.uk/government/publications/rail-demand-forecasting-estimation-study-phase-reports"]
["Contents",null,null,null,"These parameters should be implemented in conjunction with the guidance contained in TAG Unit M4, section 8"]
["TAG Unit M 4"]
[]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: Car and bus journey times"]
[null,null,null,null,"This is a new table, which was not in TAG1."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticket type ","Flow ","Population (POP_INDEXSE) elasticity ","Employment (EMP_INDEXSE) elasticity ","Participation rate semi-elasticity "]
[null,"Population Measures for PopIndex Variable",null,"Non London",null,"To or from London",null,null,null,"Employment Measures for EmpIndex Variable",null,"Non London","To or from London"]
[null,null,null,"Other Purpose","Work Purpose","Other Purpose","Work Purpose"]
[null,null,"Base Trip Rate ",6.1800000000000001E-2,1.1900000000000001E-2,2.6700000000000002E-2,2.06E-2,null,null,null,"Base Trip Rate ",8.7900000000000006E-2,7.9000000000000001E-2,null,"Ordinary ","Rest of Country to/from London ",1,0,0]
[null,"Share of population aged ","0-14 ",-7.9000000000000008E-3,"N/A",-1.2699999999999999E-2,"N/A",null,null,"Share of population aged ","0-14 ","N/A","N/A",null,"Ordinary ","Network Area to/from London ",1,0.2,0]
[null,null,"15-29 ",4.9399999999999999E-2,-2.3E-3,1.0999999999999999E-2,-8.0000000000000002E-3,null,null,null,"15-29 ",4.2000000000000003E-2,-1.21E-2,null,"Ordinary ","Non-London, >20 miles ",1,0,0]
[null,null,"30-44 ",-2.3E-3,1.5E-3,9.1999999999999998E-3,4.4000000000000003E-3,null,null,null,"30-44 ",3.8E-3,1.9300000000000001E-2,null,"Ordinary ","Non-London, PTE areas, <20 miles ",1,0.25,0]
[null,null,"45-64 ",-1.9E-2,1E-4,-1E-3,1.1999999999999999E-3,null,null,null,"45-64 ",-2.7E-2,-8.5000000000000006E-3,null,"Ordinary ","Non-London, non-PTE, <20 miles ",1,0.1,0]
[null,null,"65+ ",-1.7000000000000001E-2,-2.3E-3,-9.7000000000000003E-3,-4.5999999999999999E-3,null,null,null,"65+ ",-5.9299999999999999E-2,-4.5600000000000002E-2,null,"Season ","To/from London ",0,1,-0.18]
[null,"Share of employed population employed as/in ","managers, directors and senior officials ",-1.8599999999999998E-2,1.1900000000000001E-2,1.8100000000000002E-2,3.0300000000000001E-2,null,null,"Share of employed population employed as/in ","managers, directors and senior officials ",3.1199999999999999E-2,8.3599999999999994E-2,null,"Season ","Non-London, non-Core, < 20 miles ",0,1,-0.23]
[null,null,"professional occupations ",1.55E-2,1.47E-2,3.1399999999999997E-2,3.0099999999999998E-2,null,null,null,"professional occupations ",4.8300000000000003E-2,8.5400000000000004E-2,null,"Season ","Non-London, to/from core, < 20 miles ",0,2.5,-0.23]
[null,null,"associate professional and technical occupations ",7.3000000000000001E-3,0.01,2.5000000000000001E-2,1.4800000000000001E-2,null,null,null,"associate professional and technical occupations ",4.1300000000000003E-2,4.2000000000000003E-2,null,"Season ","Non-London, non-Core, > 20 miles ",0,1.2,-0.23]
[null,null,"administrative and secretarial occupations ",3.8E-3,-6.4000000000000003E-3,4.1000000000000003E-3,-1.5100000000000001E-2,null,null,null,"administrative and secretarial occupations ",5.8200000000000002E-2,5.4999999999999997E-3,null,"Season ","Non-London, to/from core, > 20 miles ",0,2.7,-0.23]
[null,null,"skilled trades occupations ",-2.3300000000000001E-2,-7.1000000000000004E-3,-1.32E-2,-1.32E-2,null,null,null,"skilled trades occupations ",-5.04E-2,-5.0500000000000003E-2]
[null,null,"caring, leisure and other service occupations ",-1.6999999999999999E-3,-6.4999999999999997E-3,-5.4000000000000003E-3,-1.6400000000000001E-2,null,null,null,"caring, leisure and other service occupations ",-4.3400000000000001E-2,-5.79E-2,null,"Ticket type ","Flow ","Income elasticity "]
[null,null,"sales and customer service occupations ",2.2599999999999999E-2,-7.6E-3,-7.4999999999999997E-3,-1.72E-2,null,null,null,"sales and customer service occupations ",-3.27E-2,-6.0600000000000001E-2,null,"Ordinary ","Rest of Country to/from London ",0.7]
[null,null,"process, plant and machine operatives ",-2.5499999999999998E-2,-7.1000000000000004E-3,-0.02,-1.34E-2,null,null,null,"process, plant and machine operatives ",-4.6800000000000001E-2,-4.99E-2,null,"Ordinary ","Network Area to London ",1.05]
[null,null,"elementary occupations ",6.1999999999999998E-3,-6.7000000000000002E-3,-6.4999999999999997E-3,-1.5599999999999999E-2,null,null,null,"elementary occupations ",-3.2599999999999997E-2,-5.4800000000000001E-2,null,"Ordinary ","Network Area from London ",1.05]
[null,"Share of employed population employed in ","manufacturing ",-1.67E-2,-7.9000000000000008E-3,-1.14E-2,-3.3E-3,null,null,"Share of employed population employed in ","manufacturing ",-4.2599999999999999E-2,-3.9399999999999998E-2,null,"Ordinary ","Non-London, >20 miles, between core cities ",1.25]
[null,null,"construction ",-1.7299999999999999E-2,-8.0000000000000002E-3,-6.8999999999999999E-3,-1.0999999999999999E-2,null,null,null,"construction ",-2.8400000000000002E-2,-2.1000000000000001E-2,null,"Ordinary ","Non-London, >20 miles, other flows ",1]
[null,null,"wholesale, retail & repair of motor vehicles, accommodation ",-2.0999999999999999E-3,-5.4999999999999997E-3,-8.9999999999999993E-3,-1.43E-2,null,null,null,"wholesale, retail & repair of motor vehicles, accommodation ",-2.06E-2,-5.3499999999999999E-2,null,"Ordinary ","Non-London, PTE areas, <20 miles, to or from core city or major centre ",0.9]
[null,null,"finance or insurance; real estate; professional, scientific or technical activities; administrative or support services ",8.0000000000000004E-4,1.0500000000000001E-2,2.1100000000000001E-2,2.6800000000000001E-2,null,null,null,"finance or insurance; real estate; professional, scientific or technical activities; administrative or support services ",7.6999999999999999E-2,0.1205,null,"Ordinary ","Non-London, PTE areas, <20 miles, other flows ",0.7]
[null,null,"public admin or defence; social security; education; human health; social work ",-2.7000000000000001E-3,6.9999999999999999E-4,4.1999999999999997E-3,-5.8999999999999999E-3,null,null,null,"public admin or defence; social security; education; human health; social work ",-2.2000000000000001E-3,-1.34E-2,null,"Ordinary ","Non-London, non-PTE, <20 miles, to or from core city or major centre ",1.1000000000000001]
[null,null,"Other services ",5.0000000000000001E-3,1.5E-3,0,2.8999999999999998E-3,null,null,null,"Other services ",4.3E-3,4.7999999999999996E-3,null,"Ordinary ","Non-London, non-PTE, <20 miles, other flows ",0.9]
[null,"Share of population living in a household with ","No car ",2.23E-2,1.9E-3,2.3999999999999998E-3,-2.3999999999999998E-3,null,null,"Share of population living in a household with ","No car ",9.4500000000000001E-2,9.7999999999999997E-3,null,"Season ","To/from London ",0.5]
[null,null,"1 car ",5.0000000000000001E-4,1E-4,-2.0000000000000001E-4,-1.8E-3,null,null,null,"1 car ",2.23E-2,4.1000000000000003E-3,null,"Season ","Non-London ",0]
[null,null,"2 cars ",-9.7999999999999997E-3,-4.0000000000000002E-4,5.9999999999999995E-4,2E-3,null,null,null,"2 cars ",-2.41E-2,2.2000000000000001E-3]
[null,null,"3 or more cars ",-1.44E-2,-8.9999999999999998E-4,-4.4999999999999997E-3,1.6000000000000001E-3,null,null,null,"3 or more cars ",-3.8800000000000001E-2,-1.8100000000000002E-2]

{"sheet":"M4.2.5","index":110,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table M 4.2.4"]
["Average rail journeys per season ticket"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Steer/WSP (April 2019) 'Journeys Per Season Ticket Study', Tables 7.1-7.4"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"These parameters should be implemented in conjunction with the guidance contained in TAG Unit M4, section 8"]
["Contents"]
["TAG Unit M 4"]
[]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: Journeys per season"]
[null,null,null,null,"This is a new table, which was not in versions preceding TAG Data Book November 2019"]
[]
[]
[]
[]
[]
[null,"National Journeys per Season Ticket"]
[null,"Weekly",{"$f":"'Journeys per season'!C26","v":8.5}]
[null,"Monthly",{"$f":"'Journeys per season'!C27","v":37}]
[null,"Annual",{"$f":"'Journeys per season'!C28","v":378.24741799739905}]
[]
[]
[null,"National Journeys per Season Ticket","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",{"$f":"'Journeys per season'!C33","v":8.760394606053362},{"$f":"'Journeys per season'!D33","v":8.2851470319661846},{"$f":"'Journeys per season'!E33","v":8.2851470319661846}]
[null,"London Rest of the Country",{"$f":"'Journeys per season'!C34","v":6.8156441976912596},{"$f":"'Journeys per season'!D34","v":6.8156441976912596},{"$f":"'Journeys per season'!E34","v":5.1448565954721426}]
[null,"South East Inter Urban",{"$f":"'Journeys per season'!C35","v":8.8311932781885769},{"$f":"'Journeys per season'!D35","v":8.2129243067384952},{"$f":"'Journeys per season'!E35","v":8.2129243067384952}]
[null,"Non-South East Inter Urban",{"$f":"'Journeys per season'!C36","v":8.7202330217674859},{"$f":"'Journeys per season'!D36","v":7.8611904808294462},{"$f":"'Journeys per season'!E36","v":5.1503147224856471}]
[null,"South East Non-London",{"$f":"'Journeys per season'!C37","v":8.7166513339466434},{"$f":"'Journeys per season'!D37","v":8.1512667364956144},{"$f":"'Journeys per season'!E37","v":8.1512667364956144}]
[null,"Non-London",{"$f":"'Journeys per season'!C38","v":8.3261892509397519},{"$f":"'Journeys per season'!D38","v":8.238187665866759},{"$f":"'Journeys per season'!E38","v":8.238187665866759}]
[]
[]
[null,"National Journeys per Season Ticket","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",{"$f":"'Journeys per season'!C43","v":42.038561181964937},{"$f":"'Journeys per season'!D43","v":31.533283455214438},{"$f":"'Journeys per season'!E43","v":31.533283455214438}]
[null,"London Rest of the Country",{"$f":"'Journeys per season'!C44","v":28.73641499232664},{"$f":"'Journeys per season'!D44","v":28.73641499232664},{"$f":"'Journeys per season'!E44","v":22.041437713643521}]
[null,"South East Inter Urban",{"$f":"'Journeys per season'!C45","v":37.777282993222542},{"$f":"'Journeys per season'!D45","v":37.777282993222542},{"$f":"'Journeys per season'!E45","v":37.777282993222542}]
[null,"Non-South East Inter Urban",{"$f":"'Journeys per season'!C46","v":33.347716030580877},{"$f":"'Journeys per season'!D46","v":33.347716030580877},{"$f":"'Journeys per season'!E46","v":33.347716030580877}]
[null,"South East Non-London",{"$f":"'Journeys per season'!C47","v":36.957563076471978},{"$f":"'Journeys per season'!D47","v":36.957563076471978},{"$f":"'Journeys per season'!E47","v":36.957563076471978}]
[null,"Non-London",{"$f":"'Journeys per season'!C48","v":38.768089693897217},{"$f":"'Journeys per season'!D48","v":38.768089693897217},{"$f":"'Journeys per season'!E48","v":38.768089693897217}]
[]
[null,"National Journeys per Season Ticket","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",{"$f":"'Journeys per season'!C52","v":448.87113023805995},{"$f":"'Journeys per season'!D52","v":305.70060438723766},{"$f":"'Journeys per season'!E52","v":305.70060438723766}]
[null,"London Rest of the Country",{"$f":"'Journeys per season'!C53","v":270.78845073235959},{"$f":"'Journeys per season'!D53","v":270.78845073235959},{"$f":"'Journeys per season'!E53","v":196.72132318404849}]
[null,"South East Inter Urban",{"$f":"'Journeys per season'!C54","v":408.01929917090177},{"$f":"'Journeys per season'!D54","v":408.01929917090177},{"$f":"'Journeys per season'!E54","v":408.01929917090177}]
[null,"Non-South East Inter Urban",{"$f":"'Journeys per season'!C55","v":324.66149924135721},{"$f":"'Journeys per season'!D55","v":324.66149924135721},{"$f":"'Journeys per season'!E55","v":324.66149924135721}]
[null,"South East Non-London",{"$f":"'Journeys per season'!C56","v":351.3800209690686},{"$f":"'Journeys per season'!D56","v":351.3800209690686},{"$f":"'Journeys per season'!E56","v":351.3800209690686}]
[null,"Non-London",{"$f":"'Journeys per season'!C57","v":338.49115217451555},{"$f":"'Journeys per season'!D57","v":338.49115217451555},{"$f":"'Journeys per season'!E57","v":338.49115217451555}]

{"sheet":"Journeys per season","index":111,"n_rows":57,"n_cols":6,"rows_kept":57,"cut":false,"hidden":true,"merged":[[10,0,10,1],[0,0,0,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[]
[]
["TAG Table M 4.2.4"]
["Car and bus journey time series for rail demand forecasting"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: ","Steer/WSP (April 2019) 'Journeys Per Season Ticket Study', Tables 7.1-7.4"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links",null,null,null,"These parameters should be implemented in conjunction with the guidance contained in TAG Unit M4, section 8"]
["Contents"]
["TAG Unit M 4"]
[]
["Parameters:"]
[]
[]
[]
["Sheet Navigation:"]
[]
[null,null,null,null,"Data Book source tabs: Journeys per season"]
[null,null,null,null,"This is a new table, which was not in versions preceeding TAG Data Book November 2019"]
[]
[]
[]
[]
[null,"National Journeys per Season "]
[null,"Weekly",8.5]
[null,"Monthly",37]
[null,"Annual",378.24741799739905]
[]
[]
[null,"National Journeys per Season Ticket ","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",8.760394606053362,8.2851470319661846,8.2851470319661846]
[null,"London Rest of the Country",6.8156441976912596,6.8156441976912596,5.1448565954721426]
[null,"South East Inter Urban",8.8311932781885769,8.2129243067384952,8.2129243067384952]
[null,"Non-South East Inter Urban",8.7202330217674859,7.8611904808294462,5.1503147224856471]
[null,"South East Non-London",8.7166513339466434,8.1512667364956144,8.1512667364956144]
[null,"Non-London",8.3261892509397519,8.238187665866759,8.238187665866759]
[]
[]
[null,"National Journeys per Season Ticket","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",42.038561181964937,31.533283455214438,31.533283455214438]
[null,"London Rest of the Country",28.73641499232664,28.73641499232664,22.041437713643521]
[null,"South East Inter Urban",37.777282993222542,37.777282993222542,37.777282993222542]
[null,"Non-South East Inter Urban",33.347716030580877,33.347716030580877,33.347716030580877]
[null,"South East Non-London",36.957563076471978,36.957563076471978,36.957563076471978]
[null,"Non-London",38.768089693897217,38.768089693897217,38.768089693897217]
[]
[null,"National Journeys per Season Ticket","Distance Band"]
[null,"Flow Category","<20 Miles","20-100 Miles",">100 Miles"]
[null,"London South East",448.87113023805995,305.70060438723766,305.70060438723766]
[null,"London Rest of the Country",270.78845073235959,270.78845073235959,196.72132318404849]
[null,"South East Inter Urban",408.01929917090177,408.01929917090177,408.01929917090177]
[null,"Non-South East Inter Urban",324.66149924135721,324.66149924135721,324.66149924135721]
[null,"South East Non-London",351.3800209690686,351.3800209690686,351.3800209690686]
[null,"Non-London",338.49115217451555,338.49115217451555,338.49115217451555]

{"sheet":"COBALT 1","index":112,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[11,0,11,1],[17,0,17,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[12,0,12,1],[9,0,9,1]]}
[]
[]
["TAG: COBALT"]
["Costs per Accident / Casualty"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"}]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"Sources:","Table 3/1, COBA Manual"]
["Contents"]
["TAG Unit"]
[]
["Parameters:"]
[]
["Price year:",{"$f":"'User Parameters'!L13","v":2023}]
["Value year:",{"$f":"'User Parameters'!L19","v":2023}]
["Sheet Navigation:"]
[]
[]
[null,null,null,null,"Data Book source tabs: A 4.1.1, Accident costs"]
[]
[]
["Cost per casualty"]
[null,null,null,"Net","Willingness","Medical &","Total"]
["Casualty type",null,null,"output","to pay","ambulance"]
["Fatal",null,null,{"$f":"'A4.1.1'!D27","v":167995.03809028104},{"$f":"'A4.1.1'!E27","v":2483359.5129681504},{"$f":"'A4.1.1'!F27","v":1441.6399644126923},{"$f":"'A4.1.1'!G27","v":2652796.1910228445}]
["Serious",null,null,{"$f":"'A4.1.1'!D28","v":32361.152014714738},{"$f":"'A4.1.1'!E28","v":243104.03126926819},{"$f":"'A4.1.1'!F28","v":19603.860058445815},{"$f":"'A4.1.1'!G28","v":295069.04334242875}]
["Slight",null,null,{"$f":"'A4.1.1'!D29","v":3420.8405935216424},{"$f":"'A4.1.1'!E29","v":17795.519285821301},{"$f":"'A4.1.1'!F29","v":1451.4137946798969},{"$f":"'A4.1.1'!G29","v":22667.773674022843}]
["Average, all casualties",null,null,{"$f":"'A4.1.1'!D30","v":10208.794447133481},{"$f":"'A4.1.1'!E30","v":84196.761301226157},{"$f":"'A4.1.1'!F30","v":4527.4651452303551},{"$f":"'A4.1.1'!G30","v":98933.020893590001}]
[]
["Cost per Accident"]
["Severity",null,null,"Insurance","Damage to Property",null,null,"Police Cost"]
[null,null,null,"Administration","Urban","Rural","Motorway","Urban","Rural","Motorway"]
["Fatal",null,null,{"$f":"'Accident costs'!J36","v":448.25168360792958},{"$f":"'Accident costs'!D36","v":11683.628806712028},{"$f":"'Accident costs'!E36","v":19815.461830332217},{"$f":"'Accident costs'!F36","v":25206.458223647434},{"$f":"'Accident costs'!G36","v":26169.473126845412},{"$f":"'Accident costs'!H36","v":26873.41912578445},{"$f":"'Accident costs'!I36","v":27186.105845130955}]
["Serious",null,null,{"$f":"'Accident costs'!J37","v":278.87413903852109},{"$f":"'Accident costs'!D37","v":6261.836496202377},{"$f":"'Accident costs'!E37","v":9033.4690437017889},{"$f":"'Accident costs'!F37","v":21507.526391737731},{"$f":"'Accident costs'!G37","v":2889.5459910891814},{"$f":"'Accident costs'!H37","v":3607.9236847672901},{"$f":"'Accident costs'!I37","v":3809.967411114259}]
["Slight",null,null,{"$f":"'Accident costs'!J38","v":169.37754456940854},{"$f":"'Accident costs'!D38","v":3693.7991790439701},{"$f":"'Accident costs'!E38","v":5988.0950100295941},{"$f":"'Accident costs'!F38","v":10881.224075368065},{"$f":"'Accident costs'!G38","v":747.24108315624767},{"$f":"'Accident costs'!H38","v":1024.6503264739104},{"$f":"'Accident costs'!I38","v":854.67703288042924}]
["Damage",null,null,{"$f":"'Accident costs'!J39","v":80.411561563254565},{"$f":"'Accident costs'!D39","v":2641.6053415673414},{"$f":"'Accident costs'!E39","v":3948.7209380423728},{"$f":"'Accident costs'!F39","v":3794.7413520701834},{"$f":"'Accident costs'!G39","v":55.074113542220665},{"$f":"'Accident costs'!H39","v":30.864738538932897},{"$f":"'Accident costs'!I39","v":25.946561499374777}]
[]
["Estimated damage only accidents per pia"]
[null,null,null,"Urban","Rural","M'way"]
["Damage only per pia",null,null,{"$f":"'Accident data'!F30","v":17.7},{"$f":"'Accident data'!I30","v":7.8},{"$f":"'Accident data'!L30","v":7.6}]

{"sheet":"COBALT 2","index":113,"n_rows":118,"n_cols":5,"rows_kept":118,"cut":false,"hidden":false,"merged":[[17,4,17,16],[10,4,10,16],[11,4,11,16],[12,4,12,16],[13,4,13,16],[16,4,16,16],[6,0,6,1],[7,0,7,1],[10,0,10,1],[12,0,12,1],[9,0,9,1],[11,0,11,1],[18,4,18,16],[20,4,20,16],[18,0,18,1],[19,0,19,1],[20,0,20,1]]}
[]
[]
["TAG: COBALT"]
["Annual Rates of Growth of Accident Values"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"The two series in this sheet reflect recent changes to appraisal accounting described in TAG Unit A4.1, as summarised below."]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"As a consequence, users who wish to use these series must first enter the relevant appraisal year in cell B16."]
["Links:"]
["Contents",null,null,null,"Casualty Growth Rate"]
["TAG Unit",null,null,null,"This reflects how the 'willingness to pay' components of accident costs should be uprated over time, based on the formula Value_y = Value_y-1 * ((Income_y / Income_y-1) ^ 1.3), "]
[null,null,null,null,"where y denotes a given year, Income is measured in terms of GDP per capita, and 1.3 is the HMT Green Book elasticity with respect to income value."]
["Parameters:",null,null,null,"Note that this uprating only applies up to the appraisal year (current year). For all subsequent years, this component should be held fixed."]
[null,null,null,null,"For further details, please refer to TAG Unit A4.1"]
["Initial fc year:",{"$f":"'User Parameters'!L16","v":2010}]
["Appraisal year",2021,null,null,"Accident Growth Rate"]
["(input)",null,null,null,"The other (non-WTP) components of accident costs should be uprated by the formula  Value_y = Value_y-1 * (Income_y / Income_y-1), "]
["Sheet Navigation:",null,null,null,"where y denotes a given year and Income is measured in terms of GDP per capita,"]
[null,null,null,null,"As with the Casualty Growth Rate series, this uprating only applies up to the appraisal (current) year. For all subsequent years, values should be grown at 1.5% per annum (similar to values of time)."]
[]
[null,null,null,null,"In addition, users should note that different discounting assumptions now apply to WTP and non-WTP components of accident costs - see section 2.2.13 in TAG Unit A4.1."]
[]
[]
["Annual Rates of Growth of Accident Values"]
["Range of Years",null,"Year"," Casualty Growth Rate"," Accident Growth Rate"]
[null,null,null," (% p.a.)"," (% p.a.)"]
[{"$f":"CONCATENATE($B$15,\" - \")","v":"2010 - "},{"$f":"$B$15+1","v":2011},{"$f":"_xlfn.NUMBERVALUE(LEFT(A27,4))","v":2010},{"$f":"IF($C27+1<=$B$16,(((VLOOKUP($C27+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C27,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.7991159230557052E-2},{"$f":"IF($C27+1<=$B$16,((VLOOKUP($C27+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C27,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.3839065983933807E-2}]
[{"$f":"CONCATENATE($B28-1,\" - \")","v":"2011 - "},{"$f":"B27+1","v":2012},{"$f":"_xlfn.NUMBERVALUE(LEFT(A28,4))","v":2011},{"$f":"IF($C28+1<=$B$16,(((VLOOKUP($C28+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C28,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.1068598964635967},{"$f":"IF($C28+1<=$B$16,((VLOOKUP($C28+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C28,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":0.85034819584415278}]
[{"$f":"CONCATENATE($B29-1,\" - \")","v":"2012 - "},{"$f":"B28+1","v":2013},2012,{"$f":"IF($C29+1<=$B$16,(((VLOOKUP($C29+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C29,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.3543242320715798},{"$f":"IF($C29+1<=$B$16,((VLOOKUP($C29+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C29,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.0401688655473196}]
["2013 - ",2014,2013,{"$f":"IF($C30+1<=$B$16,(((VLOOKUP($C30+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C30,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":3.1221120414664183},{"$f":"IF($C30+1<=$B$16,((VLOOKUP($C30+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C30,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":2.3930818711768831}]
["2014 - ",2015,2014,{"$f":"IF($C31+1<=$B$16,(((VLOOKUP($C31+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C31,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.8309985478033752},{"$f":"IF($C31+1<=$B$16,((VLOOKUP($C31+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C31,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.4055069070556314}]
["2015 - ",2016,2015,{"$f":"IF($C32+1<=$B$16,(((VLOOKUP($C32+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C32,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.8215742628890697},{"$f":"IF($C32+1<=$B$16,((VLOOKUP($C32+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C32,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.3982876712002934}]
["2016 - ",2017,2016,{"$f":"IF($C33+1<=$B$16,(((VLOOKUP($C33+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C33,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":3.2140758289155302},{"$f":"IF($C33+1<=$B$16,((VLOOKUP($C33+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C33,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":2.4633159090829748}]
["2017 - ",2018,2017,{"$f":"IF($C34+1<=$B$16,(((VLOOKUP($C34+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C34,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":1.3768127227125282},{"$f":"IF($C34+1<=$B$16,((VLOOKUP($C34+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C34,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.0574136439829962}]
["2018 - ",2019,2018,{"$f":"IF($C35+1<=$B$16,(((VLOOKUP($C35+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C35,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0.96094559096908672},{"$f":"IF($C35+1<=$B$16,((VLOOKUP($C35+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C35,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":0.73837252968427247}]
["2019 - ",2020,2019,{"$f":"IF($C36+1<=$B$16,(((VLOOKUP($C36+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C36,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0.49161989703156994},{"$f":"IF($C36+1<=$B$16,((VLOOKUP($C36+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C36,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":0.37795506518101263}]
["2020 - ",2021,2020,{"$f":"IF($C37+1<=$B$16,(((VLOOKUP($C37+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C37,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0.48976774800424394},{"$f":"IF($C37+1<=$B$16,((VLOOKUP($C37+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C37,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":0.37653194362805564}]
["2021 - ",2022,2021,{"$f":"IF($C38+1<=$B$16,(((VLOOKUP($C38+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C38,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C38+1<=$B$16,((VLOOKUP($C38+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C38,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2022 - ",2023,2022,{"$f":"IF($C39+1<=$B$16,(((VLOOKUP($C39+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C39,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C39+1<=$B$16,((VLOOKUP($C39+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C39,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2023 - ",2024,2023,{"$f":"IF($C40+1<=$B$16,(((VLOOKUP($C40+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C40,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C40+1<=$B$16,((VLOOKUP($C40+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C40,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2024 - ",2025,2024,{"$f":"IF($C41+1<=$B$16,(((VLOOKUP($C41+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C41,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C41+1<=$B$16,((VLOOKUP($C41+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C41,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2025 - ",2026,2025,{"$f":"IF($C42+1<=$B$16,(((VLOOKUP($C42+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C42,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C42+1<=$B$16,((VLOOKUP($C42+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C42,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2026 - ",2027,2026,{"$f":"IF($C43+1<=$B$16,(((VLOOKUP($C43+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C43,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C43+1<=$B$16,((VLOOKUP($C43+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C43,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2027 - ",2028,2027,{"$f":"IF($C44+1<=$B$16,(((VLOOKUP($C44+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C44,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C44+1<=$B$16,((VLOOKUP($C44+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C44,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2028 - ",2029,2028,{"$f":"IF($C45+1<=$B$16,(((VLOOKUP($C45+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C45,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C45+1<=$B$16,((VLOOKUP($C45+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C45,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2029 - ",2030,2029,{"$f":"IF($C46+1<=$B$16,(((VLOOKUP($C46+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C46,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C46+1<=$B$16,((VLOOKUP($C46+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C46,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2030 - ",2031,2030,{"$f":"IF($C47+1<=$B$16,(((VLOOKUP($C47+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C47,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C47+1<=$B$16,((VLOOKUP($C47+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C47,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2031 - ",2032,2031,{"$f":"IF($C48+1<=$B$16,(((VLOOKUP($C48+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C48,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C48+1<=$B$16,((VLOOKUP($C48+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C48,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2032 - ",2033,2032,{"$f":"IF($C49+1<=$B$16,(((VLOOKUP($C49+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C49,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C49+1<=$B$16,((VLOOKUP($C49+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C49,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2033 - ",2034,2033,{"$f":"IF($C50+1<=$B$16,(((VLOOKUP($C50+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C50,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C50+1<=$B$16,((VLOOKUP($C50+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C50,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2034 - ",2035,2034,{"$f":"IF($C51+1<=$B$16,(((VLOOKUP($C51+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C51,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C51+1<=$B$16,((VLOOKUP($C51+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C51,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2035 - ",2036,2035,{"$f":"IF($C52+1<=$B$16,(((VLOOKUP($C52+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C52,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C52+1<=$B$16,((VLOOKUP($C52+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C52,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2036 - ",2037,2036,{"$f":"IF($C53+1<=$B$16,(((VLOOKUP($C53+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C53,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C53+1<=$B$16,((VLOOKUP($C53+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C53,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2037 - ",2038,2037,{"$f":"IF($C54+1<=$B$16,(((VLOOKUP($C54+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C54,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C54+1<=$B$16,((VLOOKUP($C54+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C54,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2038 - ",2039,2038,{"$f":"IF($C55+1<=$B$16,(((VLOOKUP($C55+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C55,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C55+1<=$B$16,((VLOOKUP($C55+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C55,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2039 - ",2040,2039,{"$f":"IF($C56+1<=$B$16,(((VLOOKUP($C56+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C56,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C56+1<=$B$16,((VLOOKUP($C56+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C56,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2040 - ",2041,2040,{"$f":"IF($C57+1<=$B$16,(((VLOOKUP($C57+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C57,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C57+1<=$B$16,((VLOOKUP($C57+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C57,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2041 - ",2042,2041,{"$f":"IF($C58+1<=$B$16,(((VLOOKUP($C58+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C58,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C58+1<=$B$16,((VLOOKUP($C58+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C58,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2042 - ",2043,2042,{"$f":"IF($C59+1<=$B$16,(((VLOOKUP($C59+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C59,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C59+1<=$B$16,((VLOOKUP($C59+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C59,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2043 - ",2044,2043,{"$f":"IF($C60+1<=$B$16,(((VLOOKUP($C60+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C60,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C60+1<=$B$16,((VLOOKUP($C60+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C60,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2044 - ",2045,2044,{"$f":"IF($C61+1<=$B$16,(((VLOOKUP($C61+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C61,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C61+1<=$B$16,((VLOOKUP($C61+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C61,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2045 - ",2046,2045,{"$f":"IF($C62+1<=$B$16,(((VLOOKUP($C62+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C62,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C62+1<=$B$16,((VLOOKUP($C62+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C62,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2046 - ",2047,2046,{"$f":"IF($C63+1<=$B$16,(((VLOOKUP($C63+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C63,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C63+1<=$B$16,((VLOOKUP($C63+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C63,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2047 - ",2048,2047,{"$f":"IF($C64+1<=$B$16,(((VLOOKUP($C64+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C64,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C64+1<=$B$16,((VLOOKUP($C64+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C64,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2048 - ",2049,2048,{"$f":"IF($C65+1<=$B$16,(((VLOOKUP($C65+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C65,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C65+1<=$B$16,((VLOOKUP($C65+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C65,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2049 - ",2050,2049,{"$f":"IF($C66+1<=$B$16,(((VLOOKUP($C66+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C66,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C66+1<=$B$16,((VLOOKUP($C66+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C66,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2050 - ",2051,2050,{"$f":"IF($C67+1<=$B$16,(((VLOOKUP($C67+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C67,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C67+1<=$B$16,((VLOOKUP($C67+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C67,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2051 - ",2052,2051,{"$f":"IF($C68+1<=$B$16,(((VLOOKUP($C68+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C68,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C68+1<=$B$16,((VLOOKUP($C68+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C68,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2052 - ",2053,2052,{"$f":"IF($C69+1<=$B$16,(((VLOOKUP($C69+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C69,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C69+1<=$B$16,((VLOOKUP($C69+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C69,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2053 - ",2054,2053,{"$f":"IF($C70+1<=$B$16,(((VLOOKUP($C70+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C70,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C70+1<=$B$16,((VLOOKUP($C70+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C70,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2054 - ",2055,2054,{"$f":"IF($C71+1<=$B$16,(((VLOOKUP($C71+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C71,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C71+1<=$B$16,((VLOOKUP($C71+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C71,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2055 - ",2056,2055,{"$f":"IF($C72+1<=$B$16,(((VLOOKUP($C72+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C72,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C72+1<=$B$16,((VLOOKUP($C72+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C72,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2056 - ",2057,2056,{"$f":"IF($C73+1<=$B$16,(((VLOOKUP($C73+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C73,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C73+1<=$B$16,((VLOOKUP($C73+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C73,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2057 - ",2058,2057,{"$f":"IF($C74+1<=$B$16,(((VLOOKUP($C74+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C74,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C74+1<=$B$16,((VLOOKUP($C74+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C74,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2058 - ",2059,2058,{"$f":"IF($C75+1<=$B$16,(((VLOOKUP($C75+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C75,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C75+1<=$B$16,((VLOOKUP($C75+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C75,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2059 - ",2060,2059,{"$f":"IF($C76+1<=$B$16,(((VLOOKUP($C76+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C76,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C76+1<=$B$16,((VLOOKUP($C76+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C76,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2060 - ",2061,2060,{"$f":"IF($C77+1<=$B$16,(((VLOOKUP($C77+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C77,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C77+1<=$B$16,((VLOOKUP($C77+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C77,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2061 - ",2062,2061,{"$f":"IF($C78+1<=$B$16,(((VLOOKUP($C78+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C78,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C78+1<=$B$16,((VLOOKUP($C78+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C78,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2062 - ",2063,2062,{"$f":"IF($C79+1<=$B$16,(((VLOOKUP($C79+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C79,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C79+1<=$B$16,((VLOOKUP($C79+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C79,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2063 - ",2064,2063,{"$f":"IF($C80+1<=$B$16,(((VLOOKUP($C80+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C80,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C80+1<=$B$16,((VLOOKUP($C80+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C80,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2064 - ",2065,2064,{"$f":"IF($C81+1<=$B$16,(((VLOOKUP($C81+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C81,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C81+1<=$B$16,((VLOOKUP($C81+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C81,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2065 - ",2066,2065,{"$f":"IF($C82+1<=$B$16,(((VLOOKUP($C82+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C82,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C82+1<=$B$16,((VLOOKUP($C82+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C82,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2066 - ",2067,2066,{"$f":"IF($C83+1<=$B$16,(((VLOOKUP($C83+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C83,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C83+1<=$B$16,((VLOOKUP($C83+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C83,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2067 - ",2068,2067,{"$f":"IF($C84+1<=$B$16,(((VLOOKUP($C84+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C84,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C84+1<=$B$16,((VLOOKUP($C84+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C84,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2068 - ",2069,2068,{"$f":"IF($C85+1<=$B$16,(((VLOOKUP($C85+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C85,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C85+1<=$B$16,((VLOOKUP($C85+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C85,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2069 - ",2070,2069,{"$f":"IF($C86+1<=$B$16,(((VLOOKUP($C86+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C86,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C86+1<=$B$16,((VLOOKUP($C86+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C86,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2070 - ",2071,2070,{"$f":"IF($C87+1<=$B$16,(((VLOOKUP($C87+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C87,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C87+1<=$B$16,((VLOOKUP($C87+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C87,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2071 - ",2072,2071,{"$f":"IF($C88+1<=$B$16,(((VLOOKUP($C88+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C88,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C88+1<=$B$16,((VLOOKUP($C88+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C88,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2072 - ",2073,2072,{"$f":"IF($C89+1<=$B$16,(((VLOOKUP($C89+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C89,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C89+1<=$B$16,((VLOOKUP($C89+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C89,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2073 - ",2074,2073,{"$f":"IF($C90+1<=$B$16,(((VLOOKUP($C90+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C90,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C90+1<=$B$16,((VLOOKUP($C90+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C90,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2074 - ",2075,2074,{"$f":"IF($C91+1<=$B$16,(((VLOOKUP($C91+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C91,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C91+1<=$B$16,((VLOOKUP($C91+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C91,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2075 - ",2076,{"$f":"_xlfn.NUMBERVALUE(LEFT(A92,4))","v":2075},{"$f":"IF($C92+1<=$B$16,(((VLOOKUP($C92+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C92,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C92+1<=$B$16,((VLOOKUP($C92+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C92,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
[{"$f":"CONCATENATE($B93-1,\" - \")","v":"2076 - "},{"$f":"B92+1","v":2077},2076,{"$f":"IF($C93+1<=$B$16,(((VLOOKUP($C93+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C93,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C93+1<=$B$16,((VLOOKUP($C93+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C93,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2077 - ",2078,2077,{"$f":"IF($C94+1<=$B$16,(((VLOOKUP($C94+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C94,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C94+1<=$B$16,((VLOOKUP($C94+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C94,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2078 - ",2079,2078,{"$f":"IF($C95+1<=$B$16,(((VLOOKUP($C95+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C95,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C95+1<=$B$16,((VLOOKUP($C95+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C95,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2079 - ",2080,2079,{"$f":"IF($C96+1<=$B$16,(((VLOOKUP($C96+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C96,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C96+1<=$B$16,((VLOOKUP($C96+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C96,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2080 - ",2081,2080,{"$f":"IF($C97+1<=$B$16,(((VLOOKUP($C97+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C97,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C97+1<=$B$16,((VLOOKUP($C97+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C97,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2081 - ",2082,2081,{"$f":"IF($C98+1<=$B$16,(((VLOOKUP($C98+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C98,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C98+1<=$B$16,((VLOOKUP($C98+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C98,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2082 - ",2083,2082,{"$f":"IF($C99+1<=$B$16,(((VLOOKUP($C99+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C99,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C99+1<=$B$16,((VLOOKUP($C99+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C99,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2083 - ",2084,2083,{"$f":"IF($C100+1<=$B$16,(((VLOOKUP($C100+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C100,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C100+1<=$B$16,((VLOOKUP($C100+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C100,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2084 - ",2085,2084,{"$f":"IF($C101+1<=$B$16,(((VLOOKUP($C101+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C101,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C101+1<=$B$16,((VLOOKUP($C101+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C101,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2085 - ",2086,2085,{"$f":"IF($C102+1<=$B$16,(((VLOOKUP($C102+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C102,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C102+1<=$B$16,((VLOOKUP($C102+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C102,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2086 - ",2087,2086,{"$f":"IF($C103+1<=$B$16,(((VLOOKUP($C103+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C103,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C103+1<=$B$16,((VLOOKUP($C103+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C103,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2087 - ",2088,2087,{"$f":"IF($C104+1<=$B$16,(((VLOOKUP($C104+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C104,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C104+1<=$B$16,((VLOOKUP($C104+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C104,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2088 - ",2089,2088,{"$f":"IF($C105+1<=$B$16,(((VLOOKUP($C105+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C105,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C105+1<=$B$16,((VLOOKUP($C105+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C105,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2089 - ",2090,2089,{"$f":"IF($C106+1<=$B$16,(((VLOOKUP($C106+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C106,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C106+1<=$B$16,((VLOOKUP($C106+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C106,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2090 - ",2091,2090,{"$f":"IF($C107+1<=$B$16,(((VLOOKUP($C107+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C107,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C107+1<=$B$16,((VLOOKUP($C107+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C107,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2091 - ",2092,2091,{"$f":"IF($C108+1<=$B$16,(((VLOOKUP($C108+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C108,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C108+1<=$B$16,((VLOOKUP($C108+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C108,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2092 - ",2093,2092,{"$f":"IF($C109+1<=$B$16,(((VLOOKUP($C109+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C109,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C109+1<=$B$16,((VLOOKUP($C109+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C109,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2093 - ",2094,2093,{"$f":"IF($C110+1<=$B$16,(((VLOOKUP($C110+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C110,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C110+1<=$B$16,((VLOOKUP($C110+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C110,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2094 - ",2095,2094,{"$f":"IF($C111+1<=$B$16,(((VLOOKUP($C111+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C111,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C111+1<=$B$16,((VLOOKUP($C111+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C111,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2095 - ",2096,2095,{"$f":"IF($C112+1<=$B$16,(((VLOOKUP($C112+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C112,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C112+1<=$B$16,((VLOOKUP($C112+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C112,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2096 - ",2097,2096,{"$f":"IF($C113+1<=$B$16,(((VLOOKUP($C113+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C113,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C113+1<=$B$16,((VLOOKUP($C113+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C113,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2097 - ",2098,2097,{"$f":"IF($C114+1<=$B$16,(((VLOOKUP($C114+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C114,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C114+1<=$B$16,((VLOOKUP($C114+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C114,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2098 - ",2099,2098,{"$f":"IF($C115+1<=$B$16,(((VLOOKUP($C115+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C115,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C115+1<=$B$16,((VLOOKUP($C115+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C115,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
["2099 - ",2100,2099,{"$f":"IF($C116+1<=$B$16,(((VLOOKUP($C116+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C116,'Annual Parameters Source'!$B$41:$X$153,23,FALSE))^1.3)-1)*100,0)","v":0},{"$f":"IF($C116+1<=$B$16,((VLOOKUP($C116+1,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)/VLOOKUP($C116,'Annual Parameters Source'!$B$41:$X$153,23,FALSE)-1)*100),1.5)","v":1.5}]
[]
[null,null,null,"Top"]

{"sheet":"COBALT 3","index":114,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[[22,15,25,16],[26,15,27,15],[26,16,27,16],[5,4,5,18],[17,0,17,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[9,0,9,1]]}
[]
[]
["TAG: COBALT"]
["Link & Combined Link / Junction: Accident rates & Change factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Source : Update of Highway Accident Rates for Use in Scheme Appraisal - TRL 2012 (Table 7-2 for Overall Accident Rates (2008-2010); pg.26 and Table 4/1 for Accident Rate Reduction Factor (β) (personal injury accidents pmvk - 2009 Base); pg.42)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"This table is based on data from 2008-2010. There are fifteen accident types relating to the type of road which are further subdivided by speed limit. In the following tables many cells in the table are at present identical; "]
["Links:",null,null,null,"when available data permit separate rates to be calculated users will be advised. The “Modern”, “Older” and “Other” link descriptions used in the tables are defined as:"]
["Contents",null,null,null,null,"“Modern” roads designed and built to geometric standards relevant post 1980,"]
["TAG Unit",null,null,null,null,"“Older” the majority of the major road network which was not built to recent standards. For single carriageways this description refers to ‘A’ roads only, and"]
[null,null,null,null,null,"“Other” ‘B’, ‘C’ and ‘unclassified’ single carriageway links."]
["Parameters:",null,null,null,"The values for the accident rate change coefficient β incorporated in COBALT are given below. The rates of change vary for ‘Link Only’ and ‘Link and Junction Combined’ analyses and should be "]
[null,null,null,null,"applied from any year from 2004 until year 2019. Between 2020 and 2029 and 2030 and 2039 the accident rate change is assumed to be one half and one quarter respectively of the 2004 to 2019 reduction. "]
[null,null,null,null,"For example, if the coefficient β is 0.9 for 2004 to 2019 then it is 0.95 each year for 2020 to 2029 (or [1 - (1 + β)/2]) and 0.975 for 2030 to 2039 (or [1 - (1 + β)/4]). Zero change is assumed post 2039 (β=1)."]
["Source year:",2009]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Link only: Accident Rates and Change Factors",null,null,null,null,null,null,null,"Combined Link / Junction: Accident Rates and Change Factors",null,null,null,null,null,null,"Link only and Combined Link / Junction: Accident Beta Factor Changes over Time"]
["Road","Speed Limit",null,"Accident","Beta","Road Description",null,null,"Road","Speed Limit","Accident","Beta","Road Description"]
["Type","(mph)",null,"Rate","Factor",null,null,null,"Type","(mph)","Rate","Factor"]
[1,"50/60/70",null,6.3E-2,0.95599999999999996,"Motorways",null,null,1,"50/60/70",0.08,0.95599999999999996,"Motorways"]
[2,"50/60/70",null,6.3E-2,0.95599999999999996,"Motorways",null,null,2,"50/60/70",6.7000000000000004E-2,0.95599999999999996,"Motorways",null,null,"Range of Years","Change to Beta Factor"]
[3,"50/60/70",null,7.4999999999999997E-2,0.95599999999999996,"Motorways",null,null,3,"50/60/70",7.9000000000000001E-2,0.95599999999999996,"Motorways"]
[4,"30/40",null,0.17499999999999999,0.96399999999999997,"Modern S2 Roads",null,null,4,"30/40",0.53200000000000003,0.95899999999999996,"Modern S2 Roads",null,null,"2004-2019",1]
[4,">40",null,0.14299999999999999,0.95799999999999996,"Modern S2 Roads",null,null,4,">40",0.24399999999999999,0.95499999999999996,"Modern S2 Roads",null,null,"2020-2029",0.5]
[5,"30/40",null,0.17499999999999999,0.96399999999999997,"Modern S2 Roads with HS",null,null,5,"30/40",0.53200000000000003,0.95899999999999996,"Modern S2 Roads with HS",null,null,"2030-2039",0.25]
[5,">40",null,0.14299999999999999,0.95799999999999996,"Modern S2 Roads with HS",null,null,5,">40",0.24399999999999999,0.95499999999999996,"Modern S2 Roads with HS",null,null,"2040+",0]
[6,"30/40",null,0.20599999999999999,0.96399999999999997,"Modern WS2 Roads",null,null,6,"30/40",0.86299999999999999,0.95899999999999996,"Modern WS2 Roads"]
[6,">40",null,8.2000000000000003E-2,0.95799999999999996,"Modern WS2 Roads",null,null,6,">40",0.16300000000000001,0.95499999999999996,"Modern WS2 Roads"]
[7,"30/40",null,0.20599999999999999,0.96399999999999997,"Modern WS2 Roads with HS",null,null,7,"30/40",0.86299999999999999,0.95899999999999996,"Modern WS2 Roads w. HS"]
[7,">40",null,8.2000000000000003E-2,0.95799999999999996,"Modern WS2 Roads with HS",null,null,7,">40",0.16300000000000001,0.95499999999999996,"Modern WS2 Roads w. HS"]
[8,"30/40",null,0.20599999999999999,0.96399999999999997,"Older S2 A Roads",null,null,8,"30/40",0.86299999999999999,0.95899999999999996,"Older S2 A Roads"]
[8,">40",null,0.14299999999999999,0.95799999999999996,"Older S2 A Roads",null,null,8,">40",0.24399999999999999,0.95499999999999996,"Older S2 A Roads"]
[9,"30/40",null,0.19500000000000001,0.95699999999999996,"Other S2 Roads",null,null,9,"30/40",0.55900000000000005,0.95099999999999996,"Other S2 Roads"]
[9,">40",null,0.16300000000000001,0.93500000000000005,"Other S2 Roads",null,null,9,">40",0.23300000000000001,0.93300000000000005,"Other S2 Roads"]
[10,"30/40",null,0.14799999999999999,0.96499999999999997,"Modern D2 Roads",null,null,10,"30/40",0.55300000000000005,0.96699999999999997,"Modern D2 Roads"]
[10,">40",null,7.6999999999999999E-2,0.96,"Modern D2 Roads",null,null,10,">40",0.107,0.95599999999999996,"Modern D2 Roads"]
[11,"30/40",null,0.154,0.96499999999999997,"Modern D2 Roads with HS",null,null,11,"30/40",0.59899999999999998,0.96699999999999997,"Modern D2 Roads with HS"]
[11,">40",null,5.8999999999999997E-2,0.96,"Modern D2 Roads with HS",null,null,11,">40",7.1999999999999995E-2,0.95599999999999996,"Modern D2 Roads with HS"]
[12,"30/40",null,0.154,0.96499999999999997,"Older D2 Roads",null,null,12,"30/40",0.59899999999999998,0.96699999999999997,"Older D2 Roads"]
[12,">40",null,7.6999999999999999E-2,0.96,"Older D2 Roads",null,null,12,">40",0.107,0.95599999999999996,"Older D2 Roads"]
[13,"30/40",null,0.184,0.94899999999999995,"Modern D3+ Roads",null,null,13,"30/40",0.62,0.95099999999999996,"Modern D3+ Roads"]
[13,">40",null,0.10100000000000001,0.95599999999999996,"Modern D3+ Roads",null,null,13,">40",0.123,0.94599999999999995,"Modern D3+ Roads"]
[14,"30/40",null,0.184,0.94899999999999995,"Modern D3+ Roads with HS",null,null,14,"30/40",0.62,0.95099999999999996,"Modern D3+ Roads w. HS"]
[14,">40",null,0.10100000000000001,0.95599999999999996,"Modern D3+ Roads with HS",null,null,14,">40",0.123,0.94599999999999995,"Modern D3+ Roads w. HS"]
[15,"30/40",null,0.184,0.94899999999999995,"Older D3+ Roads",null,null,15,"30/40",0.62,0.95099999999999996,"Older D3+ Roads"]
[15,">40",null,0.10100000000000001,0.95599999999999996,"Older D3+ Roads",null,null,15,">40",0.123,0.94599999999999995,"Older D3+ Roads"]

{"sheet":"COBALT 4","index":115,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[17,0,17,1],[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[12,0,12,1],[9,0,9,1]]}
[]
[]
["TAG: COBALT"]
["Accident proportions (Link & Combined Link / Junction)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Update of Highway Accident Rates for Use in Scheme Appraisal - TRL 2012 (Table 7-5 Overall Results - accident severity ratios)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The proportions are based on 2008–2010 data. Accident rates and severity have been reducing over recent years and this trend is expected to continue into the future. The forecasting of the proportion of fatal / serious / slight accidents is "]
["Links:",null,null,null,"based on a similar methodology. First, the fatal and serious proportion is forecast by applying the ‘accident rate change coefficient’. The sum of these is subtracted from unity to determine slight proportion."]
["Contents"]
["TAG Unit"]
[]
["Parameters:"]
[]
[]
["Source year:",2009]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Link only: Accident Proportions"]
["Road Type","Speed Limit",null,"Accident Proportions",null,null,"Road Description"]
[null,"(mph)",null,"Fatal","Serious","Slight"]
["1-3",">40",null,1.9E-2,0.104,0.877,"Motorways"]
["4-8","30/40",null,1.4E-2,0.14499999999999999,0.84099999999999997,"S2 A Roads"]
["4-8",">40",null,4.5999999999999999E-2,0.20599999999999999,0.748,"S2 A Roads"]
["9","30/40",null,0.01,0.14499999999999999,0.84599999999999997,"Other S2 Roads"]
["9",">40",null,2.5999999999999999E-2,0.193,0.78,"Other S2 Roads"]
["10-15","30/40",null,1.7000000000000001E-2,0.13500000000000001,0.84899999999999998,"Dual Carriageways"]
["10-15",">40",null,2.8000000000000001E-2,0.13500000000000001,0.83699999999999997,"Dual Carriageways"]
[]
["Combined Link / Junction: Accident Proportions"]
["Road Type","Speed Limit",null,"Accident Proportions",null,null,"Road Description"]
[null,"(mph)",null,"Fatal","Serious","Slight"]
["1-3",">40",null,1.7999999999999999E-2,0.10100000000000001,0.88200000000000001,"Motorways"]
["4-8","30/40",null,8.0000000000000002E-3,0.122,0.86899999999999999,"S2 A Roads"]
["4-8",">40",null,3.4000000000000002E-2,0.187,0.77900000000000003,"S2 A Roads"]
["9","30/40",null,7.0000000000000001E-3,0.126,0.86699999999999999,"Other S2 Roads"]
["9",">40",null,2.4E-2,0.187,0.78900000000000003,"Other S2 Roads"]
["10-15","30/40",null,8.9999999999999993E-3,0.104,0.88700000000000001,"Dual Carriageways"]
["10-15",">40",null,2.3E-2,0.127,0.85,"Dual Carriageways"]

{"sheet":"COBALT 5","index":116,"n_rows":50,"n_cols":15,"rows_kept":50,"cut":false,"hidden":false,"merged":[[17,0,17,1],[19,0,19,1],[46,3,47,3],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[12,0,12,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG: COBALT"]
["Link & Combined Link / Junction: Casualty rates & Change factors"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources: Update of Highway Accident Rates for Use in Scheme Appraisal - TRL 2012 (Tables 4/2 & 4/3)"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"Based on data for 2008 - 2010."]
["Links:"]
["Contents",null,null,null,"P.I.A. = Personal Injury Accident (excludes Damage-only)."]
["TAG Unit"]
[]
["Parameters:"]
[]
[]
["Source year:",2009]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Link only: Casualty Rates",null,null,null,null,null,null,null,null,"Combined Link / Junction: Casualty Rates"]
["Road Type","Speed Limit",null,"Casualties per P.I.A.",null,null,"Road Description",null,null,"Road Type","Speed Limit","Casualties per P.I.A.",null,null,"Road Description"]
[null,"(mph)",null,"Fatal","Serious","Slight",null,null,null,null,"(mph)","Fatal","Serious","Slight"]
["1 - 3","50 / 60 / 70",null,2.1000000000000001E-2,0.129,1.464,"Motorways",null,null,"1 - 3","50 / 60 / 70",0.02,0.123,1.4550000000000001,"Motorways"]
["4 - 8","30 / 40",null,1.4999999999999999E-2,0.16200000000000001,1.1539999999999999,"S2 A Roads",null,null,"4 - 8","30 / 40",8.9999999999999993E-3,0.13200000000000001,1.1759999999999999,"S2 A Roads"]
["4 - 8",">40",null,5.1999999999999998E-2,0.27400000000000002,1.2509999999999999,"S2 A Roads",null,null,"4 - 8",">40",3.7999999999999999E-2,0.23799999999999999,1.3,"S2 A Roads"]
["9","30 / 40",null,0.01,0.156,1.071,"Other S2 Roads",null,null,"9","30 / 40",7.0000000000000001E-3,0.13400000000000001,1.1319999999999999,"Other S2 Roads"]
["9",">40",null,2.8000000000000001E-2,0.23,1.1779999999999999,"Other S2 Roads",null,null,"9",">40",2.5999999999999999E-2,0.222,1.218,"Other S2 Roads"]
["10 - 15","30 / 40",null,1.7999999999999999E-2,0.14799999999999999,1.1830000000000001,"Dual Carriageways",null,null,"10 - 15","30 / 40",8.9999999999999993E-3,0.112,1.238,"Dual Carriageways"]
["10 - 15",">40",null,3.1E-2,0.161,1.3280000000000001,"Dual Carriageways",null,null,"10 - 15",">40",2.5000000000000001E-2,0.151,1.2969999999999999,"Dual Carriageways"]
[null,null,null,"Table 4-3",null,null,null,null,null,null,null,"Table 4-3"]
["Link only: Casualty Change Factors",null,null,null,null,null,null,null,null,"Combined Link / Junction: Casualty Change Factors"]
["Road Type","Speed Limit",null,"Beta Factor",null,null,"Road Description",null,null,"Road Type","Speed Limit","Beta Factor",null,null,"Road Description"]
[null,"(mph)",null,"Fatal","Serious","Slight",null,null,null,null,"(mph)","Fatal","Serious","Slight"]
["1 - 3","50 / 60 / 70",null,0.97799999999999998,0.97899999999999998,1.002,"Motorways",null,null,"1 - 3","50 / 60 / 70",0.97799999999999998,0.97899999999999998,1.002,"Motorways"]
["4 - 8","30 / 40",null,0.97099999999999997,0.995,1.0009999999999999,"S2 A Roads",null,null,"4 - 8","30 / 40",0.97099999999999997,0.995,1.0009999999999999,"S2 A Roads"]
["4 - 8",">40",null,0.97899999999999998,0.98299999999999998,1.002,"S2 A Roads",null,null,"4 - 8",">40",0.97899999999999998,0.98299999999999998,1.002,"S2 A Roads"]
["9","30 / 40",null,0.98499999999999999,0.997,1.0009999999999999,"Other S2 Roads",null,null,"9","30 / 40",0.98499999999999999,0.997,1.0009999999999999,"Other S2 Roads"]
["9",">40",null,0.98699999999999999,0.98899999999999999,0.998,"Other S2 Roads",null,null,"9",">40",0.98699999999999999,0.98899999999999999,0.998,"Other S2 Roads"]
["10 - 15","30 / 40",null,0.998,0.99,1.002,"Dual Carriageways",null,null,"10 - 15","30 / 40",0.998,0.99,1.002,"Dual Carriageways"]
["10 - 15",">40",null,0.98399999999999999,0.98499999999999999,0.998,"Dual Carriageways",null,null,"10 - 15",">40",0.98399999999999999,0.98499999999999999,0.998,"Dual Carriageways"]
[]
["Link only and Combined Link / Junction: "]
["Casualty Beta Factor Changes over Time"]
["Range of Years",null,null,"Change to Beta Factor"]
[]
["1995-2019",null,null,1]
["2020+",null,null,0]

{"sheet":"COBALT 6","index":117,"n_rows":123,"n_cols":9,"rows_kept":123,"cut":false,"hidden":false,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[10,0,10,1],[12,0,12,1],[9,0,9,1],[11,0,11,1]]}
[]
[]
["TAG: COBALT"]
["Junction only: Accident Parameters"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Table 5/1, COBA Manual"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"A = a (f)b,"]
["Links:",null,null,null,"where A is the annual number of accidents, f is a function of traffic flow and a and b vary among junction types. They have been estimated by reference to accidents and flows at existing junctions."]
["Contents",null,null,null,"In the Cross Product (C) model, (f) is the value produced by multiplying the combined inflow from the two major opposing links by the sum of the inflows on the other one or two minor links. "]
["TAG Unit",null,null,null,"Inflows are measured in thousands of vehicles per annual average day. In the inflow (I) model, (f) is the value of the total inflow from all links in thousands of vehicles per annual average day."]
[]
["Parameters:",null,null,null,"S/D","Single/Dual"]
[]
[]
["Source year:",1997]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Junction only: Accident Parameters"]
["Junction","Speed Limit",null,"Coefficient","Power","Arms","Highest","Formula","Junction Description"]
["Type","(mph)",null,"'a'","'b'",null,"Link (S/D)"," type"]
[1,">40",null,0.19500000000000001,0.46,3,"S","C","Priority"]
[2,"20/30/40",null,0.19500000000000001,0.46,3,"S","C","Priority"]
[3,">40",null,0.19500000000000001,0.46,3,"D","C","Priority"]
[4,"20/30/40",null,0.19500000000000001,0.46,3,"D","C","Priority"]
[5,">40",null,0.36099999999999999,0.44,4,"S","I","Priority"]
[6,"20/30/40",null,0.36099999999999999,0.44,4,"S","I","Priority"]
[7,">40",null,0.24,0.71,4,"D","C","Priority"]
[8,"20/30/40",null,0.24,0.71,4,"D","C","Priority"]
[9,">40",null,0.36099999999999999,0.44,5,"S","I","Priority"]
[10,"20/30/40",null,0.36099999999999999,0.44,5,"S","I","Priority"]
[11,">40",null,0.36099999999999999,0.44,5,"D","I","Priority"]
[12,"20/30/40",null,0.36099999999999999,0.44,5,"D","I","Priority"]
[13,">40",null,0.19500000000000001,0.46,3,"S","C","Priority w Ghost Island"]
[14,"20/30/40",null,0.19500000000000001,0.46,3,"S","C","Priority w Ghost Island"]
[15,">40",null,0.19500000000000001,0.46,3,"D","C","Priority w Ghost Island"]
[16,"20/30/40",null,0.19500000000000001,0.46,3,"D","C","Priority w Ghost Island"]
[17,">40",null,0.36099999999999999,0.44,4,"S","I","Priority w Ghost Island"]
[18,"20/30/40",null,0.36099999999999999,0.44,4,"S","I","Priority w Ghost Island"]
[19,">40",null,0.24,0.71,4,"D","C","Priority w Ghost Island"]
[20,"20/30/40",null,0.24,0.71,4,"D","C","Priority w Ghost Island"]
[21,">40",null,0.36099999999999999,0.44,5,"S","I","Priority w Ghost Island"]
[22,"20/30/40",null,0.36099999999999999,0.44,5,"S","I","Priority w Ghost Island"]
[23,">40",null,0.36099999999999999,0.44,5,"D","I","Priority w Ghost Island"]
[24,"20/30/40",null,0.36099999999999999,0.44,5,"D","I","Priority w Ghost Island"]
[25,">40",null,0.19500000000000001,0.46,3,"S","C","Priority w Single Lane Dualling"]
[26,"20/30/40",null,0.19500000000000001,0.46,3,"S","C","Priority w Single Lane Dualling"]
[27,">40",null,0.19500000000000001,0.46,3,"D","C","Priority w Single Lane Dualling"]
[28,"20/30/40",null,0.19500000000000001,0.46,3,"D","C","Priority w Single Lane Dualling"]
[29,">40",null,0.36099999999999999,0.44,4,"S","I","Priority w Single Lane Dualling"]
[30,"20/30/40",null,0.36099999999999999,0.44,4,"S","I","Priority w Single Lane Dualling"]
[31,">40",null,0.24,0.71,4,"D","C","Priority w Single Lane Dualling"]
[32,"20/30/40",null,0.24,0.71,4,"D","C","Priority w Single Lane Dualling"]
[33,">40",null,0.36099999999999999,0.44,5,"S","I","Priority w Single Lane Dualling"]
[34,"20/30/40",null,0.36099999999999999,0.44,5,"S","I","Priority w Single Lane Dualling"]
[35,">40",null,0.36099999999999999,0.44,5,"D","I","Priority w Single Lane Dualling"]
[36,"20/30/40",null,0.36099999999999999,0.44,5,"D","I","Priority w Single Lane Dualling"]
[37,">40",null,0.223,0.61,3,"S","I","Signals"]
[38,"20/30/40",null,0.223,0.61,3,"S","I","Signals"]
[39,">40",null,0.49399999999999999,0.42,3,"D","C","Signals"]
[40,"20/30/40",null,0.29099999999999998,0.51,3,"D","C","Signals"]
[41,">40",null,1.3779999999999999,0.2,4,"S","C","Signals"]
[42,"20/30/40",null,1.3779999999999999,0.2,4,"S","C","Signals"]
[43,">40",null,0.49399999999999999,0.42,4,"D","C","Signals"]
[44,"20/30/40",null,0.29099999999999998,0.51,4,"D","C","Signals"]
[45,">40",null,0.254,0.62,"5 / 6","S","I","Signals"]
[46,"20/30/40",null,0.254,0.62,"5 / 6","S","I","Signals"]
[47,">40",null,0.23799999999999999,0.85,"5 / 6","D","I","Signals"]
[48,"20/30/40",null,0.16,0.97,"5 / 6","D","I","Signals"]
[49,">40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Standard)"]
[50,"20/30/40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Standard)"]
[51,">40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Standard)"]
[52,"20/30/40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Standard)"]
[53,">40",null,2.4E-2,0.89,4,"S","C","Roundabouts (Standard)"]
[54,"20/30/40",null,4.8000000000000001E-2,0.74,4,"S","C","Roundabouts (Standard)"]
[55,">40",null,6.3E-2,0.69,4,"D","C","Roundabouts (Standard)"]
[56,"20/30/40",null,2.1999999999999999E-2,0.85,4,"D","C","Roundabouts (Standard)"]
[57,">40",null,7.0000000000000001E-3,1.77,"5 / 6","S","I","Roundabouts (Standard)"]
[58,"20/30/40",null,1.4E-2,1.53,"5 / 6","S","I","Roundabouts (Standard)"]
[59,">40",null,1.9E-2,1.42,"5 / 6","D","I","Roundabouts (Standard)"]
[60,"20/30/40",null,6.0000000000000001E-3,1.73,"5 / 6","D","I","Roundabouts (Standard)"]
[61,">40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Small)"]
[62,"20/30/40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Small)"]
[63,">40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Small)"]
[64,"20/30/40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Small)"]
[65,">40",null,0.10100000000000001,0.66,4,"S","C","Roundabouts (Small)"]
[66,"20/30/40",null,0.26300000000000001,0.54,4,"S","C","Roundabouts (Small)"]
[67,">40",null,0.10100000000000001,0.66,4,"D","C","Roundabouts (Small)"]
[68,"20/30/40",null,0.26300000000000001,0.54,4,"D","C","Roundabouts (Small)"]
[69,">40",null,4.3999999999999997E-2,1.28,"5 / 6","S","I","Roundabouts (Small)"]
[70,"20/30/40",null,9.5000000000000001E-2,1.1399999999999999,"5 / 6","S","I","Roundabouts (Small)"]
[71,">40",null,4.3999999999999997E-2,1.28,"5 / 6","D","I","Roundabouts (Small)"]
[72,"20/30/40",null,9.5000000000000001E-2,1.1399999999999999,"5 / 6","D","I","Roundabouts (Small)"]
[73,">40",null,1.2E-2,1.04,3,"S","C","Roundabouts (Mini)"]
[74,"20/30/40",null,1.2E-2,1.04,3,"S","C","Roundabouts (Mini)"]
[75,">40",null,1.2E-2,1.04,3,"D","C","Roundabouts (Mini)"]
[76,"20/30/40",null,1.2E-2,1.04,3,"D","C","Roundabouts (Mini)"]
[77,">40",null,7.0000000000000007E-2,0.64,4,"S","C","Roundabouts (Mini)"]
[78,"20/30/40",null,7.0000000000000007E-2,0.64,4,"S","C","Roundabouts (Mini)"]
[79,">40",null,7.0000000000000007E-2,0.64,4,"D","C","Roundabouts (Mini)"]
[80,"20/30/40",null,7.0000000000000007E-2,0.64,4,"D","C","Roundabouts (Mini)"]
[81,">40",null,1.2999999999999999E-2,1.47,"5 / 6","S","I","Roundabouts (Mini)"]
[82,"20/30/40",null,1.2999999999999999E-2,1.47,"5 / 6","S","I","Roundabouts (Mini)"]
[83,">40",null,1.2999999999999999E-2,1.47,"5 / 6","D","I","Roundabouts (Mini)"]
[84,"20/30/40",null,1.2999999999999999E-2,1.47,"5 / 6","D","I","Roundabouts (Mini)"]
[85,">40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Signalled)"]
[86,"20/30/40",null,3.3000000000000002E-2,0.76,3,"S","C","Roundabouts (Signalled)"]
[87,">40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Signalled)"]
[88,"20/30/40",null,3.3000000000000002E-2,0.76,3,"D","C","Roundabouts (Signalled)"]
[89,">40",null,2.4E-2,0.89,4,"S","C","Roundabouts (Signalled)"]
[90,"20/30/40",null,4.8000000000000001E-2,0.74,4,"S","C","Roundabouts (Signalled)"]
[91,">40",null,6.3E-2,0.69,4,"D","C","Roundabouts (Signalled)"]
[92,"20/30/40",null,2.1999999999999999E-2,0.85,4,"D","C","Roundabouts (Signalled)"]
[93,">40",null,7.0000000000000001E-3,1.77,"5 / 6","S","I","Roundabouts (Signalled)"]
[94,"20/30/40",null,1.4E-2,1.53,"5 / 6","S","I","Roundabouts (Signalled)"]
[95,">40",null,1.9E-2,1.42,"5 / 6","D","I","Roundabouts (Signalled)"]
[96,"20/30/40",null,6.0000000000000001E-3,1.73,"5 / 6","D","I","Roundabouts (Signalled)"]
[]
[null,null,null,"Top"]

{"sheet":"COBALT 7","index":118,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[24,7,25,7],[24,6,25,6],[22,6,23,7],[5,4,5,18],[18,0,18,1],[19,0,19,1],[6,0,6,1],[7,0,7,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[9,0,9,1]]}
[]
[]
["TAG: COBALT"]
["Accident change factors (Junction only)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Table 5/4, pg 5/7, COBA Manual"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"AN = A0x βN"]
["Links:",null,null,null,"Where: AN = the accident rate or number of casualties per accident N years after base year"]
["Contents",null,null,null,"A0 = the accident rate or number of casualties per accident in the base year;"]
["TAG Unit",null,null,null,"β = change coefficient; and"]
[null,null,null,null,"N = the number of years after base year."]
["Parameters:",null,null,null,"The values for the change coefficient β found by the research are given in Table 5/4 for ‘Major’ and ‘Minor’ junctions in Built-up (BU = 30 or 40 mph speed limits) and Non Built-up (NBU = above 40 mph speed limit) locations. "]
[null,null,null,null,"They are the same for each junction type. ‘Major’ means that a motorway or A Road is the highest link standard approaching the junction while ‘Minor’ means that only lower class roads approach the junction. "]
[null,null,null,null,"The ‘Major’ values of β are held as default within the program and are assumed to apply for all years from 1995 to 2010. As with links, the number of casualties per accident post 2010 is held constant at the 2010 level. But between 2011 and "]
["Source year:",2000,null,null,"2020 and 2021 and 2030 the accident rate reduction is assumed to be one half and one quarter respectively of the 1995 to 2010 reduction. Zero change is assumed post 2030."]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Junction only: Accident Change Factors",null,null,null,null,null,"Junction only: Accident Beta Factor Changes over Time"]
[]
["Classification",null,null,"Speed Limit","Beta",null,"Range of Years","Change to Beta Factor"]
[null,null,null,"(mph)","Factor"]
["Major",null,null,"20/30/40",0.99099999999999999,null,"1995-2010",1]
["Major",null,null,">40",0.98399999999999999,null,"2011-2020",0.5]
["Minor",null,null,"20/30/40",0.97599999999999998,null,"2021-2030",0.25]
["Minor",null,null,">40",0.996,null,"2031+",0]

{"sheet":"COBALT 8","index":119,"n_rows":75,"n_cols":7,"rows_kept":75,"cut":false,"hidden":false,"merged":[[10,0,10,1],[12,0,12,1],[17,0,17,1],[18,0,18,1],[5,4,5,18],[6,0,6,1],[7,0,7,1],[9,0,9,1]]}
[]
[]
["TAG: COBALT"]
["Accident proportions (Junction only)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Tables 3/2 and 3/3, COBA Manual"]
[{"$f":"Audit!C12","v":"2026-05-01"},null,null,null,"The proportions are based on 1999–2001 data. Accident rates and severity have been reducing over recent years and this trend is expected to continue into the future. The forecasting of the proportion of fatal / serious / slight accidents is "]
["Links:",null,null,null,"based on a similar methodology. First, the fatal and serious proportion is forecast by applying the ‘accident rate change coefficient’. The sum of these is subtracted from unity to determine slight proportion."]
["Contents"]
["TAG Unit"]
[]
["Parameters:"]
[]
[]
["Source year:",2000]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Junction only: Accident Proportions"]
["Junction","Speed Limit",null,"Accident Proportions",null,null,"Junction Description"]
["Type","(mph)",null,"Fatal","Serious","Slight"]
["2, 4","30/40",null,7.1999999999999998E-3,0.124,0.86880000000000002,"Priority (3 Arm)"]
["1, 3",">40",null,2.4299999999999999E-2,0.1883,0.78739999999999999]
["6, 8","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority (4 Arm)"]
["5, 7",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["10, 12","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority (5 Arm)"]
["9, 11",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["14, 16","30/40",null,7.1999999999999998E-3,0.124,0.86880000000000002,"Priority w Ghost Island (3 Arm)"]
["13, 15",">40",null,2.4299999999999999E-2,0.1883,0.78739999999999999]
["18, 20","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority w Ghost Island (4 Arm)"]
["17, 19",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["22, 24","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority w Ghost Island (5 Arm)"]
["21, 23",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["26, 28","30/40",null,7.1999999999999998E-3,0.124,0.86880000000000002,"Priority w Single Lane Dualling (3 Arm)"]
["25, 27",">40",null,2.4299999999999999E-2,0.1883,0.78739999999999999]
["30, 32","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority w Single Lane Dualling (4 Arm)"]
["29, 31",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["34, 36","30/40",null,6.0000000000000001E-3,0.1162,0.87780000000000002,"Priority w Single Lane Dualling (5 Arm)"]
["33, 35",">40",null,2.7099999999999999E-2,0.2064,0.76649999999999996]
["38, 40","30/40",null,6.0000000000000001E-3,0.1066,0.88739999999999997,"Traffic Signals (3 Arm)"]
["37, 39",">40",null,9.1999999999999998E-3,0.1171,0.87370000000000003]
["42, 44","30/40",null,6.0000000000000001E-3,0.1069,0.8871,"Traffic Signals (4 Arm)"]
["41, 43",">40",null,8.8000000000000005E-3,0.1153,0.87590000000000001]
["46, 48","30/40",null,6.0000000000000001E-3,0.1069,0.8871,"Traffic Signals (5 Arm)"]
["45, 47",">40",null,8.8000000000000005E-3,0.1153,0.87590000000000001]
["50, 52","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Standard, 3 Arm)"]
["49, 51",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["54, 56","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Standard, 4 Arm)"]
["53, 55",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["58, 60","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Standard, 5/6 Arm)"]
["57, 59",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["62, 64","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Small, 3 Arm)"]
["61, 63",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["66, 68","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Small, 4 Arm)"]
["65, 67",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["70, 72","30/40",null,2.7000000000000001E-3,7.46E-2,0.92269999999999996,"Roundabouts (Small, 5/6 Arm)"]
["69, 71",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["74, 76","30/40",null,2.8E-3,8.6800000000000002E-2,0.91039999999999999,"Roundabout (Mini, 3 Arm)"]
["73, 75",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["78, 80","30/40",null,2.8E-3,8.6800000000000002E-2,0.91039999999999999,"Roundabout (Mini, 4 Arm)"]
["77, 79",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["82, 84","30/40",null,2.8E-3,8.6800000000000002E-2,0.91039999999999999,"Roundabout (Mini, 5/6 Arm)"]
["81, 83",">40",null,5.5999999999999999E-3,9.1200000000000003E-2,0.9032]
["86, 88","30/40",null,3.0999999999999999E-3,6.4299999999999996E-2,0.93259999999999998,"Roundabouts (Signalised, 3 Arm)"]
["85, 87",">40",null,3.8999999999999998E-3,6.2399999999999997E-2,0.93369999999999997]
["90, 92","30/40",null,3.0999999999999999E-3,6.4299999999999996E-2,0.93259999999999998,"Roundabouts (Signalised, 4 Arm)"]
["89, 91",">40",null,3.8999999999999998E-3,6.2399999999999997E-2,0.93369999999999997]
["94, 96","30/40",null,3.0999999999999999E-3,6.4299999999999996E-2,0.93259999999999998,"Roundabouts (Signalised, 5/6 Arm)"]
["93, 95",">40",null,3.8999999999999998E-3,6.2399999999999997E-2,0.93369999999999997]
[]
[null,null,null,"Top"]

{"sheet":"COBALT 9","index":120,"n_rows":123,"n_cols":17,"rows_kept":123,"cut":false,"hidden":false,"merged":[[5,4,5,18],[6,0,6,1],[7,0,7,1],[22,15,24,16],[10,0,10,1],[11,0,11,1],[12,0,12,1],[9,0,9,1],[25,15,26,15],[25,16,26,16],[17,0,17,1],[19,0,19,1],[23,0,24,0]]}
[]
[]
["TAG: COBALT"]
["Casualty rates and change factors (Junction only)"]
[]
["This version:",null,null,null,"Notes"]
[{"$f":"Audit!A12","v":"May 2026 v2.03"},null,null,null,"Sources:","Table 5/3, pgs 5/5-6, COBA Manual"]
[{"$f":"Audit!C12","v":"2026-05-01"}]
["Links:",null,null,null,"P.I.A. = Personal Injury Accident (excludes Damage-only)."]
["Contents"]
["TAG Unit"]
[]
["Parameters:"]
[]
[]
["Source year:",2000]
["Sheet Navigation:"]
[]
[]
[]
[]
[]
["Junction only: Casualty Rates",null,null,null,null,null,null,null,null,"Junction only: Casualty Change Factors",null,null,null,null,null,"Junction only: Casualty Beta Factor Changes over Time"]
["Junction Type",null,null,"Casualties per P.I.A.",null,null,"Junction Description",null,null,"Classification","Speed Limit","Beta Factor"]
[null,null,null,"Fatal","Serious","Slight",null,null,null,null,"(mph)","Fatal","Serious","Slight"]
[1,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority",null,null,"Major","20/30/40",0.94899999999999995,0.96199999999999997,1.01,null,"Range of Years","Change to Beta Factor"]
[2,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority",null,null,"Major",">40",0.96099999999999997,0.95899999999999996,1.0109999999999999]
[3,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority",null,null,"Minor","20/30/40",0.96799999999999997,0.95799999999999996,1.006,null,"1995-2010",1]
[4,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority",null,null,"Minor",">40",0.97599999999999998,0.97199999999999998,1.0109999999999999,null,"2011+",0]
[5,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority"]
[6,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority"]
[7,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority"]
[8,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority"]
[9,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority"]
[10,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority"]
[11,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority"]
[12,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority"]
[13,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority w Ghost Island"]
[14,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority w Ghost Island"]
[15,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority w Ghost Island"]
[16,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority w Ghost Island"]
[17,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Ghost Island"]
[18,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Ghost Island"]
[19,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Ghost Island"]
[20,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Ghost Island"]
[21,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Ghost Island"]
[22,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Ghost Island"]
[23,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Ghost Island"]
[24,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Ghost Island"]
[25,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority w Single Lane Dualling"]
[26,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority w Single Lane Dualling"]
[27,null,null,2.6499999999999999E-2,0.24129999999999999,1.355,"Priority w Single Lane Dualling"]
[28,null,null,7.4999999999999997E-3,0.13500000000000001,1.1439999999999999,"Priority w Single Lane Dualling"]
[29,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Single Lane Dualling"]
[30,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Single Lane Dualling"]
[31,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Single Lane Dualling"]
[32,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Single Lane Dualling"]
[33,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Single Lane Dualling"]
[34,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Single Lane Dualling"]
[35,null,null,2.9499999999999998E-2,0.27929999999999999,1.4590000000000001,"Priority w Single Lane Dualling"]
[36,null,null,6.1999999999999998E-3,0.12920000000000001,1.244,"Priority w Single Lane Dualling"]
[37,null,null,9.1999999999999998E-3,0.16309999999999999,1.444,"Signals"]
[38,null,null,6.4000000000000003E-3,0.1157,1.214,"Signals"]
[39,null,null,9.1999999999999998E-3,0.16309999999999999,1.444,"Signals"]
[40,null,null,6.4000000000000003E-3,0.1157,1.214,"Signals"]
[41,null,null,9.4999999999999998E-3,0.14230000000000001,1.4670000000000001,"Signals"]
[42,null,null,6.1000000000000004E-3,0.1177,1.2529999999999999,"Signals"]
[43,null,null,9.4999999999999998E-3,0.14230000000000001,1.4670000000000001,"Signals"]
[44,null,null,6.1000000000000004E-3,0.1177,1.2529999999999999,"Signals"]
[45,null,null,9.4999999999999998E-3,0.14230000000000001,1.4670000000000001,"Signals"]
[46,null,null,6.1000000000000004E-3,0.1177,1.2529999999999999,"Signals"]
[47,null,null,9.4999999999999998E-3,0.14230000000000001,1.4670000000000001,"Signals"]
[48,null,null,6.1000000000000004E-3,0.1177,1.2529999999999999,"Signals"]
[49,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[50,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[51,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[52,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[53,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[54,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[55,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[56,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[57,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[58,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[59,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Standard)"]
[60,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Standard)"]
[61,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[62,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[63,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[64,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[65,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[66,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[67,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[68,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[69,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[70,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[71,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Small)"]
[72,null,null,2.7000000000000001E-3,8.0600000000000005E-2,1.163,"Roundabouts (Small)"]
[73,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[74,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[75,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[76,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[77,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[78,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[79,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[80,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[81,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[82,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[83,null,null,6.0000000000000001E-3,0.1019,1.214,"Roundabouts (Mini)"]
[84,null,null,2.8E-3,9.6500000000000002E-2,1.1819999999999999,"Roundabouts (Mini)"]
[85,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[86,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[87,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[88,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[89,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[90,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[91,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[92,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[93,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[94,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[95,null,null,3.8999999999999998E-3,7.0300000000000001E-2,1.258,"Roundabouts (Signalled)"]
[96,null,null,3.0999999999999999E-3,7.0499999999999993E-2,1.2210000000000001,"Roundabouts (Signalled)"]
[]
[null,null,null,"Top"]

{"sheet":"Flow chart","index":121,"n_rows":117,"n_cols":14,"rows_kept":117,"cut":false,"hidden":true,"merged":[[14,12,15,12],[14,11,15,11],[14,10,15,10],[5,0,5,1],[43,3,44,3],[43,7,45,7],[43,8,45,8],[19,8,22,8],[40,8,41,8],[40,7,41,7],[19,7,22,7]]}
[]
[]
["TAG Data Book"]
["Flow Chart on Tables connections"]
[]
["Contents",null,"Value year:",{"$f":"'Default Pars'!L19","v":2023}]
[]
[null,"Source Data",null,null,null,null,null,"Data Book Output",null,null,"Source Data"]
[null,"TAG1",null,"Data Book",null,null,null,"Table","Title",null,"Annual Parameters","User Parameters",null,"Default Pars"]
[null,"Section","Table"]
[null,"3.5.6","1 & 2","Indirect tax"]
[]
[null,"3.5.6","1 & 2",null,null,null,null,"A 1.3.1",{"$f":"CONCATENATE(\"Values of time per person (work & non-work), (\",D6,\" values)\")","v":"Values of time per person (work & non-work), (2023 values)"},null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.5.6","1 & 2","Source VoT",null,null,null,"A 1.3.2","Forecast values of time per person, (work & non-work)",null,"Annual Parameters","Price Year","Initial forecast"]
[]
[]
[null,"3.5.6",4,"VoT 2",null,null,null,"A 1.3.3","Car & vehicle occupancies, 2000; Annual % change in car passenger occupancy"]
[]
[null,"3.5.6",5,"VoT 3",null,null,null,"A 1.3.6","Forecast market price values of time per vehicle based on distance travelled"]
[null,"3.5.6",9,null,null,"Forecast occupancies",null,null,null,null,null,"Price Year","Initial forecast"]
[]
[null,"3.5.6",6,"VoT  4",null,"A 1.3.3.2",null,null,null,null,null,null,null,"Value Year"]
[]
[null,"3.5.6",9,null,null,null,null,"A 1.3.5",{"$f":"CONCATENATE(\"Market price values of time per vehicle based on distance travelled, (\",D6,\" values)\")","v":"Market price values of time per vehicle based on distance travelled, (2023 values)"},null,null,"Price Year",null,"Value Year"]
[]
[null,"3.5.6","7 & 8","VoT 5",null,null,null,"A 1.3.4","Proportion of travel & trips in work & non-work time"]
[]
[null,null,null,"VoT 6"]
[]
[null,"3.5.6",13,"VoC efficiency",null,null,null,"A 1.3.10","Forecast Assumed Vehicle Fuel Efficiency Improvements to 2035"]
[]
[null,"3.5.6",10,"Fuel consumption",null,null,null,"A 1.3.11","Fuel / energy consumption formulae parameter values, 2010 - 89 (litres / km)",null,null,null,"Initial forecast"]
[]
[null,"3.5.6",10,null,null,null,null,"A 1.3.8","Fuel / energy consumption formulae parameter values, 2010/11 (litres / km)"]
[]
[null,"3.5.6","11a & b","VoC Fuel",null,null,null,"A 1.3.7","Fuel & energy prices & components, 2010 - 2089",null,"Annual Parameters","Price Year","Initial forecast"]
[]
[null,"3.5.6","10a&b, 14",null,null,null,null,"A 1.3.12","Forecast average vehicle fuel / energy cost formulae parameters, p/km: WORK",null,null,"Price Year","Initial forecast"]
[]
[null,"3.5.6","\"",null,null,null,null,"A 1.3.13","Forecast average vehicle fuel / energy cost formulae parameters, p/km: NON-WORK",null,null,"Price Year","Initial forecast"]
[]
[]
[null,null,null,"VoC Mileage %",null,null,null,"A 1.3.9","Forecast proportions of cars / LGV vehicle kilometres using petrol / diesel / electricity"]
[null,"3.5.6",12]
[]
[]
[null,"3.5.6",15,"VoC Non-Fuel",null,null,null,"A 1.3.14",{"$f":"CONCATENATE(\"Non-fuel resource Vehicle Operating Costs, (\",D6,\" values)\")","v":"Non-fuel resource Vehicle Operating Costs, (2023 values)"},null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.5.6",16,null,null,null,null,"A 1.3.15","Forecast non-fuel resource car operating costs",null,null,"Price Year","Initial forecast"]
[]
[null,null,null,"Adjustment Factors",null,null,null,null,"Car speeds",null,null,"Price Year","Initial forecast"]
[]
[null,null,null,null,null,null,null,"M 4.2.2","Car cost series for rail demand forecasting",null,null,"Price Year"]
[]
[null,"3.15.2",1,null,null,null,null,"M 4.2.1","Fuel price and income forecast adjustment factors",null,"Annual Parameters",null,"Initial forecast"]
[]
[null,"3.3.2",1,"Noise",null,null,null,"A 3.1","Annoyance response relationships for road & rail traffic noise, & Monetary valuation of changes in noise level (per household)",null,"Annual Parameters","Price Year",null,"Value Year"]
[null,"3.3.2",2]
[null,"3.3.3",4,"NOx damage"]
[]
[null,"3.3.3",5,"NOx abatement",null,null,null,"A 3.2","Damage cost and marginal abatement cost values",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.3.3",2,"PM10 damage"]
[]
[null,"3.3.5",1,"CO2",null,null,null,"A 3.3","Carbon emissions per litre of fuel burnt / kWh used",null,null,null,"Initial forecast"]
[]
[null,"3.3.5","2a & b","GHG",null,null,null,"A 3.4","Traded & non-traded £ / tonne carbon (2010-2100)",null,"Annual Parameters","Price Year","Initial forecast"]
[]
[null,"3.4.1",1,"Casualty costs",null,null,null,"A 4.1.1","Average value of prevention per casualty, by severity & cost element",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.4.1",2,"Casualty data",null,null,null,"A 4.1.2","Average value of prevention of casualties by class of road user",null,null,"Price Year",null,"Value Year"]
[]
[null,"3.4.1",3,"Accident costs",null,null,null,"A 4.1.3","Average value of prevention of road accidents by severity and element of cost",null,null,"Price Year",null,"Value Year"]
[]
[null,"3.4.1",4,"Accident data",null,null,null,"A 4.1.4","Average value of prevention per road accident by severity & road class",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.4.1",5,"Rail",null,null,null,"A  4.1.5","Rail injury classification, weights & values",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[]
[null,"3.14.1",4,"Cycling",null,null,null,"A 4.1.6","Value of journey ambience for different types of cycle facility",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.14.1",5,"Walking",null,null,null,"A 4.1.7","Values of aspects in pedestrian environment",null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.6.1",2,"Option values",null,null,null,"A 4.1.8",{"$f":"CONCATENATE(\"Option & non-use values (\",D6,\" values / prices)\")","v":"Option & non-use values (2023 values / prices)"},null,"Annual Parameters","Price Year",null,"Value Year"]
[]
[null,"3.5.4",1,"Discount %",null,null,null,"A 1.1.1","Green book discount rates"]
[]
[null,"3.13.2",null,"Total traffic %",null,null,null,"A 5.4.1","Proportion of Total Traffic by congestion band, region, area and road types"]
[]
[null,"3.13.2",null,"Car MECs",null,null,null,"A 5.4.2","Marginal External Costs by road type and congestion band",null,"Annual Parameters","Price Year"]
[]
[null,"3.13.2",null,"Car Traffic Shares",null,null,null,"A 5.4.3","Car traffic shares by time of day"]
[]
[null,"3.13.2",null,"MECs Time of day",null,null,null,"A 5.4.4","Marginal External Costs by region and time of day",null,"Annual Parameters","Price Year"]
[]
[]
[null,null,null,null,null,null,null,"COBALT 1","Discount rates, costs per accident / casualty, number of damage only accidents (2002)",null,null,"Price Year",null,"Value Year"]
[]
[null,null,null,null,null,null,null,"COBALT 2","Compound annual rates of growth of accident values, 2002-2061+",null,"Annual Parameters"]
[]
[null,null,null,null,null,null,null,"COBALT 3","Accident proportions (link and combined)"]
[]
[null,null,null,null,null,null,null,"COBALT 4","Accident parameters (Link only and Combined)"]
[]
[null,null,null,null,null,null,null,"COBALT 5","Accident change factors (Link only and Combined)"]
[]
[null,null,null,null,null,null,null,"COBALT 6","Accident parameters (Junction only)"]
[]
[null,null,null,null,null,null,null,"COBALT 7","Accident change factors (Junction only)"]
[]
[null,null,null,null,null,null,null,"COBALT 8","Accident proportions (Junction only)"]
[]
[null,null,null,null,null,null,null,"COBALT 9","Casualty rates and change factors (Junction only)"]
[]
[]
[null,"Top"]